{"text_format":"1","workbook":"xlsx","n_sheets":69,"sheets":["To Do","Overview","General","Project Database","Incentive Model","WhatIf","Spider_Diagram","Table-Incentive Summary","Decision Matrix","Table-Annual Incentive Only","Table-Grant Only","Table-Grant Annual Combo","Table-Summary","Tables-Incentive Cases","Prototype Database","Loan Calculators","Table-GHG Emissions","Table-Grant Annual (8 years)","Incentive Summary","Goal Seek","Tables-Financial","Tables-Technical","Tables-GHG","Tables-Front Page","Scenarios","Capital Expenditures","Depreciation","Funding Plan","Sales & Savings","Prod Incentives","Purchases","O&M","Major Expenses","Taxes & Fees","Tax Credits","ITC Calculations","PTC Calculations Federal","PTC Calculations State","PTC2 Calculations (not used)","Cost Escalation","Cost Allocation","Dividends","Depreciation_Factors","Stop-Light Indicators","Funding Schedule","Cash Accounts","O_Purchases","O_Operating_Costs","O_Operating_Income","O_IncomeStatement (Tax)","O_BalanceSheet (Tax)","O_UseOfFunds","O_CashFlow","O_IncomeStatement (SH)","O_BalanceSheet (SH)","HeatMap","_Calcs_Life_Cycle_Cost","Calcs_Financial Indicators","_Data","Revisions","Conversions","Sheet1","License","Index","Grants & Loans","Grant Calculators","Tables-NWNat Recips","Tables-NWNat Gas Turbs","Tables-NWNat Commercial"],"not_rendered":{"charts":20,"images":33,"macros":1,"external_links":4,"defined_names":1058,"comments":42,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

{"sheet":"General","index":2,"n_rows":146,"n_cols":34,"rows_kept":146,"cut":false,"hidden":false,"merged":[[8,19,8,29],[9,19,9,29],[10,19,10,29],[0,2,3,2],[0,23,0,32],[1,23,1,32],[2,23,2,32],[3,23,3,32],[12,3,12,13],[15,3,15,13],[8,3,8,13],[9,3,9,13],[10,3,10,13],[11,3,11,13],[11,19,11,29],[12,19,12,29],[13,19,13,29],[14,19,14,29],[15,19,15,29],[70,2,70,12],[71,2,71,12],[72,2,72,12],[73,2,73,12],[16,19,16,29],[55,3,55,4],[56,3,56,4],[54,3,54,4],[53,3,53,4],[16,3,16,13],[17,19,17,29],[36,3,36,10],[26,6,26,7],[74,2,74,12],[75,2,75,12],[76,2,76,12],[77,2,77,12],[78,2,78,12],[79,2,79,12],[80,2,80,12],[81,2,81,12],[82,2,82,12],[83,2,83,12],[84,2,84,12],[85,2,85,12],[86,2,86,12],[87,2,87,12],[88,2,88,12],[89,2,89,12],[90,2,90,12],[91,2,91,12],[92,2,92,12],[93,2,93,12],[94,2,94,12],[95,2,95,12],[96,2,96,12],[97,2,97,12],[98,2,98,12],[104,2,104,12],[105,2,105,12],[106,2,106,12],[99,2,99,12],[100,2,100,12],[101,2,101,12],[102,2,102,12],[103,2,103,12]]}
[null,null,null,"RELCOST"]
[null,null,null,"Financial Analysis of Energy Projects",null,null,null,null,null,"ENABLE MACROS"]
[null,null,null,"Updated December 2015",null,null,null,null,null,"Enable macros on Excel ribbon above"]
[null,null,null," ©2009 Washington State University Extension Energy Program",null,null,null,null,null,"Macros must be enabled for this tool to function properly."]
[null,null,"INPUT (Edit)",null,null,null,null,null,null,null,null,null,null,null,null,"CTRL-N = Paste formulas & number formats (without links to other sheets)"]
[null,null,"RESULTS (No Edits)",null,null,null,null,null,null,null,null,null,null,null,null,"Do not cut and paste to move cells.  Always copy and paste to maintain formulas. "]
[]
[null,null,"PROJECT SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Toggle_Scenario=\"Hidden\",\"SCENARIOS - Click Show Scenarios button to show this option\",\"SCENARIOS\")","v":"SCENARIOS"}]
[null,null,"Plant Name","Hotel Example",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B9=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A9,\" \",VLOOKUP(Scenarios!A9,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"1 Riverside Hotel"}]
[null,null,"Location",{"$f":"'Incentive Model'!F88","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B10=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A10,\" \",VLOOKUP(Scenarios!A10,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"2 Warm Springs Hospital, Recips"}]
[null,null,"Project Description","CHP at 300 room hotel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B11=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A11,\" \",VLOOKUP(Scenarios!A11,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"3 Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"}]
[null,null,null,"Two 150 kW reciprocating engines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B12=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A12,\" \",VLOOKUP(Scenarios!A12,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":"4 Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B13=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A13,\" \",VLOOKUP(Scenarios!A13,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":" 0"}]
[null,null,"Model Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B14=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A14,\" \",VLOOKUP(Scenarios!A14,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":" 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B15=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A15,\" \",VLOOKUP(Scenarios!A15,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":" 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B16=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A16,\" \",VLOOKUP(Scenarios!A16,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":" 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B17=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A17,\" \",VLOOKUP(Scenarios!A17,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":" 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Scenarios!B18=\"\",\"\",IFERROR(CONCATENATE(Scenarios!A18,\" \",VLOOKUP(Scenarios!A18,Scenarios!$A$9:$B$18,2,FALSE)),\"\"))","v":" 0"}]
[null,null,"GENERAL"]
[null,null,"Project Life",15,"years"]
[null,null,"First Year of Project",2015]
[null,null,"Taxable entity?","True"]
[]
[]
[null,null,"FINANCIAL ASSUMPTIONS"]
[null,null,"Discount rate",0.1]
[null,null,"General inflation rate",2.5000000000000001E-2]
[]
[null,null,null,{"$f":"+D21","v":2015},{"$f":"+D29+1","v":2016},{"$f":"+E29+1","v":2017},2018,2019,{"$f":"+H29+1","v":2020},{"$f":"+I29+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+U29+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,"Project Year",1,{"$f":"+D30+1","v":2},3,4,5,{"$f":"+H30+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"PLANT OPERATING FACTOR"]
[null,null,"Dispatch Factor (a)",1,1,{"$f":"E32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Availability (capacity) Factor (b)",1,{"$f":"D33","v":1},{"$f":"E33","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Plant Operating Factor",{"$f":"D$32*D$33","v":1},{"$f":"E$32*E$33","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Plant Operating Factor (with sensitivity)",{"$f":"D$32*D$33*Sens_PlantOpFactor","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Notes"]
[]
[]
["S",null,"FACTORS AFFECTING DISPATCH FACTOR   (Optional, use in formulas above)"]
["S",null,"Curtailment factor (a)"]
["S"]
["S",null,"FACTORS AFFECTING AVAILABILITY   (Optional, use in formulas above)"]
["S",null,"Parasitic plant losses (b)"]
["S",null,"Partial year operation factor (b)"]
["S",null,"Resource depletion (b)"]
["S",null,"Transmission loss (b)"]
["S",null,"Scheduled maintenance (b)"]
["S",null,"Dispatch Factor = 1- Curtailment Factor"]
["S",null,"Availability = (1-Parasitic Plant Losses) * Partial Year Operation Factor * (1-Resource Depletion) * (1-Transmission Loss) * (1-Scheduled Maintenance)"]
[]
[]
[null,null,"LIFE CYCLE COST ANALYSIS - Summary"]
[null,null,"Net Present Value",{"$f":"IFERROR(+WhatIf!H16,\"\")","v":151025.69535858996}]
[null,null,"Project IRR",{"$f":"IFERROR(+WhatIf!H15,\"\")","v":0.18890799169207684}]
[null,null,"Discounted Payback (After-Tax, years)",{"$f":"IFERROR(+WhatIf!H18,\"\")","v":5.4147363596734612}]
[null,null,"Benefit-to-Cost Ratio (After Tax)",{"$f":"IFERROR(+WhatIf!H17,\"\")","v":1.2756949531920228}]
[]
[]
[null,null,"REFERENCES"]
[null,null,"Construction times: Comparative Costs of California Central Station Electricity Generation, California Energy Commission, August 2009,",null,"http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[null,null,"Plant operating factors of community scale RE projects:  Building and Community Scale Renewable Technology Costs, KEMA, 2009,",null,"http://www.energy.ca.gov/2009_energypolicy/documents/2009-08-25_workshop/presentations/05_KEMA_Building_and_Community_Scale_Renewable_Technology_Costs.PDF"]
[null,null,"Federal discount rate",null,"www.newyorkfed.org/markets/statistics/dlyrates/fedrate.html"]
[null,null,"General inflation rate",null,"ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt"]
[null,null,"Availability: Technology Characterization: Gas Turbines\", EPA, 2013, p. 15",null,"http://www.meede.org/wp-content/uploads/Commercial-and-Industrial-CHP-Technology-Cost-and-Performance-Data-Analysis-for-EIA_June-2010.pdf"]
[null,null,"Availability: Technology Characterization: Reciprocating Engines\", EPA, 2008, p. 19",null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[]
[]
[null,null,"WORKSPACE & MODEL NOTES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"CALCULATION AREA"]
[null,null,"Toggle_Comments","Hidden"]
[null,null,"Toggle_Scenario","Showing"]
[null,null,"Toggle_ProtectIntermediateCalcs","Unprotected"]
[null,null,"Copied","No"]
[null,null,null,"MacroRunning_ProjectOrOption"]
[null,null,"Project or Option Macro Running","Not Running"]
[]
[]
[null,null,"Discount rate",{"$f":"D26*WhatIf!B67","v":0.1}]
[null,null,"General inflation rate",{"$f":"D27*WhatIf!B68","v":2.5000000000000001E-2}]
[null,null,"Project Life",{"$f":"ROUND(D20*WhatIf!B69,0)","v":15}]

{"sheet":"Project Database","index":3,"n_rows":291,"n_cols":52,"rows_kept":291,"cut":false,"hidden":true,"merged":[[127,4,129,4],[123,4,126,4],[21,3,122,3],[109,4,122,4],[19,4,31,4],[49,5,49,6],[48,5,48,6],[32,4,40,4],[105,4,108,4],[55,4,60,4],[71,4,85,4],[68,4,70,4],[86,4,93,4],[47,4,54,4],[41,4,46,4],[94,4,104,4],[61,4,64,4],[65,4,67,4],[140,5,140,6],[166,4,167,4],[177,4,228,4],[170,5,170,6],[169,5,169,6],[166,5,166,6],[167,5,167,6],[171,5,171,6],[19,5,19,6],[20,5,20,6],[133,3,173,3],[144,5,144,6],[146,4,163,4],[133,5,133,6],[135,5,135,6],[136,5,136,6],[139,5,139,6],[168,5,168,6],[168,4,171,4],[164,4,165,4],[142,5,142,6],[133,4,145,4],[134,5,134,6],[138,5,138,6]]}
[null,"RELCOST:  Summary Results & Sensitivities",null,null,null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,null,null,"POPULATE DROP DOWN MENU WITH COMPLETED PROTOTYPES"]
[null,null,null,null,null,"Items to Appear on Drop Down Menus (must match top row of database)"]
[null,null,null,null,null,{"$f":"X20","v":0}]
[null,null,null,null,null,{"$f":"X20","v":0}]
[null,null,null,null,null,{"$f":"Z20","v":0}]
[]
[null,null,null,null,null,{"$f":"AB20","v":0}]
[null,null,null,null,null,{"$f":"AD20","v":0}]
[null,null,null,null,null,{"$f":"AG20","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,"Copy values only from other tools into light yellow cells.  Edit yellow cells as needed. Link to top line from drop down area to menu item to place on menus."]
[null,null,null,null,"To expand database, insert columns near end of range and copy columns across. Be sure to insert entire columns.  Be sure to copy all fields down to orange line"]
[null,null,null,null,"PROTOTYPE",null,null,null,1,{"$f":"I19+1","v":2},{"$f":"J19+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"X19+1","v":17},{"$f":"Y19+1","v":18},{"$f":"Z19+1","v":19},{"$f":"AA19+1","v":20},{"$f":"AB19+1","v":21},{"$f":"AC19+1","v":22},{"$f":"AD19+1","v":23},{"$f":"AE19+1","v":24},25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,1,{"$f":"C19+1","v":1},null,"General","Name to Appear on Scenario Menus",null,null,"Oregon Convention Center","AmericInn Lodge and Suites, monthly","AmericInn Lodge and Suites, annual",null,"Denny Trangle Convention Center","Navy Recreation Center, monthly","Warm Springs Hospital",null,"Madison Memorial, Monthly analysis","Monroe Correctional Complex, monthly","Port of Seattle, Five 2 MW Engines with Buy All-Sell All Electricity Sales","Capitol Campus, Alternative 1","Capitol Campus, Alternative 2",null,"Days Inn, Richfield, UT"]
[null,null,2,null,null,"Scenario Description for Subtitles on Graphs, Tables and Proformas",null,null,"Two 150 kW Reciprocating Engines","AmericInn Lodge and Suites","AmericInn Lodge and Suites",null,null,"20 kW Reciprocating Engine CHP with Absorption Chilling","Warm Springs Hospital",null,{"$f":"Q23","v":"6 kW Recip Engine"},"Two 2 MW Engines with Power Sales","Five 2 MW Engines with Power Sales","Two 1000 kW Recip Engines","Two 1000 kW Recip Engines (considers avoided cost of boilers)",null,"20 kW Engine plus 50 kW Solar"]
[null,2,3,"Paste from CHP Screening Tool Inputs & Results",null,"Facility Name",null,null,"Oregon Convention Center","AmericInn Lodge and Suites","AmericInn Lodge and Suites",null,"Denny Trangle Convention Center","Navy Recreation Center","Warm Springs Hospital",null,"Madison Memorial","Monroe Correctional Complex","Port of Seattle","Capitol Campus","Capitol Campus",null,"Days Inn, Richfield, UT"]
[null,null,4,null,null,"CHP Alternative Description",null,null,"Natural gas fueled CHP system sized to meet the annual average heating thermal load, with estimated incentives and avoided costs","Natural gas fueled CHP system sized to meet the peak thermal load","Natural gas fueled CHP system sized to meet the peak thermal load",null,"CHP sized to meet peak thermal and electric for off-grid community","","Two recips sized at 75% each of annual average electric and 100% of thermal.  Avoided costs and incentives, and redundant prime mover",null,"6 kW Recip Engine","Two 2,000 kW recip engines size to meet annual average thermal load selling excess electricity to SnoPUD with elimination in demand charges","CHP at $0.06/kWh and avoided cost of standby genset, Buy All-Sell All @0.06/kWh","Two recips sized to meet annual average thermal ","Two recips sized to meet annual average thermal and include avoided cost of boilers",null,"CHP, 25% reduction in demand, avoided cost of boiler, with 50 kW solar @ $160k and elimination of demand charges"]
[null,null,5,null,null,"Location (City, State)",null,null,"Portland, Oregon","Rexburg, ID 83440","Rexburg, ID 83440",null,"Seattle, WA","Everett, WA","Warm Springs MT 59756",null,"Resburg, Idaho 83440","Monroe, WA 98272","SeaTac, WA","Olympia, WA 98501","Olympia, WA 98501",null,"Richfield, UT"]
[null,3,6,null,null,"Altitude of location (feet)",null,null,0,4865,4865,null,0,0,4885,null,1483,0,0,0,0,null,1632]
[null,null,7,null,null,"Facility Type",null,null,"Hotel ","Hotel ","Hotel ",null,"Hotel ","Government, Federal ","Hospital",null,"Healthcare Facility","Correctional Facility","Other","College or University","College or University",null,"Hotel "]
[null,null,8,null,null,"Electric Utility",null,null,"Portland General Electric","Rocky Mountain Power","Rocky Mountain Power",null,"PSE","Puget Sound Energy",0,null,"Rocky Mountain Power",0,"Gary, please find out","Puget Sound Energy","Puget Sound Energy",null,0]
[null,null,9,null,null,"Fuel Utility",null,null,"Intermountain Gas Company","Intermountain Gas Company","Intermountain Gas Company",null,"PSE","Puget Sound Energy",0,null,"Intermountain Gas",0,"Gary, please find out","Puget Sound Energy","Puget Sound Energy",null,0]
[null,null,10,null,null,"Average Demand / Peak Demand",null,null,"0 / 0","54 / 78","54 / 78",null,"0 / 0","0 / 0","713 / 876",null,"0 / 0","1791 / 2104","0 / 0","0 / 0","0 / 0",null,"74 / 93"]
[null,null,11,null,null,"Floor Area, # of Units, or Other Indication of Size)",null,null,null,0,null,null,null,12000,null,null,12000,12000,null,null,null,null,12000]
[null,null,12,null,null,"If WWTF, Treatment Volume, MGD",null,null,600,0,0,null,0,0,0,null,0,null,null,0,0]
[null,null,13,null,null,"Analysis Type",null,null,"Annual  ","Monthly Analysis","Annual  ",null,"Annual  ","Monthly Analysis","Annual  ",null,"Monthly Analysis","Monthly Analysis","Annual  ","Annual  ","Annual  ",null,"Monthly Analysis"]
[null,18,14,null,"CHP System & Performance","Prime Mover Technology",null,null,"Recip Engine","Gas Turbine","Recip Engine",null,"Recip Engine","Recip Engine","Recip Engine",null,"Recip Engine","Recip Engine","Recip Engine","Recip Engine","Recip Engine",null,"Recip Engine"]
[null,null,15,null,null,"Prime Mover Description",null,null,"150 kW  ","20 kW Micro","20 kW XRGI",null,"150 kW  ","20 kW XRGI","250 kW  ",null,"6 kW XRGI","2000 kW  ","2000 kW  ","1000 kW  ","1000 kW  ",null,"20 kW XRGI"]
[null,19,16,null,null,"Number of Units",null,null,2,2,1,null,2,2,2,null,1,2,5,2,2,null,1]
[null,20,17,null,null,"CHP Rated Capacity, kW",null,null,300,40,20,null,300,40,500,null,6,4000,10000,2000,2000,null,20]
[null,null,18,null,null,"CHP Net Electric Output, kW (derated)",null,null,300,40,20,null,300,40,500,null,6,4000,10000,2000,2000,null,20]
[null,21,19,null,null,"Electric Heat Rate, Btu/kWh",null,null,12294.375,13259.234106772306,13259.234106772306,null,12362.9,13259.234106772306,11609.125,null,13716.449075971354,8911.826086956522,8911.826086956522,9264,9264,null,13259.234106772306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F38","v":"Electric Heat Rate, Btu/kWh"}]
[null,22,20,null,null,"Thermal Output, Btu/kWh",null,null,6225.0000000000009,6823.9999999999991,6823.9999999999991,null,5873.3333333333339,6823.9999999999991,5406.12,null,7677,3540.4347826086955,3540.4347826086955,4320,4320,null,6823.9999999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Output, Btu/kWh"]
[null,null,21,null,null,"Electric Efficiency, %",null,null,0.27752529103756801,0.25733009708737864,0.25733009708737864,null,0.27598702569785405,0.25733009708737864,0.29390673285023633,null,0.248752427184466,0.38286204945065666,0.38286204945065666,0.36830742659758203,0.36830742659758203,null,0.25733009708737864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Efficiency, %"]
[null,null,22,null,null,"CHP Efficiency (%)",null,null,0.78385440496161873,0.77199029126213581,0.77199029126213581,null,0.75106434035164349,0.77199029126213581,0.7595852400590053,null,0.80844538834951452,0.78013582342954146,0.78013582342954146,0.83462867012089803,0.83462867012089803,null,0.77199029126213581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Efficiency (%)"]
[null,null,23,null,"Loads","Thermal Needs Served By CHP",null,null,"Space Heating","Space Heating / Hot Water","Space Heating / Hot Water",null,"Space Heating / Hot Water","Space Heating","Space Heating / Potable Hot Water",null,"Space Heating","Space Heating / Potable Hot Water","Space Heating / Potable Hot Water","Space Heating / Potable Hot Water","Space Heating / Potable Hot Water",null,"Space Heating / Potable Hot Water"]
[null,null,24,null,null,"Average Hourly Electric Demand (kW)",null,null,0,54.390136968766001,54.390136968766001,null,0,0,712.58333333333337,null,0,1791.4499999999998,0,0,0,null,74]
[null,null,25,null,null,"Maximum Electric Demand",null,null,0,78.333333333333329,78.333333333333329,null,0,0,876,null,0,2103.6,0,0,0,null,93]
[null,null,26,null,null,"Minimum Electric Demand",null,null,0,37.688172043010752,37.688172043010752,null,0,0,595,null,0,1597.8,0,0,0,null,54]
[null,null,27,null,null,"Average Hourly Thermal Demand (MMBtu/hr)",null,null,1.9454794520547947,0.10808219178082193,0.10808219178082193,null,1.9454794520547947,0.25620719178082191,2.3250000000000002,null,6.1625570776255717E-2,14.765758968036534,34.821917808219176,7.3028584474885854,7.3028584474885854,null,0.12452054794520549]
[null,null,28,null,null,"Minimum Average Hourly Thermal Demand (MMBtu/hr)",null,null,1.5000000000000002,8.3333333333333343E-2,8.3333333333333343E-2,null,1.5000000000000002,5.0208333333333334E-2,0.89749999999999996,null,1.5956989247311829E-2,7.363436881720431,34.166666666666671,0.93755555555555559,0.93755555555555559,null,4.6774193548387105E-2]
[null,null,29,null,"Operation","Operating Hours",null,null,8760,8760,8760,null,8760,8760,8760,null,3128.5714285714289,8760,8760,8760,8760,null,8760]
[null,null,30,null,null,"CHP Availability (%)",null,null,1,0.98,0.98,null,1,1,1,null,1,1,1,1,1,null,1]
["Added",null,31,null,null,"Operation in First Year (%)",null,null,1,1,1,null,1,1,1,null,1,1,1,null,null,null,1]
[null,null,32,null,null,"Offsetting Boiler Efficiency (%)",null,null,0.9,0.5,0.5,null,0.9,0.75,0.9,null,0.8,0.8,0.82,0.8,0.8,null,0.8]
[null,null,33,null,null,"Operating Strategy",null,null,"Meet Thermal Loads",null,"Meet Thermal Loads",null,"Operate at 100% Rated Power",null,"Operate at 100% Rated Power",null,null,null,"Operate at 100% Rated Power"]
[null,null,34,null,null,"Average operation as percent of derated installed capacity",null,null,1,0.5541666666666667,1.0033383868729739,null,1,0.94627003542906962,1,null,0.8121895427661846,0.82753893457666283,1,0.84523824623710486,0.84523824623710486,null,0.82020469583827837]
[null,null,35,null,null,"Percent Electrical Loads Met",null,null,0.52225755166931642,0.29192878487230534,0.29788155757694168,null,0.52225755166931642,0.47782895179777207,0.8511719304754094,null,8.5412067227340474E-2,2.3717066726288882,8.3333333333333339E-4,0.35845209581836557,0.35845209581836557,null,0.77926112685007898]
[null,null,36,null,null,"Percent Thermal Loads Met",null,null,0.95991761723700886,1.0000000000000002,1,null,0.90568933952964381,0.70048018088669717,0.93543315096774182,null,0.57020786860936568,0.7926352040405974,1.0167259603872336,1,1,null,0.83956654778437834]
[null,23,37,null,"Capital Costs","CHP Plant Capital Cost $/kW",null,null,2760.2020080000002,4631.5789473684208,4631.5789473684208,null,2760.2020080000002,4631.5789473684208,2250,null,4631.5789473684208,1584,1584,1810,1810,null,4631.5789473684208]
["Added 5/17/15",null,38,null,null,"Capital Cost of Non-CHP Biomass Boiler ",null,null,0,0,0,null,0,0,0,null,0,0,0,null,null,null,0]
["Added 5/19/15",null,39,null,null,"Capital Cost of Solar Energy Equipment ",null,null,0,0,0,null,0,0,0,null,0,0,0,null,null,null,0]
[null,null,40,null,null,"Other Capital Costs, $",null,null,0,10000,90000,null,0,150000,562500,null,0,0,0,0,-1500000,null,0]
[null,null,41,null,null,"Avoided Capital, $ (monthly only, included with other capital for annual))",null,null,250000,25000,25000,null,500000,300000,700000,null,15000,2000000,7920000,0,0,null,30000]
[null,null,42,null,null,"Total Installed Costs",null,null,578060.60240000009,170263.15789473685,157631.57894736843,null,828060.60240000021,35263.157894736854,987500,null,12789.473684210525,4336000,7920000,3620000,2120000,null,224331.57894736843]
[null,24,43,null,"O&M Costs","Variable O&M Costs, $/kWh",null,null,2.1999999999999999E-2,6.0000000000000001E-3,6.0000000000000001E-3,null,2.1999999999999999E-2,6.0000000000000001E-3,0.02,null,6.0000000000000001E-3,1.4E-2,1.4E-2,5.0000000000000001E-3,5.0000000000000001E-3,null,6.0000000000000001E-3]
[null,null,44,null,null,"Other Variable Costs, $ per year",null,null,0,0,0,null,0,0,0,null,0,0,0,0,0,null,0]
[null,null,45,null,null,"Fixed O&M Costs, $ per year",null,null,0,0,0,null,0,0,0,null,0,null,0,0,0]
[null,null,46,null,null,"Other Fixed Annual Costs, $ per year",null,null,0,0,0,null,0,0,0,null,0,0,0,0,0,null,0]
[null,null,47,null,"Demand & Standby Costs","Baseline Demand Charges, $",null,null,0,0,0,null,0,0,0,null,0,98152.06,0,0,0,null,12911.519999999999]
[null,null,48,null,null,"Alternative Demand Charges, $",null,null,0,0,0,null,0,0,0,null,0,98152.06,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[null,null,49,null,null,"Standby Charges, $",null,null,0,0,0,null,0,0,0,null,0,0,0,0,0,null,0]
[null,null,50,null,"Baseline Energy","Baseline Heating Source",null,null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas"]
[null,29,51,null,null,"Baseline:  Purchased Electricity (kWh)",null,null,5032000,475280,475280,null,5032000,974841,4140347.9999999995,null,176840,12209999.999999998,105120000000,41312561,41312561,null,328480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F70","v":"Baseline:  Purchased Electricity (kWh)"}]
[null,30,52,null,null,"Baseline:  Boiler Fuel Use (MMBtu)",null,null,18936,1893.6000000000001,1893.6000000000001,null,18936,2992.5,22630,null,241,161685.06070000003,372000,79966.3,79966.3,null,1363.5000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F71","v":"Baseline:  Boiler Fuel Use (MMBtu)"}]
[null,null,53,null,"CHP Energy Results","CHP Fuel Source",null,null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F72","v":"CHP Fuel Source"}]
["Added",null,54,null,null,"Fuel Source, Unmet Thermal Needs, Biomass Boiler",null,null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas"]
[null,null,55,null,null,"Fuel Source, Unmet Thermal Needs, Supplemental Fuel",null,null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source, Unmet Thermal Needs, Supplemental Fuel"]
[null,null,56,null,null,"Fuel Source, Back-Up Heat (Not Used)",null,null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas",null,null,"Natural Gas",null,null,"Natural Gas","Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Source, Back-Up Heat (Not Used)"]
[null,31,57,null,null,"Generated Electricity (kWh)",null,null,2628000,154044.54105600002,138745.60375146545,null,2628000,372645.80255959358,3524148,null,14320.187191335903,28958538.472798724,87600000,14808574.074074076,14808574.074074076,null,134202.69494771396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generated Electricity (kWh)"]
[null,32,58,null,null,"Purchased Electricity (kWh) (primary system)",null,null,2404000,321235.45894399995,336534.39624853455,null,2404000,414822.75279406016,616199.99999999953,null,153339.81280866411,0,105120000000,26503986.925925925,26503986.925925925,null,76149.341302696354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased Electricity (kWh) (primary system)"]
[null,null,59,null,null,"Dispatched Electricity Sales (kWh)",null,null,0,0,0,null,0,0,0,null,0,16748538,87600000,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dispatched Electricity Sales (kWh)"]
[null,33,60,null,null,"Purchased Fuel for CHP Plant (MMBtu)",null,null,32309.617499999997,2042.5126327318021,1839.6604414261465,null,32489.7012,4940.9979350437025,40912.274650500003,null,196.42211836833616,258073.45860202174,780675.96521739138,137186.63022222224,137186.63022222224,null,1779.4249500714886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased Fuel for CHP Plant (MMBtu)"]
[null,34,61,null,null,"Purchased Fuel for Back-up Heat (MMBtu)",null,null,0,19.716784673052896,37.872000000000035,null,0,0,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased Fuel for Back-up Heat (MMBtu)"]
["Added",null,62,null,null,"Purchased Fuel for Unmet Needs, Biomass Boiler (Thermal Only) (MMBtu)",null,null,0,null,0,null,0,null,0,null,null,null,0,0,0]
[null,35,63,null,null,"Purchased Fuel for Unmet Needs, Supplmental Fuel (MMBtu)",null,null,759.00000000000034,849.15,0,null,1785.8666666666654,1449.7853311111116,1461.1477936000017,null,103.57990366514288,33527.789621739146,0,0,0,null,194.44534408533343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchased Fuel for Unmet Needs, Supplmental Fuel (MMBtu)"]
[null,37,64,null,null,"Total Purchased Fuel, (MMBtu) (primary system)",null,null,33068.6175,2911.3794174048553,1877.5324414261465,null,34275.567866666664,6390.7832661548146,42373.422444100004,null,300.00202203347902,291601.24822376086,780675.96521739138,137186.63022222224,137186.63022222224,null,1973.8702941568222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F83","v":"Total Purchased Fuel, (MMBtu) (primary system)"}]
[null,null,65,null,null,"Annual Heat Recovered by CHP (MMBTU/yr)",null,null,16359.300000000001,1051.1999481661439,946.80000000000007,null,15435.120000000003,2542.934956666666,19051.966985759998,null,109.93607706788572,102525.8168626087,305040,63973.040000000008,63973.040000000008,null,915.79919032320004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F84","v":"Annual Heat Recovered by CHP (MMBTU/yr)"}]
[null,38,66,null,null,"Annual Electricity Savings (kWh/yr)",null,null,2628000,154044.54105600005,138745.60375146545,null,2628000,560018.24720593984,3524148,null,23500.187191335892,12209999.999999998,0,14808574.074074075,14808574.074074075,null,252330.65869730365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Electricity Savings (kWh/yr)"]
[null,39,67,null,null,"Increased Fuel Use (MMBtu)",null,null,14132.6175,1017.7794174048552,-16.067558573853603,null,15339.567866666664,3398.2832661548146,19743.422444100004,null,59.002022033479022,129916.18752376083,408675.96521739138,57220.330222222241,57220.330222222241,null,610.37029415682196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increased Fuel Use (MMBtu)"]
[null,null,68,null,"Energy Costs (From CHP Screening Tool)","Baseline Electricity Purchase Price, $/kWh",null,null,0.08,9.7912430567244566E-2,9.7912430567244566E-2,null,0.08,7.0709999999999995E-2,8.8874981040241066E-2,null,9.8753760461434067E-2,6.4523434889434891E-2,0.03,7.3545113555172723E-2,7.3545113555172723E-2,null,9.5902338041889912E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Electricity Purchase Price, $/kWh"]
[null,null,69,null,null,"Alternative Electricity Purchase Price, $/kWh",null,null,0.08,9.7912430567244566E-2,9.7912430567244566E-2,null,0.08,7.0709999999999995E-2,8.8874981040241066E-2,null,9.8753760461434067E-2,6.4523434889434891E-2,0.03,7.3545113555172723E-2,7.3545113555172723E-2,null,9.5902338041889912E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative Electricity Purchase Price, $/kWh"]
[null,null,70,null,null,"Electricity Sales Price, $/kWh",null,null,0.06,0.13,0.13,null,0.13,0.13,0.13,null,0.13,6.4500000000000002E-2,0.06,0,0,null,6.4500000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Sales Price, $/kWh"]
[null,null,71,null,null,"Baseline Fuel Price, $/MMBtu",null,null,8,7.8895490071820866,7.8895490071820866,null,8,8.8899999999999988,8.7199999999999989,null,7.8149792531120319,7,5,6.6886829827064647,6.6886829827064647,null,12.363769710304364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Fuel Price, $/MMBtu"]
[null,null,72,null,null,"CHP Fuel Price, $/MMBtu",null,null,8,7.8895490071820866,7.8895490071820866,null,8,8.8899999999999988,8.7199999999999989,null,7.8149792531120319,6.4547254117460948,5,6.6886829827064647,6.6886829827064647,null,12.363769710304364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP Fuel Price, $/MMBtu"]
[null,null,73,null,null,"Fuel Price, Unmet Needs, Biomass Boiler Fuel",null,null,8,7.8895490071820866,7.8895490071820866,null,8,8.8899999999999988,8.7199999999999989,null,7.8149792531120319,6.4547254117460948,5,6.6886829827064647,6.6886829827064647,null,12.363769710304364]
[null,null,74,null,null,"Fuel Price, Unmet Needs, Supplemental Fuel",null,null,8,7.8895490071820866,7.8895490071820866,null,8,8.8899999999999988,8.7199999999999989,null,7.8149792531120319,7,5,6.6886829827064647,6.6886829827064647,null,12.363769710304364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Price, Unmet Needs, Supplemental Fuel"]
[null,null,75,null,null,"Fuel Price, Back Up Heat",null,null,8,7.8895490071820866,7.8895490071820866,null,8,8.8899999999999988,8.7199999999999989,null,7.8149792531120319,null,null,6.6886829827064647,6.6886829827064647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Price, Back Up Heat"]
[null,null,76,null,"Second System","Description of 2nd system, Electricity",null,null,"Solar Pv","Solar Pv","Solar Pv",null,0,0,0,null,0,null,null,null,null,null,"Solar"]
[null,null,77,null,null,"Capital Cost of 2nd System, Electricity",null,null,0,null,null,null,0,0,0,null,0,null,null,null,null,null,161700]
[null,null,78,null,null,"Generated Electricity (kWh) (second system)",null,null,0,null,null,null,0,0,0,null,0,0,0,null,null,null,121769]
[null,null,79,null,null,"Electricity savings or uses of second system (baseline) (kWh)",null,null,0,null,null,null,0,0,0,null,0,0,0,null,null,null,0]
[null,null,80,null,null,"Electricity savings or uses of second system (alternative) (kWh)",null,null,0,null,null,null,0,0,0,null,0,0,0,null,null,null,0]
[null,null,81,null,null,"Sales price or production incentives of generation, second system ($/kWh)",null,null,0,null,null,null,0,0,0,null,0,0,null,null,null,null,9.5902338041889926E-2]
[null,null,82,null,null,"Description of 2nd system, Thermal",null,null,"Solar thermal","Solar thermal","Solar thermal",null,0,0,0,null,0,0,0,null,null,null,0]
[null,null,83,null,null,"Capital Cost of 2nd System, Thermal",null,null,0,null,null,null,0,0,0,null,0,0,0,null,null,null,0]
[null,null,84,null,null,"Thermal Energy Source",null,null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",null,"Natural Gas"]
[null,null,85,null,null,"Heat Savings or Generation (MMBtu)",null,null,0,null,null,null,0,0,0,null,0,0,0,null,null,null,0]
[null,null,86,null,null,"Price of Heat Savings or Generation ($/MMBtu)",null,null,0,null,null,null,0,0,0,null,0,0,0,null,null,null,0]
[null,null,87,null,"Financial (CHP Screening Tool)","Simple Payback, Years",null,null,2,39.230269873220138,8,null,12.7,4.9000000000000004,8.4,null,6,5.9,4.5999999999999996,5.7,3.4,null,4.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Payback, Years"]
[null,null,88,null,null,"Payback Includes Incentives?",null,null,"No","Yes","No",null,"No","No","No",null,"No","No","No","No","No",null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback Includes Incentives?"]
[null,null,89,null,null,"Grants",null,null,497493,55170.833333333299,55170.833333333299,null,82600,82600,393750,null,6947.3684210526317,0,0,0,0,null,54338.15789473684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grants"]
[null,null,90,null,null,"Production Incentives, $ per kWh",null,null,0,0,0,null,0,0,0,null,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Incentives, $ per kWh"]
[null,null,{"$f":"C109+1","v":91},null,null,"Sector",null,null,"Commercial","Commercial","Commercial",null,"Commercial","Commercial","Commercial",null,"Commercial","Institutional","Institutional","Government","Government",null,"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector"]
[null,null,92,null,null,"Discount Rate",null,null,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F111","v":"Discount Rate"}]
[null,null,93,null,null,"Project Life",null,null,15,15,15,null,15,15,15,null,15,15,15,20,20,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F112","v":"Project Life"}]
[null,null,94,null,null,"General Inflation",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Inflation"]
[null,null,95,null,null,"First Year of Project",null,null,2015,2015,2015,null,2015,2015,2015,null,2015,2015,2015,2016,2016,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of Project"]
[null,null,96,null,null,"Contingencies",null,null,0,0,0,null,0,0,0,null,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingencies"]
[null,null,97,null,null,"Taxable Entity?",null,null,"True","True","True",null,"True","True","True",null,"False","False","False","False","False",null,"True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Entity?"]
[null,null,98,null,null,"Federal Tax Rate",null,null,0.35,0.35,0.35,null,0.35,0.35,0.35,null,0.35,0.35,0.35,0.35,0.35,null,0.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Tax Rate"]
[null,null,99,null,null,"State Tax Rate",null,null,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,null,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,null,7.5999999999999998E-2,6.5000000000000002E-2,6.5000000000000002E-2,7.5999999999999998E-2,7.5999999999999998E-2,null,4.7E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Tax Rate"]
[null,null,100,null,null,"Federal Bonus Depreciation, Asset Class (Year)",null,null,5,5,5,null,5,5,5,null,5,5,5,5,5,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal Bonus Depreciation, Asset Class (Year)"]
[null,null,101,null,null,"Percent Depreciable",null,null,0.5,0.5,0.5,null,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent Depreciable"]
[null,null,102,null,null,"Salvage Value at End of Project",null,null,0.2,0.2,0.2,null,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value at End of Project"]
[null,null,103,null,null,"Viability Criteria: Before-Tax Simple Payback",null,null,5,5,5,null,5,5,5,null,5,null,null,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viability Criteria: Before-Tax Simple Payback"]
[null,null,104,null,null,"Viability Criteria: Project IRR",null,null,0.1,0.1,0.1,null,0.1,0.1,0.1,null,0.1,0.05,0.05,0.05,0.05,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viability Criteria: Project IRR"]
[null,null,105,null,"Contacts","Contact Name:",null,null,"Jason Shaw,   Clint Valiton",null,null,null,"John Payne, CEM CMVP","John Payne, CEM CMVP","Chris Batson, Senior Energy Engineer",null,"Clyde Stucki","Kent Nugen / Stephen Sinclair","Mike Smith, Manager Mechanical Systems",null,null,null,"Wesley Fine"]
[null,null,106,null,null,"Email Address:",null,null,"jshaw@jhkelly.com,   clint.valiton@oregon-electric.com",null,null,null,null,"john@rjdtech.com",null,null,"clyde.stucki@mmhnet.org","kdnugen@DOC1.WA.GOV / sdsinclair@DOC1.WA.GOV",null,null,null,null,"finewesleyf@yahoo.com"]
[null,null,107,null,null,"Phone No. ",null,null,"360-759-3329,  503-535-2629",null,null,null,null,"425-361-3051",null,null,"00:00:00","(360)725-8396",null,null,null,null,8015604642]
[null,null,108,null,null,"Fax No.",null,null,0,null,null,null,null,"RJD Technologies, Inc, Naval Station Everett",null,null,"00:00:00","00:00:00",null,null,null,null,"00:00:00"]
[null,null,109,null,"Analysis Version","CHP Screening Tool Version/Filename",null,null,"RELCOST_20150708~AmericInn.xlsm","RELCOST_20150520~AmericInn.xlsm","CHP150706~MASTER (AmericInn).xlsm",null,"RELCOST_20150730 b~MASTER.xlsm","CHP150804 a~(MASTER) Navy.xlsm","RELCOST_20150805~Navy Physical Fitness.xlsm",null,"RELCOST_20150805~Navy Physical Fitness.xlsm","RELCOST_20150811~MASTER.xlsm","RELCOST_20150812~MASTER.xlsm","CHP150511~Capitol Campus.xlsm","RELCOST_20150519~Oregon Freeze Dry.xlsm",null,"CHP150814~Days Inn.xlsm"]
[null,null,110,null,null,"CHP Screening Tool Transfer Date",null,null,"2015-07-10","2015-06-22","2015-07-08",null,"2015-07-30","2015-08-04","2015-08-10",null,"2015-08-10","2015-08-12","2015-08-12","2015-05-20","2015-05-20",null,"2015-08-14"]
[null,null,111,null,null,"Time",null,null,42195.599687615744,42177.597710879629,42193.58583275463,null,42215.796218171294,42220.697879282408,42226.536760648145,null,42226.60933738426,42228.486702893519,42228.64771365741,42144.423861342591,42144.424935185183,null,42230.466758796298]
[null,null,112,null,null,"Total O&M Costs",null,null,56659.68,{"$f":"(J62+J63)*J76+J64+J65","v":924.26724633600008},{"$f":"(K62+K63)*K76+K64+K65","v":832.47362250879269},{"$f":"(L62+L63)*L76+L64+L65","v":0},42121.457427430556,{"$f":"(N62+N63)*N76+N64+N65","v":2235.8748153575616},70482.960000000006,0,85.921123148015425,405419.53861918213,1226400,74042.87037037038,74042.87037037038,0,805.21616968628371,0,0,null,null,null,null,null,null,{"$f":"(AF62+AF63)*AF76+AF64+AF65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,113,null,null,null,null,null,{"$f":"I20","v":"Oregon Convention Center"},"AmericInn Lodge and Suites, monthly","AmericInn Lodge and Suites, annual",0,"Denny Trangle Convention Center","Navy Recreation Center, monthly","Warm Springs Hospital",0,"Madison Memorial, Monthly analysis","Monroe Correctional Complex, monthly","Port of Seattle, Five 2 MW Engines with Buy All-Sell All Electricity Sales","Capitol Campus, Alternative 1","Capitol Campus, Alternative 2",0,"Days Inn, Richfield, UT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,114,null,"GHG EMISSIONS REDUCTIONS"]
[null,null,115,"WSU GHG Calculator","Copy to CO2 Calculator",{"$f":"F70","v":"Baseline:  Purchased Electricity (kWh)"},null,null,{"$f":"I70","v":5032000},475280,475280,0,5032000,974841,4140347.9999999995,0,176840,12209999.999999998,105120000000,41312561,41312561,0,328480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,116,null,null,"Baseline Boiler Fuel",null,null,{"$f":"I69","v":"Natural Gas"},"Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,117,null,null,"Baseline Boiler Fuel Use",null,null,{"$f":"I71","v":18936},1893.6000000000001,1893.6000000000001,0,18936,2992.5,22630,0,241,161685.06070000003,372000,79966.3,79966.3,0,1363.5000000000002,{"$f":"X71-X82-X80","v":0},{"$f":"Y71-Y82-Y80","v":0},{"$f":"Z71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,118,null,null,{"$f":"F77","v":"Purchased Electricity (kWh) (primary system)"},null,null,{"$f":"I77","v":2404000},321235.45894399995,336534.39624853455,0,2404000,414822.75279406016,616199.99999999953,0,153339.81280866411,0,105120000000,26503986.925925925,26503986.925925925,0,76149.341302696354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,119,null,null,"Electricity Sales, kWh (primary system)",null,null,null,null,null,null,null,{"$f":"N78","v":0},0,0,0,16748538,87600000,0,0]
[null,null,120,null,null,"CHP Fuel",null,null,{"$f":"I72","v":"Natural Gas"},"Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHP Screening Tool Version/Filename"]
[null,null,121,null,null,"CHP Fuel Use",null,null,{"$f":"I79","v":32309.617499999997},2042.5126327318021,1839.6604414261465,0,32489.7012,4940.9979350437025,40912.274650500003,0,196.42211836833616,258073.45860202174,780675.96521739138,137186.63022222224,137186.63022222224,0,1779.4249500714886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHP Screening Tool Transfer Date"]
["Added",null,122,null,null,"Alternative Biomass Boiler Fuel, Unmet Needs",null,null,{"$f":"I73","v":"Natural Gas"},"Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHP Screening Tool Transfer Time"]
["Added",null,123,null,null,"Alternative Biomass Boiler Fuel Use, Unmet Needs (MMbtu)",null,null,{"$f":"I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,124,null,null,"Alternative Supplemental Fuel, Unmet Needs",null,null,{"$f":"I74","v":"Natural Gas"},"Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,125,null,null,"Alternative Supplemental Fuel Use, Unmet Needs (MMbtu)",null,null,{"$f":"I82","v":759.00000000000034},849.15,0,0,1785.8666666666654,1449.7853311111116,1461.1477936000017,0,103.57990366514288,33527.789621739146,0,0,0,0,194.44534408533343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,126,null,null,"Alternative Fuel, Back-Up Heat (Not Used)",null,null,{"$f":"I74","v":"Natural Gas"},"Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas","Natural Gas","Natural Gas","Natural Gas","Natural Gas",0,"Natural Gas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,127,null,null,"Alternative Fuel Use, Back-Up Heat (MMBtu)",null,null,{"$f":"I80","v":0},19.716784673052896,37.872000000000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,null,"Paste from Calculator","CO2e Emissions, Baseline (lbs CO2e)",null,null,6741627.6252862141,null,null,{"$f":"+I147*10","v":67416276.252862141},185720511725.35922,1602433.3046383471,8247030.9751968309,48950293.158595234,246836.04617847284,38114444.962226041]
[null,null,129,null,null,"CO2e Emissions, Alternative (lbs CO2e)",null,null,6237561.0838710014,null,null,{"$f":"+I148*10","v":62375610.83871001},169983410455.92233,1465824.6414654138,7162537.9493154977,48925583.198694021,229460.03812730397,44502638.432834841]
[null,null,130,null,null,"CO2 Emissions, Baseline (lbs CO2)",null,null,6739237.1520000007,null,null,67392371.520000011,163627703363.10681,1550718.0910713566,7855948.1738531413,47684539.760351501,242671.17851944373,35320267.035845995]
[null,null,131,null,null,"CO2 Emissions, Alternative (lbs CO2)",null,null,6023765.8580100005,null,null,60237658.580100007,147264933026.79614,1314870.7047974837,6161653.6035882328,47579262.032244995,222073.81766407768,37323249.800273173]
[null,null,132,null,null,"CH4 Emissions, Baseline (lbs CH4)",null,null,45.961165048543684,null,null,459.61165048543683,876883106.79611635,2052.6225728155337,15522.422330097084,50238.872038834954,165.30728155339804,110903.39357723302]
[null,null,133,null,null,"CH4 Emissions, Alternative (lbs CH4)",null,null,7605.7820250000004,null,null,76057.820250000004,845158928.1553396,5837.9494904126832,38707.915706459891,53436.678027692644,286.05047168842691,278040.37464131601]
[null,null,134,null,null,"N2O Emissions, Baseline (lbs N2O)",null,null,4.1659200000000007,null,null,41.659200000000006,572921.7864077671,1.3411048543689321,10.141755339805826,32.82415192233011,0.1080054368932039,72.460023319534002]
[null,null,135,null,null,"N2O Emissions, Alternative (lbs N2O)",null,null,79.364681999999988,null,null,793.64681999999993,5333906.7961165039,16.795971166486488,111.36393646230943,34.913475693677185,0.78845191615983268,766.37337761332094]
[null,null,136,null,null,"NOx Emissions, Baseline (lb NOx)",null,null,8211.3092511013201,null,null,82113.092511013208,148195106.7961165,1975.8415630616346,9541.7787677391862,61933.055067804824,323.43414230824976,39145.62708395988]
[null,null,137,null,null,"NOx Emissions, Alternative (lb NOx)",null,null,4274.845350462555,null,null,42748.453504625548,66643116.116504855,1037.768225356037,3314.5341880783408,61494.205507946521,272.40522535263642,15723.818763444347]
[null,null,138,null,null,"SOx Emissions, Baseline (lb SOx)",null,null,3602.7379252555493,null,null,36027.379252555489,1515005775.5339806,4472.2767954776509,30750.947902520729,117176.43600718759,453.57082304736696,203207.00344624382]
[null,null,139,null,null,"SOx Emissions, Alternative (lb SOx)",null,null,1735.0743030371366,null,null,17350.743030371366,1363505197.9805825,7967.4314412771555,50800.075298045173,122144.69297337771,501.16422871467796,345563.23127472086]
[null,null,140,null,null,"Electricity Emissions Factor Source",null,null,"NWPPC Marginal Emission Factors 2015",null,null,"NWPPC Marginal Emission Factors 2015","Fossil Fuel Output Emissions Factors (EPA eGRID 2010)","NWPPC Marginal Emission Factors 2015","NWPPC Marginal Emission Factors 2015","NWPPC Marginal Emission Factors 2015","NWPPC Marginal Emission Factors 2015","NWPPC Marginal Emission Factors 2015"]
[null,null,141,null,null,"EPA eGrid Subregion",null,null,"AKMS",null,null,"NWPP","NWPP","NWPP","NWPP","NWPP","NWPP","NWPP"]
[null,null,142,null,null,"Emissions Time Horizon",null,null,"100 year (Kyoto)",null,null,"100 year (Kyoto)","100 year (Kyoto)","100 year (Kyoto)","100 year (Kyoto)","100 year (Kyoto)","100 year (Kyoto)","100 year (Kyoto)"]
[null,null,143,null,null,"Upstream Electricity Emissions",null,null,0,null,null,0.26252432432432432,0.25727025884838883,0.26252432432432432,0.26252432432432432,0.26252432432432432,0.26252432432432432,0.26252432432432432]
[null,null,144,null,null,"Transmission and Distribution Losses",null,null,"Not Included",null,null,6.8400000000000002E-2,6.8400000000000002E-2,6.8400000000000002E-2,6.8400000000000002E-2,6.8400000000000002E-2,6.8400000000000002E-2,6.8400000000000002E-2]
[null,null,145,null,null,"Off-site GHG Emissions of Natural Gas",null,null,"Not Included",null,null,0.10113936774349355,0.10114339184383427,0.10100902640692427,0.10100902640692427,0.10113936774349355,0.10097799188215345,0.10097799188215345]
[null,null,{"$f":"C164+1","v":146},null,"Analysis Version","GHG Calculator Version/Filename",null,null,"GHG_20150709 c (EPA AP42)~Oregon Convention Center.xlsm",null,null,"GHG_20150324~AmericInn.xlsm","GHG_20150731 (starting EPA update)~MASTER.xlsm","RELCOST_20150730 b~Navy Physical Fitness.xlsm","RELCOST_20150805~Navy Physical Fitness.xlsm","GHG_20150324~MASTER.xlsm","RELCOST_20150811~Madison Memorial.xlsm","GHG_20150807~Monroe Corrections.xlsm"]
[null,null,147,null,null,"GHG Calculator Transfer Date",null,null,"2015-07-10",null,null,"2015-06-22","2015-08-03","2015-08-05","2015-08-10","2015-05-19","2015-08-11","2015-08-12"]
[null,null,148,null,"Equipment","Baseline Fossil Fuel Technology",null,null,"Existing Boiler",null,null,"Existing Boiler","Existing Boiler","Existing Boiler","Existing Boiler 0","Existing Boiler","Existing Boiler 0","Existing Boiler 0"]
[null,null,149,null,null,"Alternative Fossil Fuel Technology",null,null,"Stationary Reciprocating Engine - Rich Burn, 4-Stroke (<500 kW)",null,null,"Existing Boiler","Gas Turbine (NWN)","Stationary Reciprocating Engine - Rich Burn, 4-Stroke (<500 kW)","Stationary Reciprocating Engine - Rich Burn, 4-Stroke (<500 kW) No SCR","Existing Boiler","Stationary Reciprocating Engine - Rich Burn, 4-Stroke (<500 kW), <90% Load No SCR","Stationary Reciprocating Engine - Rich Burn, 4-Stroke (<500 kW), <90% Load No SCR"]
[null,null,150,null,"Reductions","CO2 Emissions Reductions, lb CO2e",null,null,{"$f":"IFERROR((I$147-I$148),\"\")","v":504066.54141521268},0,0,5040665.4141521305,15737101269.43689,136608.66317293327,1084493.0258813333,24709.959901213646,17376.008051168872,-6388193.4706088006,0,0,0,0,0,{"$f":"IFERROR((X$147-X$148),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AP$147-AP$148),\"\")","v":0},0,0,0,0,0,0,0,0]
[null,null,151,null,null,"CO2 Emissions Reductions, short tons CO2e",null,null,{"$f":"IFERROR((I$147-I$148)/2000,\"\")","v":252.03327070760633},0,0,2520.3327070760652,7868550.6347184451,68.304331586466631,542.24651294066666,12.354979950606824,8.6880040255844353,-3194.0967353044002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AP$147-AP$148)/2000,\"\")","v":0},0,0,0,0,0,0,0,0]
[null,null,152,null,null,"CO2 Emissions Reductions, metric tons CO2e (tonnes)",null,null,{"$f":"IFERROR((I$147-I$148)/2200,\"\")","v":229.12115518873304},0,0,2291.211551887332,7153227.8497440405,62.09484689678785,492.95137540060603,11.231799955097111,7.8981854778040326,-2903.7243048221821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AP$147-AP$148)/2200,\"\")","v":0},0,0,0,0,0,0,0,0]
[null,null,153,null,null,"CO2 Emissions Percent Reduction",null,null,{"$f":"IFERROR((I147-I148)/I147,\"\")","v":7.4769264847049849E-2},"","",{"$f":"IFERROR((L147-L148)/L147,\"\")","v":7.4769264847049904E-2},8.4735396878017899E-2,8.5250763808709315E-2,0.13150102493163607,5.0479697478328172E-4,7.0394937531146839E-2,-0.16760557518127123,"","","","","",{"$f":"IFERROR((X147-X148)/X147,\"\")","v":""},"",{"$f":"IFERROR((Z147-Z148)/Z147,\"\")","v":""},"","","","",{"$f":"IFERROR((AE147-AE148)/AE147,\"\")","v":""},"","","",{"$f":"IFERROR((AI147-AI148)/AI147,\"\")","v":""},"",{"$f":"IFERROR((AK147-AK148)/AK147,\"\")","v":""},{"$f":"IFERROR((AL147-AL148)/AL147,\"\")","v":""},"","","",{"$f":"IFERROR((AP147-AP148)/AP147,\"\")","v":""},"","","",{"$f":"IFERROR((AT147-AT148)/AT147,\"\")","v":""},"","","",""]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157,null,null,null,null,null,{"$f":"I20","v":"Oregon Convention Center"},{"$f":"J20","v":"AmericInn Lodge and Suites, monthly"},{"$f":"K20","v":"AmericInn Lodge and Suites, annual"},{"$f":"L20","v":0},"WWTF Digester Gas CHP with FOG & Pasteurizer (150 kW)",{"$f":"N20","v":"Navy Recreation Center, monthly"},"Warm Springs Hospital",0,"Madison Memorial, Monthly analysis","Monroe Correctional Complex, monthly","Port of Seattle, Five 2 MW Engines with Buy All-Sell All Electricity Sales","Capitol Campus, Alternative 1","Capitol Campus, Alternative 2",0,"Days Inn, Richfield, UT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,158,null,"BILLING RECORDS"]
[null,50,159,null,null,"Electricity Energy Use","kWh","2013-14"]
[null,null,160,1,null,null,null,"Jan",3192000,3192000,3192000]
[null,null,{"$f":"C179+1","v":161},2,null,null,null,"Feb",1952000,1952000,1952000]
[null,null,162,3,null,null,null,"Mar",2104000,2104000,2104000]
[null,null,163,4,null,null,null,"Apr",1807999.9999999998,1807999.9999999998,1807999.9999999998]
[null,null,164,5,null,null,null,"May",2192000,2192000,2192000]
[null,null,165,6,null,null,null,"Jun",2080000,2080000,2080000]
[null,null,166,7,null,null,null,"Jul ",2288000,2288000,2288000]
[null,null,167,8,null,null,null,"Aug",2264000,2264000,2264000]
[null,null,168,9,null,null,null,"Sep",2080000,2080000,2080000]
[null,null,169,10,null,null,null,"Oct",2039999.9999999998,2039999.9999999998,2039999.9999999998]
[null,null,170,11,null,null,null,"Nov",1968000,1968000,1968000]
[null,null,171,12,null,null,null,"Dec",2048000,2048000,2048000]
[null,null,172,null,null,"Billed Electricity Demand","kW","2013-14"]
[null,null,173,1,null,null,null,"Jan",0,0,0]
[null,null,174,2,null,null,null,"Feb",0,0,0]
[null,null,175,3,null,null,null,"Mar",0,0,0]
[null,null,176,4,null,null,null,"Apr",0,0,0]
[null,null,177,5,null,null,null,"May",0,0,0]
[null,null,178,6,null,null,null,"Jun",0,0,0]
[null,null,179,7,null,null,null,"Jul ",0,0,0]
[null,null,180,8,null,null,null,"Aug",0,0,0]
[null,null,181,9,null,null,null,"Sep",0,0,0]
[null,null,182,10,null,null,null,"Oct",0,0,0]
[null,null,183,11,null,null,null,"Nov",0,0,0]
[null,null,184,12,null,null,null,"Dec",0,0,0]
[null,null,185,null,null,"Baseline Heating Source","(therms)","2013-14"]
[null,null,186,1,null,"Natural Gas",null,"Jan",15000,97500,65600]
[null,null,187,2,null,null,null,"Feb",15000,97500,48000]
[null,null,188,3,null,null,null,"Mar",15000,97500,43200]
[null,null,189,4,null,null,null,"Apr",15000,97500,53600]
[null,null,190,5,null,null,null,"May",15000,97500,32800]
[null,null,191,6,null,null,null,"Jun",15000,97500,26400]
[null,null,192,7,null,null,null,"Jul ",15000,97500,35199.999999999993]
[null,null,193,8,null,null,null,"Aug",15000,97500,27200]
[null,null,194,9,null,null,null,"Sep",15000,97500,27200]
[null,null,195,10,null,null,null,"Oct",15000,97500,49600]
[null,null,196,11,null,null,null,"Nov",15000,97500,57600]
[null,null,197,12,null,null,null,"Dec",15000,97500,75200]
[null,null,198,null,null,"Digester Gas","(cu. Ft.)"]
[null,null,199,1,null,"Available",null,"Jan",0,0,0]
[null,null,200,2,null,null,null,"Feb",0,0,0]
[null,null,201,3,null,null,null,"Mar",0,0,0]
[null,null,202,4,null,null,null,"Apr",0,0,0]
[null,null,203,5,null,null,null,"May",0,0,0]
[null,null,204,6,null,null,null,"Jun",0,0,0]
[null,null,205,7,null,null,null,"Jul ",0,0,0]
[null,null,206,8,null,null,null,"Aug",0,0,0]
[null,null,207,9,null,null,null,"Sep",0,0,0]
[null,null,208,10,null,null,null,"Oct",0,0,0]
[null,null,209,11,null,null,null,"Nov",0,0,0]
[null,null,210,12,null,null,null,"Dec",0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,51,{"$f":"C179+1","v":161}]
[null,52]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Grant",null,null,"DropDown_PrototypeTemp"]
[null,null,null,null,"Loan"]
[null,null,null,null,"Federal Investment Tax Credit",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"State Investment Tax Credit",null,null,{"$f":"'Prototype Database'!F20","v":"3.3 MW Recip Engine"}]
[null,null,null,null,null,null,null,{"$f":"'Prototype Database'!G20","v":"7.5 MW Gas Turbine"}]
[null,null,null,null,null,null,null,{"$f":"'Prototype Database'!H20","v":"40 MW Gas Turbine"}]
[null,null,null,null,null,null,null,{"$f":"'Prototype Database'!I20","v":"Hospital (1.55 MW)"}]
[null,null,null,null,null,null,null,{"$f":"'Prototype Database'!J20","v":"Grocery"}]
[null,null,null,null,null,null,null,{"$f":"'Prototype Database'!K20","v":"Large Hotel with Pool"}]
[null,null,null,null,null,null,null,{"$f":"'Prototype Database'!L20","v":"Sit-Down Restaurant"}]
[null,null,null,null,null,null,null,{"$f":"'Prototype Database'!M20","v":"Mutli-Family"}]

{"sheet":"Incentive Model","index":4,"n_rows":416,"n_cols":38,"rows_kept":416,"cut":false,"hidden":true,"merged":[[113,5,113,6],[121,5,121,6],[110,5,110,6],[111,5,111,6],[112,5,112,6],[114,5,114,6],[115,5,115,6],[116,5,116,6],[117,5,117,6],[118,5,118,6],[119,5,119,6],[44,3,50,3],[66,3,69,3],[26,3,31,3],[185,3,186,3],[75,2,76,3],[77,2,78,3],[73,2,74,3],[81,2,84,2],[81,3,84,3],[85,2,95,2],[85,3,95,3],[51,3,55,3],[57,3,61,3],[32,3,36,3],[105,3,110,3],[62,3,65,3],[111,3,118,3],[37,3,43,3],[395,2,398,3],[169,3,172,3],[125,3,128,3],[129,3,131,3],[132,3,134,3],[205,3,212,3],[119,3,124,3],[135,3,149,3],[150,3,157,3],[255,3,256,3],[258,3,261,3],[198,3,202,3],[252,3,253,3],[236,2,245,2],[236,3,239,3],[240,3,243,3],[173,3,184,3],[226,2,231,2],[96,2,191,2],[96,3,104,3],[244,3,245,3],[187,3,191,3],[213,3,218,3],[205,2,218,2],[131,5,131,6],[128,5,128,6],[109,5,109,6],[207,5,207,6],[125,5,125,6],[202,5,202,6],[201,5,201,6],[205,5,205,6],[159,5,159,6],[184,5,184,6],[134,5,134,6],[135,5,135,6],[137,5,137,6],[138,5,138,6],[139,5,139,6],[130,5,130,6],[182,5,182,6],[183,5,183,6],[185,5,185,6],[122,5,122,6],[123,5,123,6],[124,5,124,6],[129,5,129,6],[120,5,120,6],[83,5,83,6],[90,5,90,6],[91,5,91,6],[92,5,92,6],[93,5,93,6],[94,5,94,6],[106,5,106,6],[107,5,107,6],[100,5,100,6],[101,5,101,6],[102,5,102,6],[103,5,103,6],[104,5,104,6],[95,5,95,6],[96,5,96,6],[105,5,105,6],[98,5,98,6],[99,5,99,6],[97,5,97,6],[232,5,232,6],[208,5,208,6],[209,5,209,6],[226,5,226,6],[2,5,2,6],[13,5,13,6],[14,5,14,6],[16,5,16,6],[12,5,12,6],[80,5,80,6],[20,5,20,6],[21,5,21,6],[22,5,22,6],[23,5,23,6],[8,5,8,6],[9,5,9,6],[89,5,89,6],[86,5,86,6],[87,5,87,6],[88,5,88,6],[84,5,84,6],[85,5,85,6],[81,5,81,6],[82,5,82,6],[228,5,228,6],[229,5,229,6],[230,5,230,6],[227,5,227,6],[233,5,233,6],[153,5,153,6],[154,5,154,6],[156,5,156,6],[157,5,157,6],[169,5,169,6],[170,5,170,6],[216,5,216,6],[217,5,217,6],[218,5,218,6],[198,5,198,6],[199,5,199,6],[200,5,200,6],[196,5,196,6],[197,5,197,6],[178,5,178,6],[179,5,179,6],[180,5,180,6],[181,5,181,6],[173,5,173,6],[231,5,231,6],[132,5,132,6],[133,5,133,6],[140,5,140,6],[141,5,141,6],[142,5,142,6],[108,5,108,6],[188,5,188,6],[143,5,143,6],[145,5,145,6],[146,5,146,6],[147,5,147,6],[148,5,148,6],[149,5,149,6],[150,5,150,6],[151,5,151,6],[152,5,152,6],[164,5,164,6],[174,5,174,6],[175,5,175,6],[176,5,176,6],[177,5,177,6],[126,5,126,6],[127,5,127,6],[3,3,9,3],[15,5,15,6],[13,3,17,3],[20,3,23,3],[17,5,17,6],[18,5,18,6],[19,5,19,6],[18,3,19,3],[3,5,3,6],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[190,5,190,6],[191,5,191,6],[163,5,163,6],[165,5,165,6],[167,5,167,6],[168,5,168,6],[162,5,162,6],[160,5,160,6],[161,5,161,6],[186,5,186,6],[187,5,187,6],[136,5,136,6],[144,5,144,6],[155,5,155,6],[166,5,166,6],[158,3,168,3],[158,5,158,6],[171,5,171,6],[172,5,172,6],[189,5,189,6],[219,3,220,3],[219,2,220,2],[219,5,219,6],[220,5,220,6],[221,5,221,6],[222,5,222,6],[221,2,222,2],[221,3,222,3],[192,3,195,3],[192,5,192,6],[193,5,193,6],[194,5,194,6],[195,5,195,6],[210,5,210,6],[211,5,211,6],[212,5,212,6],[213,5,213,6],[214,5,214,6],[215,5,215,6],[206,5,206,6],[203,5,203,6],[204,5,204,6]]}
[null,null,"RELCOST:  Oregon CO2 Incentives",null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,"INPUT (Edit)","RESULTS (No Edits)","INFO (No Edits)"]
[]
[null,null,null,"SELECT SCENARIO",null,1,null,{"$f":"F14","v":"Riverside Hotel"},null,null,null,"Scenario:  ","Include on Menu?",null,null,"Scenario:  ","Include on Menu?"]
[null,null,null,null,"Equity IRR",{"$f":"WhatIf!H14","v":0.18890799169207684},null,null,null,null,null,1,"Yes",null,null,{"$f":"L7+1","v":5},"No"]
[null,null,null,null,"Project IRR",{"$f":"WhatIf!H15","v":0.18890799169207684},null,null,null,null,null,{"$f":"L4+1","v":2},"Yes",null,null,{"$f":"P4+1","v":6},"No"]
[null,null,null,null,"Net Present Value",{"$f":"WhatIf!H16","v":151025.69535858996},null,null,null,null,null,3,"Yes",null,null,{"$f":"P5+1","v":7},"No"]
[null,null,null,null,"Benefit Cost Ratio (After Tax)",{"$f":"WhatIf!H17","v":1.2756949531920228},null,null,null,null,null,4,"Yes",null,null,{"$f":"P6+1","v":8},"No"]
[null,null,null,null,"After-Tax Discounted Payback",{"$f":"WhatIf!H18","v":5.4147363596734612},null,null,null,null,null,null,null,null,null,{"$f":"P7+1","v":9},"No"]
[null,null,null,null,"Before-Tax Non-Discounted Payback",{"$f":"WhatIf!H21","v":11.583832313679686},null,null,null,null,null,null,null,null,null,10,"No"]
[null,null,null,null,"Before-Tax Simple Payback",{"$f":"WhatIf!H22","v":13.24982537151547}]
[]
[]
[null,null,null,"SELECT PROJECTS & SET FINANCIAL PARAMETERS",null,"Selected Scenario",null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4",null,null,null,null,"Scenario 5","Scenario 6","Scenario 7","Scenario 8","Scenario 9","Scenario 10"]
[null,1,null,"Project","Project Title",{"$f":"IFERROR(Scenarios!B2,\"\")","v":"Riverside Hotel"},null,"Riverside Hotel","Warm Springs Hospital, Recips","Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs","Darrington, Monthly Analysis, Stirling Engines, 20% ECMs",null,null,null,null,null,null,null,null,null,null,null,null,"The 4 industrial prototypes and 5 commercial prototypes will appear on menu"]
[null,{"$f":"B14+1","v":2},null,null,"Facility Name (to appear on Pro Forma titles)",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B15,FALSE),\"\")","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""}]
[null,{"$f":"B15+1","v":3},null,null,"Scenario Desription (for subtitles on figures, tables and graphs)",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B16,FALSE),\"\")","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C$21,FALSE),\"\")","v":""}]
[null,4,null,null,"Location",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B17,FALSE),\"\")","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C$24,FALSE),\"\")","v":""}]
[null,5,null,null,"CHP System Capacity (kW)",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B18,FALSE),\"\")","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""}]
[{"$f":"A18+1","v":1},6,null,"Fuels","Baseline Fuel",{"$f":"F133","v":""},null,{"$f":"H133","v":""},"","","",null,null,null,null,{"$f":"P133","v":""},"","","","",""]
[2,7,null,null,"CHP Fuel  ",{"$f":"F136","v":""},null,{"$f":"H136","v":""},"","","",null,null,null,null,{"$f":"P136","v":""},"","","","",""]
[3,8,null,"Unit Costs","Avoided Electricity Rate, $/kWh",{"$f":"F151","v":""},null,{"$f":"H151","v":""},"","","",null,null,null,null,{"$f":"P151","v":""},"","","","",""]
[4,9,null,null,"Avoided Fuel (Baseline) Unit Cost ($/MMBtu)",{"$f":"F154","v":""},null,{"$f":"H154","v":""},"","","",null,null,null,null,{"$f":"P154","v":""},"","","","",""]
[5,{"$f":"B22+1","v":10},null,null,"Electricity Sales Price, $/kWh",{"$f":"F153","v":""},null,{"$f":"H153","v":""},"","","",null,null,null,null,{"$f":"P153","v":""},"","","","",""]
[6,{"$f":"B23+1","v":11},null,null,"CHP Fuel Unit Cost, $/MMBtu",{"$f":"F155","v":""},null,{"$f":"H155","v":""},"","","",null,null,null,null,{"$f":"P155","v":""},"","","","",""]
[{"$f":"#REF!+1","v":{"$error":"#REF!"}},12,null,null,null,null,null,0]
[{"$error":"#REF!"},13,null,"DEFINE INCENTIVES"]
[{"$error":"#REF!"},14,null,"CHP Capacity Grant ",{"$f":"CONCATENATE(G28,\" Grant ($\",ROUND(G30,0),\"/kW)\")","v":" Grant ($100/kW)"},"Yes",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B27,FALSE),\"\")","v":0},{"$f":"H230","v":0},{"$f":"I230","v":0},{"$f":"J230","v":0},{"$f":"K230","v":0}]
[{"$error":"#REF!"},15,null,null,"Funder/Description"]
[{"$error":"#REF!"},16,null,null,"Grant Order",null,6]
[{"$error":"#REF!"},17,null,null,"Grant $ per kW",null,100,null,null,null,null,{"$f":"'Grants & Loans'!H57","v":0}]
[{"$error":"#REF!"},18,null,null,"Applies to Up to First kW",null,50]
[{"$error":"#REF!"},19,null,null,"Maximum Amount",null,5000000]
[{"$error":"#REF!"},20,null,"CO2e Grant",{"$f":"CONCATENATE(G34,\" CO2e Grant\")","v":" CO2e Grant"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B33,FALSE),\"\")","v":0},{"$f":"H231","v":0},0,0,0]
[{"$f":"A33+1","v":{"$error":"#REF!"}},21,null,null,"Funder/Description"]
[{"$error":"#REF!"},22,null,null,"Grant Order",null,4]
[{"$error":"#REF!"},23,null,null,{"$f":"CONCATENATE(G34,\" Grant $/metric tons CO2e\")","v":" Grant $/metric tons CO2e"},null,100,null,null,null,null,{"$f":"'Grants & Loans'!H63","v":0}]
[null,{"$f":"B36+1","v":24},null,null,"CO2e Grant (Maximum)",null,0,null,null,null,null,{"$f":"L36","v":0}]
[null,25,null,"Production Incentive",{"$f":"CONCATENATE(G39,\" Production Incentive \")","v":"Electricity Production Incentive "},"No",{"$f":"IFERROR(IF(HLOOKUP($F$14,$H$14:$K$70,B38,FALSE)<>\"\",HLOOKUP($F$14,$H$14:$K$70,B38,FALSE),0),0)","v":0},{"$f":"IFERROR(IF(MIN('Prod Incentives'!$G$57:$AK$57)=10^9,\"\",IF(Project=H316,MIN('Prod Incentives'!$G$57:$AK$57),\"\")),\"\")","v":""},{"$f":"IFERROR(IF(MIN('Prod Incentives'!$G$57:$AK$57)=10^9,\"\",IF(Project=I316,MIN('Prod Incentives'!$G$57:$AK$57),\"\")),\"\")","v":""},{"$f":"IFERROR(IF(MIN('Prod Incentives'!$G$57:$AK$57)=10^9,\"\",IF(Project=J316,MIN('Prod Incentives'!$G$57:$AK$57),\"\")),\"\")","v":""},{"$f":"IFERROR(IF(MIN('Prod Incentives'!$G$57:$AK$57)=10^9,\"\",IF(Project=K316,MIN('Prod Incentives'!$G$57:$AK$57),\"\")),\"\")","v":""}]
[null,26,null,null,"Funder/Description",null,"Electricity",{"$f":"IF(Project=H316,\"per year\",\"\")","v":"per year"},{"$f":"IF(Project=I316,\"per year\",\"\")","v":""},{"$f":"IF(Project=J316,\"per year\",\"\")","v":""},{"$f":"IF(Project=K316,\"per year\",\"\")","v":""}]
[{"$f":"A39+1","v":1},27,null,null,{"$f":"CONCATENATE(G39, \" $ per \",VLOOKUP('Prod Incentives'!$E$12,Table_QuantityProductionIncentive,$H$373,FALSE),\" Production Incentive\")","v":{"$error":"#N/A"}},null,1.0999999999999999E-2,null,null,null,null,{"$f":"'Grants & Loans'!H94","v":0}]
[{"$f":"A40+1","v":2},28,null,null,{"$f":"CONCATENATE(G39,\" Production Incentive, Annual Maximum\")","v":"Electricity Production Incentive, Annual Maximum"},null,0,null,null,null,null,{"$f":"'Grants & Loans'!H95","v":0}]
[{"$f":"A41+1","v":3},29,null,null,"Starting Year",null,1]
[{"$f":"A42+1","v":4},30,null,null,{"$f":"CONCATENATE(\"Number of Years, Starting in Year \",'Grants & Loans'!C96)","v":"Number of Years, Starting in Year 1"},null,10]
[{"$f":"A43+1","v":5},31,null,null,{"$f":"CONCATENATE(\"Quantity (\",IFERROR(VLOOKUP($G$44,Table_QuantityProductionIncentive,$H$373,FALSE),\"-\"),\")\")","v":"Quantity (kWh)"},{"$f":"VLOOKUP('Prod Incentives'!$E$12,Table_QuantityProductionIncentive,'Incentive Model'!$G$373,FALSE)","v":{"$error":"#N/A"}},"Generated Electricity (kWh) (primary system)"]
[{"$f":"A44+1","v":6},32,null,"Energy Savings With Respect to Grid",{"$f":"CONCATENATE(G46,\" Grant (wrt grid)\" )","v":"ETO CHP Grant (wrt grid)"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B45,FALSE),\"\")","v":0},{"$f":"H228","v":0},{"$f":"I228","v":0},{"$f":"J228","v":0},{"$f":"K228","v":0}]
[{"$f":"A45+1","v":7},33,null,null,"Funder/Description",null,"ETO CHP"]
[{"$f":"A46+1","v":8},34,null,null,"Grant Order",null,2]
[{"$f":"A47+1","v":9},35,null,null,"$ per kWh electricity savings with respect to grid",null,0.2,null,null,null,null,{"$f":"'Grants & Loans'!H51","v":0}]
[{"$f":"A48+1","v":10},36,null,null,{"$f":"CONCATENATE(G46,\" Grant (Maximum)\")","v":"ETO CHP Grant (Maximum)"},null,500000,null,null,null,null,{"$f":"'Grants & Loans'!H52","v":0}]
[{"$f":"A49+1","v":11},37,null,null,{"$f":"CONCATENATE(G46,\" Grant (Maximum Percent)\")","v":"ETO CHP Grant (Maximum Percent)"},null,0.5]
[{"$f":"A50+1","v":12},38,null,null,"Years Taken Over",null,4]
[{"$f":"A51+1","v":13},39,null,"State Investment Tax Credit",{"$f":"CONCATENATE(G53,\" State Tax Credit\")","v":"ODOE EIP State Tax Credit"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B52,FALSE),\"\")","v":0},{"$f":"H229","v":0},{"$f":"I229","v":0},{"$f":"J229","v":0},{"$f":"K229","v":0},{"$f":"'Grants & Loans'!H43","v":0}]
[{"$f":"A52+1","v":14},40,null,null,"Funder/Description",null,"ODOE EIP"]
[{"$f":"A53+1","v":15},41,null,null,"Grant Order",null,3]
[{"$f":"A54+1","v":16},42,null,null,"Maximum % of Installed Cost Over 5 Years",{"$f":"SUM(G55:K55)","v":0.35},0.1,0.1,0.05,0.05,0.05]
[{"$f":"A55+1","v":17},43,null,null,{"$f":"CONCATENATE(G53,\" Tax Credit  (Maximum)\")","v":"ODOE EIP Tax Credit  (Maximum)"},null,5000000,null,null,null,null,{"$f":"'Grants & Loans'!H43","v":0}]
[{"$f":"A56+1","v":18},44,null,null,"Carry Forward (Years)",null,5]
[null,45,null,"Federal Investment Tax Credit","Federal ITC As Grant","Yes",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B58,FALSE),\"\")","v":0},{"$f":"H227","v":0},{"$f":"I227","v":0},{"$f":"J227","v":0},{"$f":"K227","v":0},{"$f":"'Grants & Loans'!H33","v":0}]
[null,46,null,null,"Funder/Description",null,1]
[null,47,null,null,"Maximum % of Installed Cost",null,0.1]
[null,48,null,null,"Applicable Capacity (kW) per 26 USC § 48",null,15000,null,null,null,null,{"$f":"'Grants & Loans'!H31","v":1}]
[null,49,null,null,"Federal ITC Maximum Size (kW)",null,50000,null,null,null,null,{"$f":"'Grants & Loans'!H32","v":0}]
[null,50,null,"Lump Sum Grant",{"$f":"CONCATENATE(G64,\" Grant\")","v":" Grant"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B63,FALSE),\"\")","v":0},{"$f":"H232","v":0},{"$f":"I232","v":0},{"$f":"J232","v":0},{"$f":"K232","v":0},{"$f":"'Grants & Loans'!H71","v":0}]
[null,51,null,null,"Funder/Description"]
[null,52,null,null,"Grant Order",null,5]
[null,53,null,null,{"$f":"CONCATENATE(E63,\" Amount\")","v":" Grant Amount"},null,379250]
[null,54,null,"Percent Grant",{"$f":"CONCATENATE(G68,\" Grant (\",ROUND(G70*100,0),\"%)\")","v":" Grant (10%)"},"No",{"$f":"IFERROR(HLOOKUP($F$14,$H$14:$K$70,B67,FALSE),\"\")","v":0},{"$f":"H233","v":0},0,0,0]
[null,55,null,null,"Funder/Description"]
[null,56,null,null,"Grant Order",null,7]
[null,57,null,null,"Percent of Installed Cost",null,0.1,null,null,null,null,{"$f":"'Grants & Loans'!H85","v":0}]
[]
[null,null,{"$f":"'Cost Escalation'!B16","v":"ESCALATION RATES ARE RELATIVE TO INFLATION"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Button will update all four sensitivity plots, also"]
[null,null,null,"COST ESCALATION",null,{"$f":"F178","v":""},{"$f":"F73+1","v":{"$error":"#VALUE!"}},{"$f":"G73+1","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"L73+1","v":{"$error":"#VALUE!"}},{"$f":"M73+1","v":{"$error":"#VALUE!"}},{"$f":"N73+1","v":{"$error":"#VALUE!"}},{"$f":"O73+1","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Average"]
[null,null,"Selected Forecast Relative to Inflation",null,"Electricity",{"$f":"F78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(F74:AE74)","v":0}]
[null,null,null,null,"Natural Gas",{"$f":"F79","v":0},0,{"$f":"G75","v":0},{"$f":"H75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(H405=\"Industrial\",\"EIA Forecast Relative to General Inflation (Industry)\",\"EIA Forecast Relative to General Inflation (Commercial)\")","v":"EIA Forecast Relative to General Inflation (Commercial)"},null,"Electricity",0,{"$f":"IFERROR(G253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(H253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(I253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(J253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(K253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(L253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(M253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(N253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(O253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(P253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(Q253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(R253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(S253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(T253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(U253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(V253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(W253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(X253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(Y253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(Z253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AA253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AB253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AC253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AD253-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AE253-General!$D$27,\"\")","v":""},0]
[null,null,null,null,"Natural Gas",0,{"$f":"IFERROR(G254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(H254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(I254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(J254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(K254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(L254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(M254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(N254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(O254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(P254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(Q254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(R254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(S254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(T254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(U254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(V254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(W254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(X254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(Y254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(Z254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AA254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AB254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AC254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AD254-General!$D$27,\"\")","v":""},{"$f":"IFERROR(AE254-General!$D$27,\"\")","v":""},0]
[null,null,{"$f":"CONCATENATE(C76,\", 5 yr ave.\")","v":"EIA Forecast Relative to General Inflation (Commercial), 5 yr ave."},null,"Electricity",0,{"$f":"IFERROR(AVERAGE(G76:K76),\"\")","v":""},{"$f":"G78","v":""},{"$f":"H78","v":""},"",{"$f":"J78","v":""},{"$f":"IFERROR(AVERAGE(L76:P76),\"\")","v":""},{"$f":"L78","v":""},{"$f":"M78","v":""},{"$f":"N78","v":""},{"$f":"O78","v":""},{"$f":"IFERROR(AVERAGE(Q76:U76),\"\")","v":""},{"$f":"Q78","v":""},{"$f":"R78","v":""},{"$f":"S78","v":""},{"$f":"T78","v":""},{"$f":"IFERROR(AVERAGE(V76:Z76),\"\")","v":""},{"$f":"V78","v":""},{"$f":"W78","v":""},{"$f":"X78","v":""},{"$f":"Y78","v":""},{"$f":"IFERROR(AVERAGE(AA76:AE76),\"\")","v":""},{"$f":"AA78","v":""},{"$f":"AB78","v":""},{"$f":"AC78","v":""},{"$f":"AD78","v":""},0]
[null,null,null,null,"Natural Gas",0,{"$f":"IFERROR(AVERAGE(G77:K77),\"\")","v":""},{"$f":"G79","v":""},"","",{"$f":"J79","v":""},{"$f":"IFERROR(AVERAGE(L77:P77),\"\")","v":""},"","","",{"$f":"O79","v":""},{"$f":"IFERROR(AVERAGE(Q77:U77),\"\")","v":""},{"$f":"Q79","v":""},"","",{"$f":"T79","v":""},{"$f":"IFERROR(AVERAGE(V77:Z77),\"\")","v":""},{"$f":"V79","v":""},"","",{"$f":"Y79","v":""},{"$f":"IFERROR(AVERAGE(AA77:AE77),\"\")","v":""},{"$f":"AA79","v":""},"","",{"$f":"AD79","v":""},0]
[]
[null,1,null,"CHP ANALYSIS","Selected",{"$f":"CONCATENATE(\"Scenario \",Scenarios!C19)","v":"Scenario 1"},null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4",null,null,null,null,{"$f":"P13","v":"Scenario 5"},"Scenario 6","Scenario 7","Scenario 8","Scenario 9","Scenario 10",null,null,"Make gray out and state Needs Updating when changed"]
[null,{"$f":"B81+1","v":2},null,"Project","Project Title",{"$f":"HLOOKUP($F$81,$H$81:$U$219,B82,FALSE)","v":"Riverside Hotel"},null,{"$f":"H14","v":"Riverside Hotel"},"Warm Springs Hospital, Recips","Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs","Darrington, Monthly Analysis, Stirling Engines, 20% ECMs",null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"B82+1","v":3},null,null,"Description","",null,"","","","",null,null,null,null,"","","","","",""]
[null,4,null,null,"Location","",null,{"$f":"H17","v":""},"","","",null,null,null,null,{"$f":"P17","v":""},"","","","",""]
[null,5,null,null,"CHP System Capacity (kW)","",null,"","","","",null,null,null,null,"","","","","","",null,null,"Yes "]
[null,6,null,"General","Facility Name","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C22,FALSE),\"\")","v":""}]
[null,7,null,null,"Alternative Descriptions","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C23,FALSE),\"\")","v":""}]
[null,8,null,null,"Location (City, State)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C24,FALSE),\"\")","v":""}]
[null,9,null,null,"Altitude of location (feet)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C25,FALSE),\"\")","v":""}]
[null,10,null,null,"Facility Type","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C26,FALSE),\"\")","v":""}]
[null,11,null,null,"Electric Utility","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C27,FALSE),\"\")","v":""}]
[null,12,null,null,"Fuel Utility","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C28,FALSE),\"\")","v":""}]
[null,13,null,null,"Average Demand / Peak Demand","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C29,FALSE),\"\")","v":""}]
[null,14,null,null,{"$f":"'Project Database'!F30","v":"Floor Area, # of Units, or Other Indication of Size)"},"",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C30,FALSE),\"\")","v":""}]
[null,15,null,null,"If WWTF, Treatment Volume, MGD","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C31,FALSE),\"\")","v":""}]
[null,16,null,null,"Analysis","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C32,FALSE),\"\")","v":""}]
[null,17,"CHP Screening Tool Inputs & Results","CHP System & Performance","Prime Mover Technology","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C33,FALSE),\"\")","v":""}]
[null,18,null,null,"Prime Mover Description","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C34,FALSE),\"\")","v":""}]
[null,19,null,null,"Number of Units","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C35,FALSE),\"\")","v":""}]
[null,20,null,null,"CHP Rated Capacity, kW","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C36,FALSE),\"\")","v":""}]
[null,21,null,null,"CHP Net Electric OUtput, kW (derated)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C37,FALSE),\"\")","v":""}]
[null,22,null,null,"Electric Heat Rate, Btu/kWh","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C38,FALSE),\"\")","v":""}]
[null,23,null,null,"Thermal Output, Btu/kWh","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C39,FALSE),\"\")","v":""}]
[null,24,null,null,"Electric Efficiency, %","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C40,FALSE),\"\")","v":""}]
[null,25,null,null,"CHP Efficiency (%)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C41,FALSE),\"\")","v":""}]
[null,26,null,"Loads","Thermal Needs Served by CHP","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C42,FALSE),\"\")","v":""}]
[null,27,null,null,"Average Hourly Electric Demand (kW)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C43,FALSE),\"\")","v":""}]
[null,28,null,null,"Maximum Electric Demand","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C44,FALSE),\"\")","v":""}]
[null,29,null,null,"Minimum Electric Demand","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C45,FALSE),\"\")","v":""}]
[null,30,null,null,"Average Hourly Thermal Demand (MMBtu/hr)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C46,FALSE),\"\")","v":""}]
[null,31,null,null,"Minimum Average Hourly Thermal Demand (MMBtu/hr)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C47,FALSE),\"\")","v":""}]
[null,32,null,"Operation","Operating Hours","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C48,FALSE),\"\")","v":""}]
[null,33,null,null,"CHP Availability (%)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C49,FALSE),\"\")","v":""}]
[null,34,null,null,"Operation in First Year (%)",{"$f":"HLOOKUP($F$81,$H$81:$U$219,B114,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C50,FALSE),\"\")","v":""}]
[null,35,null,null,"Offsetting Boiler Efficiency (%)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C51,FALSE),\"\")","v":""}]
[null,36,null,null,"Operating Strategy","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C52,FALSE),\"\")","v":""}]
[null,37,null,null,"Average operation as percent of derated installed capacity","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C53,FALSE),\"\")","v":""}]
[null,38,null,null,"Percent Electrical Loads Met","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C54,FALSE),\"\")","v":""}]
[null,39,null,null,"Percent Thermal Loads Met","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C55,FALSE),\"\")","v":""}]
[null,40,null,"Capital Costs","CHP Plant Capital Cost $/kW","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C56,FALSE),\"\")","v":""}]
[null,41,null,null,"Capital Cost of Non-CHP Biomass Boiler","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C57,FALSE),\"\")","v":""}]
[null,42,null,null,"Solar Energy Equipment","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C58,FALSE),\"\")","v":""}]
[null,43,null,null,"Other Capital Costs, $","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C59,FALSE),\"\")","v":""}]
[null,44,null,null,"Avoided Capital Costs, $","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C60,FALSE),\"\")","v":""}]
[null,45,null,null,"Total Installed Costs ($)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C61,FALSE),\"\")","v":""}]
[null,46,null,"O&M Costs","Variable O&M Costs, $/kWh","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C62,FALSE),\"\")","v":""}]
[null,47,null,null,"Other Variable Costs, $ per year","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C63,FALSE),\"\")","v":""}]
[null,48,null,null,"Fixed O&M Costs, $ per year","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C64,FALSE),\"\")","v":""}]
[null,49,null,null,"Other Fixed Annual Costs, $ per year","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C65,FALSE),\"\")","v":""}]
[null,50,null,"Demand & Standby Costs","Baseline Demand Charges, $","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C66,FALSE),\"\")","v":""}]
[null,51,null,null,"Alternative Demand Charges, $","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C67,FALSE),\"\")","v":""}]
[null,52,null,null,"Standby Charges, $","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C68,FALSE),\"\")","v":""}]
[null,53,null,"Baseline Energy","Baseline Heating Source","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C69,FALSE),\"\")","v":""}]
[null,54,null,null,"Baseline:  Purchased Electricity (kWh)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C70,FALSE),\"\")","v":""}]
[null,55,null,null,"Baseline:  Boiler Fuel Use (MMBtu)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C71,FALSE),\"\")","v":""}]
[null,56,null,"CHP Energy Results","CHP Fuel  ","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C72,FALSE),\"\")","v":""}]
[null,57,null,null,"Fuel, Unmet Thermal Needs, Biomass Boiler","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C73,FALSE),\"\")","v":""}]
[null,58,null,null,"Fuel, Unmet Thermal Needs, Supplemental Fuel","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C74,FALSE),\"\")","v":""}]
[null,59,null,null,"Fuel, Back-Up Heat (Not Used)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C75,FALSE),\"\")","v":""}]
[null,60,null,null,"Generated Electricity (kWh) (primary system)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C76,FALSE),\"\")","v":""}]
[null,61,null,null,"Purchased Electricity (kWh)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C77,FALSE),\"\")","v":""}]
[null,62,null,null,"Dispatched Electricity Sales (kWh) (primary system)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C78,FALSE),\"\")","v":""}]
[null,63,null,null,"Purchased Fuel for CHP Plant (MMBtu)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C79,FALSE),\"\")","v":""}]
[null,64,null,null,"Purchased Fuel for Back-up Heat (MMBtu) (Not Used)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C80,FALSE),\"\")","v":""}]
[null,65,null,null,"Purchased Fuel for Unmet Needs, Biomass Boiler (MMBtu)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C81,FALSE),\"\")","v":""}]
[null,66,null,null,"Purchased Fuel for Unmet Needs, Supplemental Fuel (MMBtu)",{"$f":"HLOOKUP($F$81,$H$81:$U$219,B146,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C82,FALSE),\"\")","v":""}]
[null,67,null,null,"Total Purchased Fuel, (MMBtu)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C83,FALSE),\"\")","v":""}]
[null,68,null,null,"Annual Heat Recovered by CHP (MMBTU/yr)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C84,FALSE),\"\")","v":""}]
[null,69,null,null,"Annual Electricity Energy Savings (kWh/yr)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C85,FALSE),\"\")","v":""}]
[null,70,null,null,"Increased Fuel Use (MMBtu)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C86,FALSE),\"\")","v":""}]
[null,71,null,"Unit Costs","Baseline Electricity Purchase Price, $/kWh","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C87,FALSE),\"\")","v":""}]
[null,{"$f":"B151+1","v":72},null,null,"Alternative Electricity Purchase Price, $/kWh","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C88,FALSE),\"\")","v":""}]
[null,73,null,null,"Electricity Sales Price, $/kWh","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C89,FALSE),\"\")","v":""}]
[null,74,null,null,"Baseline Fuel Price, $/MMBtu","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C90,FALSE),\"\")","v":""}]
[null,75,null,null,"CHP Fuel Price, $/MMBtu","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C91,FALSE),\"\")","v":""}]
[null,76,null,null,"Fuel Price, Unmet Needs, Biomass Boiler Fuel","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C92,FALSE),\"\")","v":""}]
[null,77,null,null,"Fuel Price, Unmet Needs, Supplemental Fuel","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C93,FALSE),\"\")","v":""}]
[null,78,null,null,"Fuel Price, Back Up Heat","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C94,FALSE),\"\")","v":""}]
[null,79,null,"Second System","Description of 2nd system, Electricity","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C95,FALSE),\"\")","v":""}]
[null,80,null,null,"Capital Cost of 2nd System, Electricity","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C96,FALSE),\"\")","v":""}]
[null,81,null,null,"Generated Electricity (kWh) (second system)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C97,FALSE),\"\")","v":""}]
[null,82,null,null,"Electricity savings or uses of second system (baseline) (kWh)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C98,FALSE),\"\")","v":""}]
[null,83,null,null,"Electricity savings or uses of second system (alternative) (kWh)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C99,FALSE),\"\")","v":""}]
[null,84,null,null,"Sales price or production incentives of generation, second system ($/kWh)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C100,FALSE),\"\")","v":""}]
[null,85,null,null,"Description of 2nd system, Thermal","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C101,FALSE),\"\")","v":""}]
[null,86,null,null,"Capital Cost of 2nd System, Thermal","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C102,FALSE),\"\")","v":""}]
[null,87,null,null,{"$f":"'Project Database'!F103","v":"Thermal Energy Source"},"",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C103,FALSE),\"\")","v":""}]
[null,88,null,null,"Heat Savings or Generation (MMBtu)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C104,FALSE),\"\")","v":""}]
[null,89,null,null,"Price of Heat Savings or Generation ($/MMBtu)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C105,FALSE),\"\")","v":""}]
[null,90,null,"Financial (from CHP Analysis)","Simple Payback (CHP Analysis), Years","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C106,FALSE),\"\")","v":""}]
[null,91,null,null,"Payback Includes Incentives?","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C107,FALSE),\"\")","v":""}]
[null,92,null,null,"Grants","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C108,FALSE),\"\")","v":""}]
[null,93,null,null,"Production Incentives, $ per kWh","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C109,FALSE),\"\")","v":""}]
[null,94,null,"Financial Assumptions","Sector","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C110,FALSE),\"\")","v":""}]
[null,95,null,null,"Discount Rate","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C111,FALSE),\"\")","v":""}]
[null,96,null,null,"Project Life","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C112,FALSE),\"\")","v":""}]
[null,97,null,null,"General Inflation","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C113,FALSE),\"\")","v":""}]
[null,98,null,null,"First Year of Project",{"$f":"HLOOKUP($F$81,$H$81:$U$219,B178,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C114,FALSE),\"\")","v":""}]
[null,99,null,null,"Contingencies","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C115,FALSE),\"\")","v":""}]
[null,100,null,null,"Taxable Entity?","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C116,FALSE),\"\")","v":""}]
[null,101,null,null,"Federal Tax Rate","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C117,FALSE),\"\")","v":""}]
[null,102,null,null,"State Tax Rate","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C118,FALSE),\"\")","v":""}]
[null,103,null,null,"Federal Bonus Depreciation, Asset Class (Year)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C119,FALSE),\"\")","v":""}]
[null,104,null,null,"Percent CHP Plant Depreciable","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C120,FALSE),\"\")","v":""}]
[null,105,null,null,"Salvage Value at End of Project","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C121,FALSE),\"\")","v":""}]
[null,106,null,"Viability Criteria","Viability Criteria: Before-Tax Simple Payback","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C122,FALSE),\"\")","v":""}]
[null,107,null,null,"Viability Criteria: Internal Rate of Return","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C123,FALSE),\"\")","v":""}]
[null,108,null,"CHP Cost Summary","Annual Electric Cost Savings ($/yr to facility)","",null,{"$f":"IFERROR(H149*H151,\"\")","v":""},{"$f":"IFERROR(I149*I151,\"\")","v":""},{"$f":"IFERROR(J149*J151,\"\")","v":""},{"$f":"IFERROR(K149*K151,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(P149*P151,\"\")","v":""},"","","","",""]
[null,109,null,null,"Fuel Cost ($/yr to facility)","",null,{"$f":"IFERROR(H143*H155+H144+H158+H145*H156+H146*H157,\"\")","v":""},{"$f":"IFERROR(I143*I155+I144+I158+I145*I156+I146*I157,\"\")","v":""},{"$f":"IFERROR(J143*J155+J144+J158+J145*J156+J146*J157,\"\")","v":""},{"$f":"IFERROR(K143*K155+K144+K158+K145*K156+K146*K157,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(P143*P155+P144+P158+P145*P156+P146*P157,\"\")","v":""},"","","","",""]
[null,110,null,null,"Total O&M Cost ($/yr)","",null,{"$f":"IFERROR(H126*H140+H127+H128+H129,\"\")","v":""},{"$f":"IFERROR(I126*I140+I127+I128+I129,\"\")","v":""},{"$f":"IFERROR(J126*J140+J127+J128+J129,\"\")","v":""},{"$f":"IFERROR(K126*K140+K127+K128+K129,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(P126*P140+P127+P128+P129,\"\")","v":""},"","","","",""]
[null,111,null,null,"Net Operating Cost Savings ($/yr)","",null,{"$f":"IFERROR(H188+H189-H190,\"\")","v":""},{"$f":"IFERROR(I188+I189-I190,\"\")","v":""},{"$f":"IFERROR(J188+J189-J190,\"\")","v":""},{"$f":"IFERROR(K188+K189-K190,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(P188+P189-P190,\"\")","v":""},"","","","",""]
[null,{"$f":"B191+1","v":112},null,null,"Total Installed Cost ($) (without avoided cost)","",null,{"$f":"IFERROR(H120*H100+H123+H121+H160+H166,\"\")","v":""},{"$f":"IFERROR(I120*I100+I123+I121,\"\")","v":""},{"$f":"IFERROR(J120*J100+J123+J121,\"\")","v":""},{"$f":"IFERROR(K120*K100+K123+K121,\"\")","v":""},null,null,null,null,{"$f":"IFERROR(P120*P100+P123+P121+P160+P166,\"\")","v":""},"","","","",""]
[null,113,null,null,{"$f":"'Project Database'!F124","v":"Contact Name:"},"",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C124,FALSE),\"\")","v":""}]
[null,114,null,null,{"$f":"'Project Database'!F125","v":"Email Address:"},"",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C125,FALSE),\"\")","v":""}]
[null,115,null,null,{"$f":"'Project Database'!F126","v":"Phone No. "},"",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C126,FALSE),\"\")","v":""}]
[null,116,null,null,{"$f":"'Project Database'!F127","v":"Fax No."},"",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C127,FALSE),\"\")","v":""}]
[null,117]
[null,118,null,"ENERGY SAVINGS COMPARED TO GRID"]
[null,119,null,"FCP","Fuel Chargeable to Power (FCP) Heat Rate (BTU/kWh)",{"$f":"IFERROR(HLOOKUP($F$81,$H$81:$U$219,B199,FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(H143=0,0,(  H143*10^6- (H148*10^6)/H115)/H140),\"\")","v":""},{"$f":"IFERROR(IF(I143=0,0,(  I143*10^6- (I148*10^6)/I115)/I140),\"\")","v":""},{"$f":"IFERROR(IF(J143=0,0,(  J143*10^6- (J148*10^6)/J115)/J140),\"\")","v":""},{"$f":"IFERROR(IF(K143=0,0,(  K143*10^6- (K148*10^6)/K115)/K140),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(IF(P143=0,0,(  P143*10^6- (P148*10^6)/P115)/P140),\"\")","v":""},"","","","",""]
[null,120,null,null,"FCP Efficiency (%)",{"$f":"IFERROR(HLOOKUP($F$81,$H$81:$U$219,B200,FALSE),\"\")","v":""},null,{"$f":"IFERROR(3412/H199,\"\")","v":""},{"$f":"IFERROR(3412/I199,\"\")","v":""},{"$f":"IFERROR(3412/J199,\"\")","v":""},{"$f":"IFERROR(3412/K199,1)","v":1},null,null,null,null,{"$f":"IFERROR(3412/P199,1)","v":1},1,1,1,1,1]
[null,121,null,null,"Total System Efficiency (%)",{"$f":"IFERROR(HLOOKUP($F$81,$H$81:$U$219,B201,FALSE),\"\")","v":""},null,{"$f":"IFERROR((  H148*10^6/H115+H140*3412)/(H143*10*100000),\"\")","v":""},{"$f":"IFERROR((  I148*10^6/I115+I140*3412)/(I143*10*100000),\"\")","v":""},{"$f":"IFERROR((  J148*10^6/J115+J140*3412)/(J143*10*100000),\"\")","v":""},{"$f":"IFERROR((  K148*10^6/K115+K140*3412)/(K143*10*100000),\"\")","v":""},null,null,null,null,{"$f":"IFERROR((  P148*10^6/P115+P140*3412)/(P143*10*100000),\"\")","v":""},"","","","",""]
[null,122,null,null,"Conventional generation heat rate (BTU/kWh)",{"$f":"IFERROR(HLOOKUP($F$81,$H$81:$U$219,B202,FALSE),\"\")","v":6800},null,6800,6800,6800,6800,null,null,null,null,6800,6800,6800,6800,6800,6800]
[null,123,null,null,"Annual Energy Savings Compared to Grid (kWh/yr)",{"$f":"IFERROR(HLOOKUP($F$81,$H$81:$U$219,B203,FALSE),\"\")","v":""},null,{"$f":"IFERROR((1-H199/H202)*H140,\"\")","v":""},{"$f":"IFERROR((1-I199/I202)*I140,\"\")","v":""},{"$f":"IFERROR((1-J199/J202)*J140,\"\")","v":""},{"$f":"IFERROR((1-K199/K202)*K140,\"\")","v":""},null,null,null,null,{"$f":"IFERROR((1-P199/P202)*P140,\"\")","v":""},"","","","",""]
[null,124]
[null,125,null,"GHG EMISSIONS REDUCTIONS"]
[null,126,null,"Emissions","CO2e Emissions, Baseline (lbs CO2e)",{"$f":"HLOOKUP($F$81,$H$81:$U$219,B206,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C147,FALSE),\"\")","v":""}]
[null,127,null,null,"CO2e Emissions, Alternative (lbs CO2e)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C148,FALSE),\"\")","v":""}]
[null,128,null,null,"NOx Emissions, Baseline (lb NOx)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C155,FALSE),\"\")","v":""}]
[null,129,null,null,"NOx Emissions, Alternative (lb NOx)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C156,FALSE),\"\")","v":""}]
[null,130,null,null,"SOx Emissions, Baseline (lb SOx)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C157,FALSE),\"\")","v":""}]
[null,131,null,null,"SOx Emissions, Alternative (lb SOx)","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C158,FALSE),\"\")","v":""}]
[null,132,null,null,"CO2 Emissions Reductions, short tons CO2e","",null,{"$f":"IFERROR((H$206-H$207)/2000,\"\")","v":""},{"$f":"IFERROR((I$206-I$207)/2000,\"\")","v":""},{"$f":"IFERROR((J$206-J$207)/2000,\"\")","v":""},{"$f":"IFERROR((K$206-K$207)/2000,\"\")","v":""},null,null,null,null,{"$f":"IFERROR((P$206-P$207)/2000,\"\")","v":""},"","","","",""]
[null,133,null,null,"CO2 Emissions Reductions, metric tons CO2e (tonnes)","",null,{"$f":"IFERROR((H$206-H$207)/2200,\"\")","v":""},{"$f":"IFERROR((I$206-I$207)/2200,\"\")","v":""},{"$f":"IFERROR((J$206-J$207)/2200,\"\")","v":""},{"$f":"IFERROR((K$206-K$207)/2200,\"\")","v":""},null,null,null,null,{"$f":"IFERROR((P$206-P$207)/2200,\"\")","v":""},"","","","",""]
[null,{"$f":"B213+1","v":134},null,"Assumptions","Electricity Emissions Factor Source","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C159,FALSE),\"\")","v":""}]
[null,135,null,null,"EPA eGrid Subregion","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C160,FALSE),\"\")","v":""}]
[null,136,null,null,"Emissions Time Horizon","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C161,FALSE),\"\")","v":""}]
[null,137,null,null,"Upstream Electricity Emissions","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C162,FALSE),\"\")","v":""}]
[null,138,null,null,"Transmission and Distribution Losses","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C163,FALSE),\"\")","v":""}]
[null,139,null,null,"Off-site GHG Emissions of Natural Gas","",null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(HLOOKUP(P$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(Q$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(R$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(S$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(T$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(U$14,PrototypeResults,'Project Database'!$C164,FALSE),\"\")","v":""}]
[null,140,null,null,{"$f":"'Project Database'!F165","v":"GHG Calculator Version/Filename"},{"$f":"HLOOKUP($F$81,$H$81:$U$223,B220,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C165,FALSE),\"\")","v":""}]
[null,141,null,null,{"$f":"'Project Database'!F166","v":"GHG Calculator Transfer Date"},{"$f":"HLOOKUP($F$81,$H$81:$U$223,B221,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C166,FALSE),\"\")","v":""}]
[null,142,null,null,{"$f":"'Project Database'!F167","v":"Baseline Fossil Fuel Technology"},{"$f":"HLOOKUP($F$81,$H$81:$U$223,B222,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C167,FALSE),\"\")","v":""}]
[null,143,null,null,{"$f":"'Project Database'!F168","v":"Alternative Fossil Fuel Technology"},{"$f":"HLOOKUP($F$81,$H$81:$U$223,B223,FALSE)","v":""},null,{"$f":"IFERROR(HLOOKUP(H$14,PrototypeResults,'Project Database'!$C168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(I$14,PrototypeResults,'Project Database'!$C168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(J$14,PrototypeResults,'Project Database'!$C168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(K$14,PrototypeResults,'Project Database'!$C168,FALSE),\"\")","v":""}]
[null,144]
[null,145]
[null,146,null,"INCENTIVES",null,null,null,1,2,3,4]
[null,{"$f":"B226+1","v":147},"Incentive Calculator",1,{"$f":"'Grant Calculators'!C511","v":"Federal Investment Tax Credit"},{"$f":"HLOOKUP($F$81,$H$81:$U$234,B227,FALSE)","v":0},null,{"$f":"IFERROR(VLOOKUP($E227,TableOfGrants,'Grants & Loans'!C$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E227,TableOfGrants,'Grants & Loans'!D$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E227,TableOfGrants,'Grants & Loans'!E$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E227,TableOfGrants,'Grants & Loans'!F$11,FALSE),0)","v":0}]
[null,148,null,2,{"$f":"'Grant Calculators'!C512","v":"ETO CHP Grant (wrt grid)"},0,null,{"$f":"IFERROR(VLOOKUP($E228,TableOfGrants,'Grants & Loans'!C$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E228,TableOfGrants,'Grants & Loans'!D$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E228,TableOfGrants,'Grants & Loans'!E$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E228,TableOfGrants,'Grants & Loans'!F$11,FALSE),0)","v":0}]
[null,149,null,3,{"$f":"'Grant Calculators'!C513","v":"ODOE EIP State Tax Credit"},0,null,{"$f":"IFERROR(VLOOKUP($E229,TableOfGrants,'Grants & Loans'!C$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E229,TableOfGrants,'Grants & Loans'!D$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E229,TableOfGrants,'Grants & Loans'!E$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E229,TableOfGrants,'Grants & Loans'!F$11,FALSE),0)","v":0}]
[null,150,null,4,{"$f":"'Grant Calculators'!C514","v":" Grant ($100/kW)"},0,null,{"$f":"IFERROR(VLOOKUP($E230,TableOfGrants,'Grants & Loans'!C$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E230,TableOfGrants,'Grants & Loans'!D$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E230,TableOfGrants,'Grants & Loans'!E$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E230,TableOfGrants,'Grants & Loans'!F$11,FALSE),0)","v":0}]
[null,151,null,5,{"$f":"'Grant Calculators'!C515","v":" CO2e Grant"},0,null,{"$f":"IFERROR(VLOOKUP($E231,TableOfGrants,'Grants & Loans'!C$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E231,TableOfGrants,'Grants & Loans'!D$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E231,TableOfGrants,'Grants & Loans'!E$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E231,TableOfGrants,'Grants & Loans'!F$11,FALSE),0)","v":0}]
[null,152,null,6,{"$f":"'Grant Calculators'!C516","v":" Grant"},0,null,{"$f":"IFERROR(VLOOKUP($E232,TableOfGrants,'Grants & Loans'!C$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E232,TableOfGrants,'Grants & Loans'!D$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E232,TableOfGrants,'Grants & Loans'!E$11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E232,TableOfGrants,'Grants & Loans'!F$11,FALSE),0)","v":0}]
[null,153,null,7,{"$f":"'Grant Calculators'!C517","v":" Grant (10%)"},0,null,{"$f":"IFERROR(VLOOKUP($E233,Table_Grants,H$226+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E233,Table_Grants,I$226+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E233,Table_Grants,J$226+1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($E233,Table_Grants,K$226+1,FALSE),0)","v":0}]
[null,154,null,8,{"$f":"'Grant Calculators'!C518","v":0},0]
[]
[null,null,null,"IHF UNIT ENERGY COSTS"]
[null,6,"Unit Energy Costs","PGE","Tariff Class",85]
[null,{"$f":"B237+1","v":7},null,null,"ICF Avoided Rate, $/kWh",7.7899999999999997E-2]
[null,{"$f":"B238+1","v":8},null,null,"E350 Avoided Rate, $/kWh",6.4299999999999996E-2]
[null,9,null,null,"Avoided Rate as % of Retail Rate",0.96]
[null,10,null,"PAC","Tariff Class",30]
[null,11,null,null,"ICF Avoided Rate, $/kWh",7.8200000000000006E-2]
[null,12,null,null,"E350 Avoided Rate, $/kWh",5.6599999999999998E-2]
[null,13,null,null,"Avoided Rate as % of Retail Rate",0.86499999999999999]
[null,14,null,"Unit Costs","ICF Average Avoided Electricity Rate, $/kWh",{"$f":"AVERAGE(F238,F242)","v":7.8050000000000008E-2}]
[null,15,null,null,"Natural Gas Rate ($/MMBtu)",6.63]
[]
[]
[]
[null,null,null,null,"EIA COST FORCAST DATA"]
[null,null,null,null,null,"Start Year"]
[null,null,null,null,null,{"$f":"F255","v":""},{"$f":"G255","v":""},{"$f":"IFERROR(H255,\"\")","v":""},{"$f":"IFERROR(I255,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Selected Escalation & Inflation",{"$f":"E256","v":"Electricity"},0,{"$f":"IFERROR((H256-G256)/G256,\"\")","v":""},{"$f":"IFERROR((I256-H256)/H256,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"E257","v":"Natural Gas"},0,{"$f":"IFERROR((H257-G257)/G257,\"\")","v":""},{"$f":"IFERROR((I257-H257)/H257,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(F174<>F395,G395,F395)","v":"Commercial"},null,null,"Project Year",{"$f":"F178","v":""},{"$f":"F255","v":""},{"$f":"IFERROR(G255+1,\"\")","v":""},{"$f":"IFERROR(H255+1,\"\")","v":""},{"$f":"IFERROR(I255+1,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"CONCATENATE(E74,B$255)","v":"ElectricityCommercial"},null,"Selected Forecast for Project",{"$f":"E74","v":"Electricity"},{"$f":"IFERROR(VLOOKUP($B256,Table_EnergyEscalationEIA,F$264,FALSE),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(VLOOKUP($B256,Table_EnergyEscalationEIA,P$264,FALSE),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(VLOOKUP($B256,Table_EnergyEscalationEIA,Z$264,FALSE),\"\")","v":""},"","","","","","","","","","",""]
[null,{"$f":"CONCATENATE(E75,B$255)","v":"Natural GasCommercial"},null,null,{"$f":"E75","v":"Natural Gas"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,1,null,"Forecast Year",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,"Growth Rate (2011-2040)"]
[null,{"$f":"CONCATENATE(E259,F259)","v":"Natural GasIndustrial"},{"$f":"C258+1","v":2},"EIA Forecast",{"$f":"E75","v":"Natural Gas"},{"$f":"F395","v":"Industrial"},5.4839599999999997,4.8898130000000002,3.7596859999999999,4.3339879999999997,4.3750520000000002,4.4225349999999999,4.8660360000000003,5.0679410000000003,5.3212570000000001,5.4497980000000004,5.5294119999999998,5.6406840000000003,5.8277749999999999,6.0107049999999997,6.1100089999999998,6.1511990000000001,6.2557600000000004,6.2949159999999997,6.396782,6.4862520000000004,6.561483,6.6766310000000004,6.771134,6.9159920000000001,7.1687539999999998,7.4454149999999997,7.813205,8.1536600000000004,8.4989190000000008,8.6393810000000002,8.8810929999999999,2.1000000000000001E-2]
[null,{"$f":"CONCATENATE(E260,F260)","v":"ElectricityIndustrial"},{"$f":"C259+1","v":3},null,{"$f":"E74","v":"Electricity"},{"$f":"F395","v":"Industrial"},20.260442999999999,19.975739999999998,18.436015999999999,18.142965,18.046112000000001,17.884491000000001,18.368113000000001,18.636278000000001,18.783104000000002,18.727132999999998,18.720291,18.854441000000001,18.961594000000002,19.089853000000002,19.158766,19.181961000000001,19.274345,19.362473000000001,19.467001,19.610374,19.726358000000001,19.866886000000001,20.029399999999999,20.204810999999999,20.42868,20.795019,21.263971000000002,21.670811,22.067454999999999,22.488647,22.744430999999999,4.0000000000000001E-3]
[null,{"$f":"CONCATENATE(E261,F261)","v":"Natural GasCommercial"},{"$f":"C260+1","v":4},null,{"$f":"E75","v":"Natural Gas"},{"$f":"G395","v":"Commercial"},9.3969749999999994,8.8368610000000007,8.0727960000000003,8.4627339999999993,8.2352620000000005,8.1043620000000001,8.5610389999999992,8.8247909999999994,9.1722800000000007,9.3508150000000008,9.4680210000000002,9.6109419999999997,9.8191819999999996,10.011597999999999,10.133018,10.193654,10.33554,10.388019,10.500005,10.605323,10.697221000000001,10.832411,10.954602,11.11848,11.383407,11.681657,12.061093,12.401303,12.781521,12.948893999999999,13.212922000000001,1.4E-2]
[null,{"$f":"CONCATENATE(E262,F262)","v":"ElectricityCommercial"},{"$f":"C261+1","v":5},null,{"$f":"E74","v":"Electricity"},{"$f":"G395","v":"Commercial"},30.492578999999999,29.980651999999999,28.463469,27.770492999999998,27.844252000000001,27.733993999999999,28.230274000000001,28.517765000000001,28.644997,28.576813000000001,28.566559000000002,28.675744999999999,28.66461,28.628443000000001,28.632759,28.485842000000002,28.378672000000002,28.369689999999999,28.482963999999999,28.577332999999999,28.652301999999999,28.781072999999999,28.912566999999999,29.081726,29.271111999999999,29.658476,30.101704000000002,30.503069,30.944068999999999,31.476562000000001,31.747146999999998,2E-3]
[null,1,{"$f":"B263+1","v":2},{"$f":"C263+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,null,{"$f":"HLOOKUP(F$255,Table_EscalationYears,$C262+1,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"http://www.eia.gov/oiaf/aeo/tablebrowser/#release=AEO2013&subject=3-AEO2013&table=8-AEO2013&region=0-0&cases=ref2013-d102312a"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"ADMINISTRATOR UTILITIES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Scenario",1,2,3,4]
[null,null,null,"Copied ","No"]
[]
[]
[]
[null,null,null,null,"ViabilityCriteria"]
[null,null,null,null,1,2,3,4,5,6]
[null,null,null,null,null,"SELECTED SCENARIO","Scenario 1","Scenario 2","Scenario 3","Scenario 4"]
[null,null,null,null,"Equity IRR",{"$f":"Scenarios!$N$183","v":0},{"$f":"Scenarios!$N173","v":0},{"$f":"Scenarios!$N174","v":0},{"$f":"Scenarios!$N175","v":0},{"$f":"Scenarios!$N176","v":0}]
[null,null,null,null,"Project IRR",{"$f":"Scenarios!$N$183","v":0},{"$f":"Scenarios!$N173","v":0},{"$f":"Scenarios!$N174","v":0},{"$f":"Scenarios!$N175","v":0},{"$f":"Scenarios!$N176","v":0}]
[null,null,null,null,"Net Present Value",{"$f":"'Capital Expenditures'!D84","v":792000},{"$f":"Scenarios!$I24","v":0},{"$f":"Scenarios!$I24","v":0},{"$f":"Scenarios!$I25","v":0},{"$f":"Scenarios!$I26","v":0}]
[null,null,null,null,"Benefit Cost Ratio (After Tax)",1,1,1,1,1]
[null,null,null,null,"After-Tax Discounted Payback",{"$f":"2*F329","v":0},{"$f":"2*G329","v":0},{"$f":"2*H329","v":0},0,0]
[null,null,null,null,"Before-Tax Non-Discounted Payback",{"$f":"Scenarios!$M$183","v":0},{"$f":"Scenarios!$M173","v":0},{"$f":"Scenarios!$M174","v":0},{"$f":"Scenarios!$M175","v":0},{"$f":"Scenarios!$M176","v":0}]
[null,null,null,null,"Before-Tax Simple Payback",{"$f":"Scenarios!$M$183","v":0},{"$f":"Scenarios!$M173","v":0},{"$f":"Scenarios!$M174","v":0},{"$f":"Scenarios!$M175","v":0},{"$f":"Scenarios!$M176","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"DropDown_DataSources"]
[null,null,null,null,"Search String"]
[null,null,null,null,{"$f":"CONCATENATE(#REF!,H405)","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(E336,ViabilityCriteria,2,FALSE),\"\")","v":""},null,null,null,null,"Project Database"]
[null,null,null,null,null,null,null,null,null,null,"Incentive Analysis"]
[null,null,null,null,{"$f":"CONCATENATE($E396,F395)","v":"Project IRRIndustrial"},{"$f":"F396","v":0.15}]
[null,null,null,null,{"$f":"CONCATENATE($E396,G395)","v":"Project IRRCommercial"},{"$f":"G396","v":0.1}]
[null,null,null,null,{"$f":"CONCATENATE($E396,H395)","v":"Project IRRInstitutional"},{"$f":"H396","v":0.1}]
[null,null,null,null,{"$f":"CONCATENATE($E396,I395)","v":"Project IRRGovernment"},{"$f":"I396","v":0.05}]
[null,null,null,null,{"$f":"CONCATENATE($E396,I395)","v":"Project IRRGovernment"},{"$f":"I396","v":0.05},null,null,null,null,"DropDown_AnalysisPurpose"]
[null,null,null,null,{"$f":"CONCATENATE($E396,K395)","v":"Project IRRDairy"},{"$f":"K396","v":0.1}]
[null,null,null,null,{"$f":"CONCATENATE($E396,L395)","v":"Project IRRAgricultural"},{"$f":"L396","v":0.1},null,null,null,null,"Incentive Analysis"]
[null,null,null,null,{"$f":"CONCATENATE($E396,M395)","v":"Project IRROther"},{"$f":"M396","v":0.1},null,null,null,null,"CHP Feasibility Analysis"]
[null,null,null,null,{"$f":"CONCATENATE($E397,F395)","v":"After-Tax Discounted PaybackIndustrial"},{"$f":"F397","v":4}]
[null,null,null,null,{"$f":"CONCATENATE($E397,G395)","v":"After-Tax Discounted PaybackCommercial"},{"$f":"G397","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E397,H395)","v":"After-Tax Discounted PaybackInstitutional"},{"$f":"H397","v":10},null,null,null,null,"DropDown_GrantOrder"]
[null,null,null,null,{"$f":"CONCATENATE($E397,I395)","v":"After-Tax Discounted PaybackGovernment"},{"$f":"I397","v":20}]
[null,null,null,null,{"$f":"CONCATENATE($E397,J395)","v":"After-Tax Discounted PaybackUtility"},{"$f":"J397","v":20},null,null,null,null,1]
[null,null,null,null,{"$f":"CONCATENATE($E397,K395)","v":"After-Tax Discounted PaybackDairy"},{"$f":"K397","v":10},null,null,null,null,2]
[null,null,null,null,{"$f":"CONCATENATE($E397,L395)","v":"After-Tax Discounted PaybackAgricultural"},{"$f":"L397","v":10},null,null,null,null,3]
[null,null,null,null,{"$f":"CONCATENATE($E397,M395)","v":"After-Tax Discounted PaybackOther"},{"$f":"M397","v":10},null,null,null,null,4]
[null,null,null,null,{"$f":"CONCATENATE($E398,F395)","v":"Before-Tax Non-Discounted PaybackIndustrial"},{"$f":"F398","v":2},null,null,null,null,5]
[null,null,null,null,{"$f":"CONCATENATE($E398,G395)","v":"Before-Tax Non-Discounted PaybackCommercial"},{"$f":"G398","v":5},null,null,null,null,6]
[null,null,null,null,{"$f":"CONCATENATE($E398,H$395)","v":"Before-Tax Non-Discounted PaybackInstitutional"},{"$f":"H398","v":5},null,null,null,null,7]
[null,null,null,null,{"$f":"CONCATENATE($E398,I$395)","v":"Before-Tax Non-Discounted PaybackGovernment"},{"$f":"I398","v":10},null,null,null,null,8]
[null,null,null,null,{"$f":"CONCATENATE($E398,J$395)","v":"Before-Tax Non-Discounted PaybackUtility"},{"$f":"J398","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E398,K395)","v":"Before-Tax Non-Discounted PaybackDairy"},{"$f":"K398","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E398,L395)","v":"Before-Tax Non-Discounted PaybackAgricultural"},{"$f":"L398","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E398,M395)","v":"Before-Tax Non-Discounted PaybackOther"},{"$f":"M398","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E399,F395)","v":"Before-Tax Simple PaybackIndustrial"},{"$f":"F399","v":2}]
[null,null,null,null,{"$f":"CONCATENATE($E399,G395)","v":"Before-Tax Simple PaybackCommercial"},{"$f":"G399","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E399,H$395)","v":"Before-Tax Simple PaybackInstitutional"},{"$f":"H399","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E399,I$395)","v":"Before-Tax Simple PaybackGovernment"},{"$f":"I399","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E399,J$395)","v":"Before-Tax Simple PaybackUtility"},{"$f":"J399","v":10}]
[null,null,null,null,{"$f":"CONCATENATE($E399,K395)","v":"Before-Tax Simple PaybackDairy"},{"$f":"K399","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E399,L395)","v":"Before-Tax Simple PaybackAgricultural"},{"$f":"L399","v":5}]
[null,null,null,null,{"$f":"CONCATENATE($E399,M395)","v":"Before-Tax Simple PaybackOther"},{"$f":"M399","v":5}]
[]
[]
[null,null,null,null,null,"DropDown_QuantityProductionIncentive, Table_QuantityProductionIncentive"]
[null,null,null,null,null,1,2,3]
[]
[null,null,null,null,null,{"$f":"E142","v":"Dispatched Electricity Sales (kWh) (primary system)"},{"$f":"F142","v":""},"kWh"]
[null,null,null,null,null,{"$f":"E140","v":"Generated Electricity (kWh) (primary system)"},{"$f":"F140","v":""},"kWh"]
[null,null,null,null,null,{"$f":"E161","v":"Generated Electricity (kWh) (second system)"},{"$f":"F161","v":""},"kWh"]
[null,null,null,null,null,{"$f":"E148","v":"Annual Heat Recovered by CHP (MMBTU/yr)"},{"$f":"F148","v":""},"MMBTU"]
[null,null,null,null,null,{"$f":"E149","v":"Annual Electricity Energy Savings (kWh/yr)"},{"$f":"F149","v":""},"kWh"]
[null,null,null,null,null,{"$f":"E212","v":"CO2 Emissions Reductions, short tons CO2e"},{"$f":"F212","v":""},"short tons CO2e"]
[null,null,null,null,null,{"$f":"E213","v":"CO2 Emissions Reductions, metric tons CO2e (tonnes)"},{"$f":"F213","v":""},"tonnes CO2e"]
[]
[]
[null,null,null,null,null,"DropDown_ProductionIncentiveUnits"]
[]
[]
[null,null,null,null,null,"kWh"]
[null,null,null,null,null,"MMBtu"]
[null,null,null,null,null,"tonnes CO2e"]
[null,null,null,null,null,"short tons CO2e"]
[]
[]
[]
[null,null,null,"SUGGESTED VIABILITY CRITERIA"]
[null,null,null,null,null,"Industrial","Commercial","Institutional","Government","Utility","Dairy","Agricultural","Other"]
[null,null,null,null,{"$f":"WhatIf!F15","v":"Project IRR"},0.15,0.1,0.1,0.05,0.05,0.1,0.1,0.1]
[null,null,null,null,{"$f":"WhatIf!F18","v":"After-Tax Discounted Payback"},{"$f":"2*F398","v":4},10,10,20,20,10,10,10]
[null,null,null,null,{"$f":"WhatIf!F21","v":"Before-Tax Non-Discounted Payback"},2,5,5,10,10,5,5,5]
[null,null,null,null,{"$f":"WhatIf!F22","v":"Before-Tax Simple Payback"},2,5,5,10,10,5,5,5]
[]
[]
[null,null,"FINISH REMOVING REFERENCES TO THIS"]
[null,1,null,"FINANCIAL ASSUMPTIONS",null,{"$f":"F81","v":"Scenario 1"}]
[null,{"$f":"B403+1","v":2},null,"Data Source","Financial Assumptions","Project Database"]
[null,{"$f":"B404+1","v":3},null,"General","Sector (for fuel escalation)",{"$f":"F174","v":""}]
[null,4,null,null,"Discount Rate",""]
[null,5,null,null,"Project Life",""]
[null,6,null,null,"General Inflation",""]
[null,7,null,null,"First Year of Project",""]
[null,8,null,null,"Contingencies",""]
[null,9,null,"Taxes","Taxable Entity?",""]
[null,10,null,null,"Federal Tax Rate",""]
[null,11,null,null,"State Tax Rate",""]
[null,12,null,null,"Federal Bonus Depreciation, Asset Class (Year)",""]
[null,13,null,null,"Percent CHP Plant Depreciable",""]
[null,14,null,null,{"$f":"E185","v":"Salvage Value at End of Project"},""]

{"sheet":"WhatIf","index":5,"n_rows":517,"n_cols":36,"rows_kept":517,"cut":false,"hidden":false,"merged":[]}
["RELCOST:  Summary Results & Sensitivities",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)"]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"'Incentive Model'!F15","v":""}]
["Project Description",{"$f":"'Incentive Model'!F16","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",null,{"$f":"+Scorecard_Year","v":5}]
["Scenario Description",{"$f":"IF(Scenarios!$B$19=\"\",\" \",Scenarios!$B$19)","v":"1  Riverside Hotel"}]
[]
["SENSITIVITY FACTORS",null,null,null,null,"SELECT SCENARIO",null,null,null,null,"SAVE LCCA RESULTS OF SCENARIOS 1 to 4",null,null,null,null,null,"SB844 INCENTIVE"]
["Escalation Forecast Type","Likely",null,null,null,"Project Description",{"$f":"IFERROR(VLOOKUP(WhatIf!Project,Scenarios!$A$9:$C$18,2,FALSE),General!D11)","v":"Riverside Hotel"},null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"SB844 Annual Incentive, Scenario \",Project)","v":"SB844 Annual Incentive, Scenario 1"},{"$f":"IFERROR(IF(MIN('Prod Incentives'!$G$57:$AK$57)=10^9,\"\",MIN('Prod Incentives'!$G$57:$AK$57)),0)","v":""}]
["Production Incentives",1.2,"1st Yr Unit Costs",null,"Notes",null,{"$f":"'Incentive Model'!F16","v":""},null,null,null,"SCENARIO",{"$f":"Scenario_FirstProjectNumber","v":1},null,"SCENARIO",{"$f":"Scenarios!C11","v":3},null,"SB844 Incentive Price",{"$f":"'Incentive Model'!G40*'Incentive Model'!L40","v":0}]
[{"$f":"IF(A423>0,A423,\"\")","v":""},1,{"$f":"'Prod Incentives'!G19","v":0},{"$f":"+'Prod Incentives'!F19","v":"$/kWh"},null,"Scenario",1,null,null,null,"Riverside Hotel",null,null,"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs",null,null,{"$f":"Target_ScenarioResults_1","v":"Riverside Hotel"},336.95]
[{"$f":"IF(A424>0,A424,\"\")","v":""},1,{"$f":"+'Prod Incentives'!G28*B10","v":0},{"$f":"+'Prod Incentives'!F28","v":"$/kWh"},null,null,null,null,null,null,"Equity IRR",0.18890799169207684,null,"Equity IRR  ",0.43052430539508357,null,{"$f":"Target_ScenarioResults_2","v":"St Alps with solar"},2884.97]
["Taxes",null,"1st Yr",null,null,"LIFE CYCLE COST RESULTS",null,null,null,null,"Project IRR",0.18890799169207684,null,"Project IRR  ",0.43052430539508357,null,{"$f":"Target_ScenarioResults_3","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},27298.13]
["Federal Tax Rate Applied",1,{"$f":"'Taxes & Fees'!C30","v":0.35},null,null,"Project Life",{"$f":"+General!D146","v":15},"Years",null,null,"Net Present Value",151025.69535858996,null,"Net Present Value  ",985919.43445324874,null,{"$f":"Target_ScenarioResults_4","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
["Depreciation Base",1,{"$f":"IFERROR(Depreciation!D75,\"\")","v":1633600},"1st yr shareholder",null,"Life Cycle Cost Analysis",null,"Value",null,null,{"$f":"F17","v":"Benefit Cost Ratio (After Tax)"},1.2756949531920228,null,"Benefit Cost Ratio (After Tax)  ",3.6361482204632325]
[{"$f":"A428","v":"Federal PTC Description"},1,{"$f":"'Tax Credits'!D34*Sens_FedTaxCreditPTC","v":0},{"$f":"+'Tax Credits'!C35","v":"$/kWh"},null,"Equity IRR",{"$f":"IFERROR('Stop-Light Indicators'!C10,\"\")","v":"G"},{"$f":"IFERROR(IF(_Calcs_Life_Cycle_Cost!B11<0,\"\",_Calcs_Life_Cycle_Cost!B11),\"\")","v":0.18890799169207684},null,null,{"$f":"F18","v":"After-Tax Discounted Payback"},5.4147363596734612,null,{"$f":"F18","v":"After-Tax Discounted Payback"},3.6177748235832832]
["State PTC Description",1,{"$f":"'Tax Credits'!D44*Sens_StateTaxCreditPTC1","v":0},{"$f":"+'Tax Credits'!C44","v":"$/kWh/yr"},null,"Project IRR",{"$f":"+'Stop-Light Indicators'!C11","v":"G"},{"$f":"IFERROR(IF(_Calcs_Life_Cycle_Cost!B12<0,\"\",_Calcs_Life_Cycle_Cost!B12),\"\")","v":0.18890799169207684},null,null,{"$f":"Payback_Desc_1","v":"Before-Tax Non-Discounted Payback"},11.583832313679686,null,"Non-Discounted Payback",3.3976296771347871]
["State PTC Description",1,{"$f":"'Tax Credits'!D53*Sens_StateTaxCreditPTC2","v":0},{"$f":"'Tax Credits'!C52","v":"MMBtu/yr"},null,"Net Present Value",null,{"$f":"IFERROR(_Calcs_Life_Cycle_Cost!B9,\"\")","v":151025.69535858996},null,null,"Simple Payback, First Year Operation",13.24982537151547,null,"Simple Payback, First Year Operation",3.5038614975452771]
["Federal ITC",1,{"$f":"SUM('Tax Credits'!D66:M66)*Sens_FedTaxCredit","v":0},null,null,{"$f":"IF(General!$D$22=FALSE,\"Benefit Cost Ratio\",\"Benefit Cost Ratio (After Tax)\")","v":"Benefit Cost Ratio (After Tax)"},null,{"$f":"IFERROR(_Calcs_Life_Cycle_Cost!B7,\"\")","v":1.2756949531920228}]
["State ITC",1,{"$f":"SUM('Tax Credits'!D69:M69)*Sens_StateTaxCredit","v":0},null,null,{"$f":"IF(General!$D$22=\"False\",\"Discounted Payback\",\"After-Tax Discounted Payback\")","v":"After-Tax Discounted Payback"},null,{"$f":"IFERROR(_Calcs_Life_Cycle_Cost!B8,\"\")","v":5.4147363596734612},{"$f":"IF(H18=\"Exceeds Project Life\",\"\",\"years\")","v":"years"},null,"SCENARIO",{"$f":"Scenarios!C10","v":2},null,"SCENARIO",{"$f":"Scenarios!C12","v":4}]
["Local ITC",1,{"$f":"SUM('Tax Credits'!D71:M71)*Sens_LocalTaxCredit","v":0},null,null,"Savings-to-Investment Ratio (SIR)",null,{"$f":"IFERROR(_Calcs_Life_Cycle_Cost!B17,\"\")","v":1.2245014315828877},null,null,"St Alps with solar",null,null,"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
["Sales & Savings",null,"1st Yr",null,null,"Simple Paybacks & SIR",null,"Value",null,null,"Equity IRR","",null,"Equity IRR  ",0.33600820833449707]
["Avoided Electricity Purchases",1,{"$f":"IFERROR('Sales & Savings'!G22/'Sales & Savings'!G19,0)","v":2340000},{"$f":"'Sales & Savings'!F18","v":"kWh"},null,{"$f":"IF(General!$D$22=\"False\",\"Non-Discounted Payback\",\"Before-Tax Non-Discounted Payback\")","v":"Before-Tax Non-Discounted Payback"},null,{"$f":"IFERROR(_Calcs_Life_Cycle_Cost!B13,\"\")","v":11.583832313679686},"years",null,"Project IRR","",null,"Project IRR  ",0.33600820833449707]
["Avoided Boiler Fuel Purchases",1,{"$f":"IFERROR('Sales & Savings'!G29/'Sales & Savings'!G26,0)","v":27900},{"$f":"'Sales & Savings'!F25","v":"MMBtu"},null,{"$f":"IF(General!$D$22=\"False\",\"Simple Payback\",\"Before-Tax Simple Payback\")","v":"Before-Tax Simple Payback"},null,{"$f":"_Calcs_Life_Cycle_Cost!K121","v":13.24982537151547},"years",null,"Net Present Value",-3622654.2648342405,null,"Net Present Value  ",869719.74581694277]
["",1,{"$f":"IFERROR('Sales & Savings'!G36/'Sales & Savings'!G33,0)","v":0},{"$f":"'Sales & Savings'!F32","v":"kWh"},null," FINANCIAL SCORECARD",null,null,null,null,"Benefit Cost Ratio (After Tax)",0.38441220702770779,null,"Benefit Cost Ratio (After Tax)  ",3.0226040600394017]
["",1,{"$f":"IFERROR('Sales & Savings'!G43/'Sales & Savings'!G40,0)","v":0},{"$f":"'Sales & Savings'!F39","v":"year"},null,"Scorecard Year",5,null,null,null,"After-Tax Discounted Payback","Exceeds Project Life",null,"After-Tax Discounted Payback",4.3916459168993471]
["Electricity Sales, ",1,{"$f":"IFERROR('Sales & Savings'!G50/'Sales & Savings'!G47,0)","v":0},{"$f":"'Sales & Savings'!F46","v":"kWh"},null,"Profitability Ratios (Margins)",null,"Value",null,null,"Before-Tax Non-Discounted Payback","",null,"Non-Discounted Payback",4.0566569973960807]
["",1,{"$f":"IFERROR('Sales & Savings'!G64/'Sales & Savings'!G61,0)","v":0},{"$f":"'Sales & Savings'!F53","v":"kWh"},null," Gross Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C17,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B17,\"\")","v":0.1377806474290981},null,null,"Simple Payback, First Year Operation",33.142839661189612,null,"Simple Payback, First Year Operation",4.2150956673427489]
["",1,{"$f":"IFERROR('Sales & Savings'!G60,0)","v":0},{"$f":"'Sales & Savings'!F60","v":"MMBtu"},null,"Operating Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C18,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B18,\"\")","v":-0.19117847960488465}]
["",1,{"$f":"IFERROR('Sales & Savings'!G71/'Sales & Savings'!G68,0)","v":0},{"$f":"'Sales & Savings'!F67","v":0},null,"Pre - Tax Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C19,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B19,\"\")","v":-0.19117847960488465}]
["",1,{"$f":"IFERROR('Sales & Savings'!G78/'Sales & Savings'!G75,0)","v":0},{"$f":"'Sales & Savings'!F74","v":0},null,"After - Tax Margin  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C20,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B20,\"\")","v":-0.19117847960488465}]
["Purchased Quantities",null,"1st Yr",null,null,"Liquidity Measures",null,"Value"]
["Qty CHP Fuel",1,{"$f":"IFERROR(Purchases!F67/Purchases!F32,0)","v":28941.825828959994},{"$f":"Purchases!E21","v":"MMBtu"},null,"Current Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C22,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B22,\"\")","v":"N/A"}]
["Qty Supplemental Fuel, Needs Unmet by CHP",1,{"$f":"IFERROR(Purchases!F68/Purchases!F33,0)","v":10757.99388},{"$f":"Purchases!E22","v":"MMBtu"},null,"Acid Test Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C23,\"\")","v":"N/A"},{"$f":"IFERROR(+'Stop-Light Indicators'!B23,\"\")","v":"N/A"}]
["",1,{"$f":"IFERROR(Purchases!F69/Purchases!F34,0)","v":0},{"$f":"Purchases!E23","v":0},null,"Cash Flow Ratios",null,"Value"]
["",1,{"$f":"IFERROR(Purchases!F70/Purchases!F35,0)","v":0},{"$f":"Purchases!E24","v":0},null,"Debt Service Coverage Ratio  ",{"$f":"+'Stop-Light Indicators'!C25","v":"N/A"},{"$f":"+'Stop-Light Indicators'!B25","v":"N/A"}]
["",1,{"$f":"IFERROR(Purchases!F71/Purchases!F36,0)","v":0},{"$f":"Purchases!E25","v":0},null,"Leverage Ratios",null,"Value"]
["",1,{"$f":"IFERROR(Purchases!F72/Purchases!F37,0)","v":0},{"$f":"Purchases!E26","v":0},null,"Debt to Equity  ",{"$f":"IFERROR('Stop-Light Indicators'!C27,\"\")","v":"R"},{"$f":"IFERROR('Stop-Light Indicators'!B27,\"\")","v":"NA"}]
["",1,{"$f":"IFERROR(Purchases!F73/Purchases!F38,0)","v":0},{"$f":"Purchases!E27","v":0},null,"Debt Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C28,\"N/A\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B28,\"N/A \")","v":0}]
["",1,{"$f":"IFERROR(Purchases!F74/Purchases!F39,0)","v":0},{"$f":"Purchases!E28","v":0},null,"Equity Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C29,\"N/A\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B29,\"N/A \")","v":1}]
["",1,{"$f":"IFERROR(Purchases!F75/Purchases!F40,0)","v":0},{"$f":"Purchases!E29","v":0},null,"Debt-Asset Ratio  ",{"$f":"IFERROR(+'Stop-Light Indicators'!C30,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B30,\"\")","v":1.0951785750867347}]
["",1,{"$f":"IFERROR(Purchases!F76/Purchases!F41,0)","v":0},{"$f":"Purchases!E30","v":0},null,{"$f":"+'Stop-Light Indicators'!A31","v":"Interest Coverage"},{"$f":"+'Stop-Light Indicators'!C31","v":"N/A"},{"$f":"+'Stop-Light Indicators'!B31","v":"N/A"}]
["Expenses",null,null,null,null," Cash Flow and Profit in Scorecard Year",null,"Value"]
["Capital Expenses",1,{"$f":"IFERROR(+'Capital Expenditures'!H83,\"\")","v":792000},"Total at Year 5",null,{"$f":"O_CashFlow!B30","v":"Net Cash Flow (Discounted)"},null,{"$f":"IFERROR(HLOOKUP(Scorecard_Year,CashFlowStatement,24,FALSE),\"\")","v":31170.738999751695}]
["Major Expenses",1,{"$f":"+SUM('Major Expenses'!C36:G36)","v":0},"Total ",null,{"$f":"O_CashFlow!B32","v":"Cash Balance"},null,{"$f":"IFERROR(HLOOKUP(Scorecard_Year,CashFlowStatement,26,FALSE),\"\")","v":-330477.4070181608}]
["O&M (Cost of Sales)",1,{"$f":"IFERROR('O&M'!E44+'O&M'!E55+'O&M'!E66+'O&M'!E77,\"\")","v":51500},"1st year",null,{"$f":"'O_IncomeStatement (Tax)'!B11","v":"Gross Income (Profit)"},null,{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,5,FALSE)","v":45637.078969536466}]
["Misc Operating Expenses",1,{"$f":"IFERROR(+AVERAGE(O_Operating_Costs!C12:G12),\"\")","v":""},"Ave.",null,{"$f":"'O_IncomeStatement (Tax)'!B15","v":"Operating Income (EBIT)"},null,{"$f":"HLOOKUP(Scorecard_Year,IncomeStatementSH,9,FALSE)","v":-63324.04103046353}]
[{"$f":"A460","v":"Operating Labor"},1,{"$f":"IFERROR(+AVERAGE(O_Operating_Costs!C24:G24),\"\")","v":0},"Ave.",null,{"$f":"'O_IncomeStatement (SH)'!B21","v":"Net Profit After Taxes"},null,{"$f":"IFERROR(HLOOKUP(Scorecard_Year,IncomeStatementSH,15,FALSE),\"\")","v":-63324.04103046353}]
["Insurance Expense",1,{"$f":"+AVERAGE(O_Operating_Costs!C26:G26)","v":0},"Ave",null,"Levelized Costs (Taxes + franchise fees included)"]
["Property Taxes",1,{"$f":"+AVERAGE(O_Operating_Costs!C25:G25)","v":0},"Ave.",null,{"$f":"IF(A21=\"\",\"\",CONCATENATE(\"Levelized Cost: \",A21))","v":"Levelized Cost: Avoided Electricity Purchases"},{"$f":"IFERROR(+'Stop-Light Indicators'!C38,\"\")","v":"G"},{"$f":"IFERROR(+'Stop-Light Indicators'!B38,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B38=0,\"\",'Calcs_Financial Indicators'!B38)","v":"$/kWh"}]
["Operation",null,"1st 5 Years",null,null,"Levelized Cost: Avoided Boiler Fuel Purchases",{"$f":"IFERROR(+'Stop-Light Indicators'!C39,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B39,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B39=0,\"\",'Calcs_Financial Indicators'!B39)","v":"$/MMBtu"}]
["Plant Operating Factor",1,{"$f":"AVERAGE(General!D35:W35)","v":1},null,null,"",{"$f":"IFERROR(+'Stop-Light Indicators'!C40,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B40,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B40=0,\"\",'Calcs_Financial Indicators'!B40)","v":"$/kWh"}]
["Borrowed Funds",null,null,null,null,"",{"$f":"IFERROR(+'Stop-Light Indicators'!C41,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B41,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B41=0,\"\",'Calcs_Financial Indicators'!B41)","v":"$/year"}]
["Loan 1",1,{"$f":"+'Funding Plan'!C84","v":0},{"$f":"IF('Funding Plan'!C$20<>\"\",'Funding Plan'!C$20,\"\")","v":""},null,"Levelized Cost: Electricity Sales, ",{"$f":"IFERROR(+'Stop-Light Indicators'!C42,\"\")","v":"Y"},{"$f":"IFERROR(+'Stop-Light Indicators'!B42,\"\")","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B42=0,\"\",'Calcs_Financial Indicators'!B42)","v":"$/kWh"}]
["Loan 2",1,{"$f":"+'Funding Plan'!D84","v":0},{"$f":"IF('Funding Plan'!D$20<>\"\",'Funding Plan'!D$20,\"\")","v":""},null,"",{"$f":"+'Stop-Light Indicators'!C43","v":"Y"},{"$f":"+'Stop-Light Indicators'!B43","v":0},{"$f":"IF(+'Calcs_Financial Indicators'!B46=0,\"\",'Calcs_Financial Indicators'!B46)","v":""}]
["Loan 3",1,{"$f":"'Funding Plan'!E84","v":0},{"$f":"IF('Funding Plan'!E$20<>\"\",'Funding Plan'!E$20,\"\")","v":""},null,"",{"$f":"+'Stop-Light Indicators'!C44","v":"Y"},{"$f":"+'Stop-Light Indicators'!B44","v":0}]
["Interest Rate, Loan 1",1,{"$f":"+'Funding Plan'!C87","v":0},{"$f":"IF(+'Funding Plan'!C$20<>\"\",+'Funding Plan'!C$20,\"\")","v":""},null,"",{"$f":"+'Stop-Light Indicators'!C45","v":"Y"},{"$f":"+'Stop-Light Indicators'!B45","v":0}]
["Interest Rate, Loan 2",1,{"$f":"+'Funding Plan'!D87","v":0},{"$f":"IF(+'Funding Plan'!D$20<>\"\",+'Funding Plan'!D$20,\"\")","v":""},null,"",{"$f":"+'Stop-Light Indicators'!C46","v":"Y"},{"$f":"+'Stop-Light Indicators'!B46","v":0}]
["Interest Rate, Loan 3",1,{"$f":"'Funding Plan'!E87","v":0},{"$f":"IF(+'Funding Plan'!E$20<>\"\",+'Funding Plan'!E$20,\"\")","v":""},null,"Define red, yellow and green indicators on \"Stop-Light Colors\" tab"]
["Equity Investments"]
["Equity 1",1,{"$f":"'Funding Plan'!C85","v":0},{"$f":"IF('Funding Plan'!C$32<>\"\",'Funding Plan'!C$32,\"\")","v":""}]
["Equity Investment 2",1,{"$f":"+'Funding Plan'!D85","v":0},{"$f":"IF('Funding Plan'!D$32<>\"\",'Funding Plan'!D$32,\"\")","v":""}]
["Equity Investment 3",1,{"$f":"'Funding Plan'!E85","v":0},{"$f":"IF('Funding Plan'!E$32<>\"\",'Funding Plan'!E$32,\"\")","v":""}]
["Grants"]
["Federal ITC",1,{"$f":"'Funding Plan'!C86","v":184200},{"$f":"IF(+'Funding Plan'!C$40<>\"\",+'Funding Plan'!C$40,\"\")","v":"Federal ITC"}]
[" Grant ($100/kW)",1,{"$f":"'Funding Plan'!D86","v":60000},{"$f":"IF(+'Funding Plan'!D$40<>\"\",+'Funding Plan'!D$40,\"\")","v":" Grant ($100/kW)"}]
["Grant 3",1,{"$f":"'Funding Plan'!E86","v":0},{"$f":"IF(+'Funding Plan'!E$40<>\"\",+'Funding Plan'!E$40,\"\")","v":""}]
["Financial Assumptions"]
["Discount Rate",1,{"$f":"Discount_rate","v":0.1}]
["Inflation Rate",1,{"$f":"Inflation","v":2.5000000000000001E-2}]
["Project Life",1,{"$f":"ProjectLife","v":15},"years","Don't modify or move user-defined sensitivity factors.  They must be re-defined to reorder. "]
["Prices: User-Defined Sensitivity Factors (Optional)",null,"1st Year",null," Don't link sensitivity factors with formulas here.  They will be overwritten with values in spider, decision matrix and goal seek."]
["Electricity Purchase Price",1,{"$f":"'Sales & Savings'!G19","v":6.6000000000000003E-2}]
["CHP Fuel Price",1,{"$f":"Purchases!F32","v":5.22}]
[]
[]
[]
[]
[]
[]
[]
[]
["Other User-Defined Sensitivity Factors (Optional)",null,"1st Year"]
[null,null,null,null,null,null,{"$f":"IF(AND(A82<>\"\",C82=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(AND(A87<>\"\",C87=\"\"),\"Value must be entered in 3rd column to appear on spider diagram. Link to where used.\",\"\")","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,{"$f":"A93","v":0},""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["User-Defined Multipliers and Values (Optional)"]
["Electricity Purchase Price",6.6000000000000003E-2]
["Natural Gas Price",5.22]
[]
[]
[]
[]
[]
[]
[]
[]
["Project",1]
["Option","B"]
["SAVE LCCA RESULTS OF SCENARIOS - ADDITIONAL SPACE"]
[]
[]
[]
["SCENARIO A",null,null,null,null,"SCENARIO G",null,null,"Save at top"]
[]
[null,{"$f":"IF(L9<>\"\",L9,\"\")","v":""},"",null,null,null,{"$f":"IF(O9<>\"\",O9,\"\")","v":""},{"$f":"IF(P10<>\"\",P10,\"\")","v":""}]
[{"$f":"IF(K10<>\"\",K10,\"\")","v":"Equity IRR"},0.18890799169207684,"",null,null,{"$f":"IF(N10<>\"\",N10,\"\")","v":"Equity IRR  "},0.43052430539508357,""]
["Project IRR",0.18890799169207684,"",null,null,"Project IRR  ",0.43052430539508357,""]
["Net Present Value",151025.69535858996,"",null,null,"Net Present Value  ",985919.43445324874,""]
["Benefit Cost Ratio (After Tax)",1.2756949531920228,"",null,null,"Benefit Cost Ratio (After Tax)  ",3.6361482204632325,""]
["After-Tax Discounted Payback",5.4147363596734612,"",null,null,"After-Tax Discounted Payback",3.6177748235832832,""]
["Before-Tax Non-Discounted Payback",11.583832313679686,"",null,null,"Non-Discounted Payback",3.3976296771347871,""]
["Simple Payback, First Year Operation",13.24982537151547,"",null,null,"Simple Payback, First Year Operation",3.5038614975452771,""]
[]
[]
[]
[null,{"$f":"IF(L19<>\"\",L19,\"\")","v":""},"",null,null,null,{"$f":"IF(O19<>\"\",O19,\"\")","v":""},{"$f":"IF(P21<>\"\",P21,\"\")","v":""}]
[{"$f":"IF(K20<>\"\",K20,\"\")","v":"Equity IRR"},"","",null,null,{"$f":"IF(N20<>\"\",N20,\"\")","v":"Equity IRR  "},0.33600820833449707,""]
["Project IRR","","",null,null,"Project IRR  ",0.33600820833449707,""]
["Net Present Value",-3622654.2648342405,"",null,null,"Net Present Value  ",869719.74581694277,""]
["Benefit Cost Ratio (After Tax)",0.38441220702770779,"",null,null,"Benefit Cost Ratio (After Tax)  ",3.0226040600394017,""]
["After-Tax Discounted Payback","Exceeds Project Life","",null,null,"After-Tax Discounted Payback",4.3916459168993471,""]
["Before-Tax Non-Discounted Payback","","",null,null,"Non-Discounted Payback",4.0566569973960807,""]
["Simple Payback, First Year Operation",33.142839661189612,"",null,null,"Simple Payback, First Year Operation",4.2150956673427489,""]
[]
["SCENARIO C",null,null,null," ","SCENARIO I"]
[null,null,null,null," "]
["3  500 kW Recip Engine, 8300 hrs/year",null,null,null," "]
["Equity IRR","R",2.1212282334913679E-2,null," ","Equity IRR  "]
["Project IRR","R",2.1212282334913679E-2,null," ","Project IRR  "]
["Net Present Value","R",-338937.82197442715,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)","R",0.67989134048484934,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback","Y",14.997216468699948,null," ","After-Tax Discounted Payback"]
["Before-Tax Non-Discounted Payback","Y",7.9767240315913934,null," ","Non-Discounted Payback"]
["Before-Tax Simple Payback","Y",10.314845788296052,null," ","Simple Payback, First Year"]
["Before-Tax Simple Payback","Y",10.314845788296052,null," "]
["SCENARIO D",null,null,null," ","SCENARIO J"]
[null,null,null,null," "]
["4  Hospital: 800,000 sf, Two 800 kW Recip Engines",null,null,null," "]
["Equity IRR","R",4.1545806367583316E-2,null," ","Equity IRR  "]
["Project IRR","R",4.1545806367583316E-2,null," ","Project IRR  "]
["Net Present Value","R",-682877.43625545758,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)","R",0.75815041222406054,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback","Y",13.108749516811129,null," ","After-Tax Discounted Payback"]
["Before-Tax Non-Discounted Payback","Y",6.9947666888885678,null," ","Non-Discounted Payback"]
["Before-Tax Simple Payback","Y",8.9030972462100451,null," ","Simple Payback, First Year"]
["Before-Tax Simple Payback","Y",8.9030972462100451,null," "]
["SCENARIO E",null,null,null," ","SCENARIO K"]
[null,null,null,null," "]
[null,null,null,null," "]
["Equity IRR  ",null,null,null," ","Equity IRR  "]
["Project IRR  ",null,null,null," ","Project IRR  "]
["Net Present Value  ",null,null,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)  ",null,null,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback",null,null,null," ","After-Tax Discounted Payback"]
["Non-Discounted Payback",null,null,null," ","Non-Discounted Payback"]
["Simple Payback, First Year",null,null,null," ","Simple Payback, First Year"]
[null,null,null,null," "]
["SCENARIO F",null,null,null," ","SCENARIO L"]
[null,null,null,null," "]
[null,null,null,null," "]
["Equity IRR  ",null,null,null," ","Equity IRR  "]
["Project IRR  ",null,null,null," ","Project IRR  "]
["Net Present Value  ",null,null,null," ","Net Present Value  "]
["Benefit Cost Ratio (After Tax)  ",null,null,null," ","Benefit Cost Ratio (After Tax)  "]
["After-Tax Discounted Payback",null,null,null," ","After-Tax Discounted Payback"]
["Non-Discounted Payback",null,null,null," ","Non-Discounted Payback"]
["Simple Payback, First Year",null,null,null," ","Simple Payback, First Year","Y",3.8800128788069705]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
["REFERENCES",null,null,null," "]
["Levelized Costs","http://www.eia.gov/conference/2013/pdf/presentations/namovicz.pdf",null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
["Chart Data Below this line"]
["Toggle_Comments","Hidden"]
["CopyingEverywhere","Yes"]
["Copied","No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0,{"$f":"+B305+1","v":1},2,{"$f":"+D305+1","v":3},{"$f":"+E305+1","v":4},5,6,{"$f":"+H305+1","v":7},{"$f":"+I305+1","v":8},{"$f":"+J305+1","v":9},{"$f":"+K305+1","v":10},11,12,13,14,15,16,17,{"$f":"+S305+1","v":18},19,20,21,22,23,24,25,26,27,{"$f":"+AC305+1","v":28},29,30]
["Discounted cash flow ($1000)",{"$f":"+O_CashFlow!C30/1000","v":-506.45505888077116},{"$f":"+O_CashFlow!D30/1000","v":38.525967861099581},{"$f":"+O_CashFlow!E30/1000","v":35.89919732511553},{"$f":"+O_CashFlow!F30/1000","v":33.451524780221298},{"$f":"+O_CashFlow!G30/1000","v":31.170738999751695},{"$f":"+O_CashFlow!H30/1000","v":29.045461340677679},{"$f":"+O_CashFlow!I30/1000","v":15.968402496158921},{"$f":"+O_CashFlow!J30/1000","v":14.879647780511718},{"$f":"+O_CashFlow!K30/1000","v":13.86512634093139},{"$f":"+O_CashFlow!L30/1000","v":12.919776817686051},{"$f":"+O_CashFlow!M30/1000","v":12.038882943752911},{"$f":"+O_CashFlow!N30/1000","v":11.218050015769757},{"$f":"+O_CashFlow!O30/1000","v":10.453182969239993},{"$f":"+O_CashFlow!P30/1000","v":9.7404659486099927},{"$f":"+O_CashFlow!Q30/1000","v":9.0763432702956806},{"$f":"+O_CashFlow!R30/1000","v":8.5320412526417346},{"$f":"+O_CashFlow!S30/1000","v":8.0769288763753408},{"$f":"+O_CashFlow!T30/1000","v":7.6102356749445619},{"$f":"+O_CashFlow!U30/1000","v":7.1687934828832498},{"$f":"+O_CashFlow!V30/1000","v":6.7512348132913997},{"$f":"+O_CashFlow!W30/1000","v":6.3564308622551806},{"$f":"+O_CashFlow!X30/1000","v":5.983288776667286},{"$f":"+O_CashFlow!Y30/1000","v":5.6307534207153562},{"$f":"+O_CashFlow!Z30/1000","v":5.2978077519477198},{"$f":"+O_CashFlow!AA30/1000","v":4.9834729401015023},{"$f":"+O_CashFlow!AB30/1000","v":4.686808259851615},{"$f":"+O_CashFlow!AC30/1000","v":4.4069107904129368},{"$f":"+O_CashFlow!AD30/1000","v":4.1429149512501411},{"$f":"+O_CashFlow!AE30/1000","v":3.8939918998646537},{"$f":"+O_CashFlow!AF30/1000","v":3.6593488146702513},{"$f":"+O_CashFlow!AG30/1000","v":5.8048336511616005}]
[null,{"$f":"+B305","v":0},1,2,3,4,5,6,7,8,{"$f":"+K305","v":9},10,11,12,13,14,15,16,17,{"$f":"+T305","v":18},19,20,21,22,23,24,25,26,27,28,29,{"$f":"+AF305","v":30}]
["Fixed Cost ($1000)",{"$f":"+O_Operating_Costs!C10/1000","v":54.398880000000005},{"$f":"+O_Operating_Costs!D10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!E10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!F10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!G10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!H10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!I10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!J10/1000","v":108.79776000000001},{"$f":"+O_Operating_Costs!K10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!L10/1000","v":108.79776000000001},{"$f":"+O_Operating_Costs!M10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!N10/1000","v":108.79776000000001},{"$f":"+O_Operating_Costs!O10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!P10/1000","v":108.79776000000001},{"$f":"+O_Operating_Costs!Q10/1000","v":108.96111999999999},{"$f":"+O_Operating_Costs!R10/1000","v":54.398880000000005},{"$f":"+O_Operating_Costs!S10/1000","v":0},{"$f":"+O_Operating_Costs!T10/1000","v":0},{"$f":"+O_Operating_Costs!U10/1000","v":0},{"$f":"+O_Operating_Costs!V10/1000","v":0},{"$f":"+O_Operating_Costs!W10/1000","v":0},{"$f":"+O_Operating_Costs!X10/1000","v":0},{"$f":"+O_Operating_Costs!Y10/1000","v":0},{"$f":"+O_Operating_Costs!Z10/1000","v":0},{"$f":"+O_Operating_Costs!AA10/1000","v":0},{"$f":"+O_Operating_Costs!AB10/1000","v":0},{"$f":"+O_Operating_Costs!AC10/1000","v":0},{"$f":"+O_Operating_Costs!AD10/1000","v":0},{"$f":"+O_Operating_Costs!AE10/1000","v":0},{"$f":"+O_Operating_Costs!AF10/1000","v":0},{"$f":"+O_Operating_Costs!AG10/1000","v":0}]
["Variable Cost ($1000)",{"$f":"+O_Operating_Costs!C9/1000","v":258.73305888077118},{"$f":"+O_Operating_Costs!D9/1000","v":265.2013853527904},{"$f":"+O_Operating_Costs!E9/1000","v":271.83141998661017},{"$f":"+O_Operating_Costs!F9/1000","v":278.62720548627544},{"$f":"+O_Operating_Costs!G9/1000","v":285.59288562343221},{"$f":"+O_Operating_Costs!H9/1000","v":292.73270776401802},{"$f":"+O_Operating_Costs!I9/1000","v":300.05102545811854},{"$f":"+O_Operating_Costs!J9/1000","v":307.55230109457142},{"$f":"+O_Operating_Costs!K9/1000","v":315.24110862193567},{"$f":"+O_Operating_Costs!L9/1000","v":323.12213633748399},{"$f":"+O_Operating_Costs!M9/1000","v":331.20018974592108},{"$f":"+O_Operating_Costs!N9/1000","v":339.48019448956904},{"$f":"+O_Operating_Costs!O9/1000","v":347.96719935180829},{"$f":"+O_Operating_Costs!P9/1000","v":356.66637933560349},{"$f":"+O_Operating_Costs!Q9/1000","v":365.58303881899349},{"$f":"+O_Operating_Costs!R9/1000","v":374.72261478946825},{"$f":"+O_Operating_Costs!S9/1000","v":384.09068015920496},{"$f":"+O_Operating_Costs!T9/1000","v":393.69294716318507},{"$f":"+O_Operating_Costs!U9/1000","v":403.53527084226465},{"$f":"+O_Operating_Costs!V9/1000","v":413.62365261332121},{"$f":"+O_Operating_Costs!W9/1000","v":423.96424392865418},{"$f":"+O_Operating_Costs!X9/1000","v":434.56335002687052},{"$f":"+O_Operating_Costs!Y9/1000","v":445.42743377754221},{"$f":"+O_Operating_Costs!Z9/1000","v":456.56311962198077},{"$f":"+O_Operating_Costs!AA9/1000","v":467.97719761253023},{"$f":"+O_Operating_Costs!AB9/1000","v":479.6766275528434},{"$f":"+O_Operating_Costs!AC9/1000","v":491.66854324166451},{"$f":"+O_Operating_Costs!AD9/1000","v":503.96025682270607},{"$f":"+O_Operating_Costs!AE9/1000","v":516.55926324327368},{"$f":"+O_Operating_Costs!AF9/1000","v":529.47324482435533},{"$f":"+O_Operating_Costs!AG9/1000","v":542.71007594496427}]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[{"$f":"A386","v":"Purchased Fuels"},{"$f":"B386/1000","v":207.23305888077115},{"$f":"C386/1000","v":212.4138853527904},217.72423248661019,223.16733829877543,228.74652175624476,234.46518480015089,240.32681442015468,246.33498478065846,252.49335940017491,{"$f":"K386/1000","v":258.80569338517921},265.2758357198087,271.9077316128039,278.70542490312397,285.67306052570206,292.81488703884457,300.13525921481562,307.63864069518604,315.32960671256564,323.21284688037974,331.29316805238915,339.57549725369887,348.06488468504131,356.76650680216733,365.68566947222149,374.827811209027,384.19850648925262,393.80346915148397,403.64855588027103,{"$f":"AD386/1000","v":413.73976977727773},424.08326402170957,434.68534562225233]
[{"$f":"A387","v":"Non-Fuel Purchases"},{"$f":"B387/1000","v":0},0,0,0,0,0,0,0,0,{"$f":"K387/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Purchased Fuels"]
[{"$f":"IF(Purchases!D228=\"\",\"\",Purchases!D228)","v":"CHP Fuel"},{"$f":"Purchases!E228/1000","v":151.07633082717115},{"$f":"Purchases!F228/1000","v":154.85323909785043},{"$f":"Purchases!G228/1000","v":158.72457007529667},{"$f":"Purchases!H228/1000","v":162.69268432717911},{"$f":"Purchases!I228/1000","v":166.76000143535853},{"$f":"Purchases!J228/1000","v":170.92900147124251},{"$f":"Purchases!K228/1000","v":175.20222650802356},{"$f":"Purchases!L228/1000","v":179.58228217072411},{"$f":"Purchases!M228/1000","v":184.0718392249922},{"$f":"Purchases!N228/1000","v":188.67363520561696},{"$f":"Purchases!O228/1000","v":193.39047608575737},{"$f":"Purchases!P228/1000","v":198.22523798790132},{"$f":"Purchases!Q228/1000","v":203.18086893759883},{"$f":"Purchases!R228/1000","v":208.26039066103877},{"$f":"Purchases!S228/1000","v":213.46690042756475},{"$f":"Purchases!T228/1000","v":218.80357293825381},{"$f":"Purchases!U228/1000","v":224.27366226171014},{"$f":"Purchases!V228/1000","v":229.88050381825289},{"$f":"Purchases!W228/1000","v":235.62751641370917},{"$f":"Purchases!X228/1000","v":241.51820432405188},{"$f":"Purchases!Y228/1000","v":247.55615943215315},{"$f":"Purchases!Z228/1000","v":253.74506341795697},{"$f":"Purchases!AA228/1000","v":260.08869000340587},{"$f":"Purchases!AB228/1000","v":266.59090725349097},{"$f":"Purchases!AC228/1000","v":273.25567993482827},{"$f":"Purchases!AD228/1000","v":280.0870719331989},{"$f":"Purchases!AE228/1000","v":287.08924873152887},{"$f":"Purchases!AF228/1000","v":294.26647994981704},{"$f":"Purchases!AG228/1000","v":301.62314194856248},{"$f":"Purchases!AH228/1000","v":309.16372049727647},{"$f":"Purchases!AI228/1000","v":316.89281350970839}]
[{"$f":"IF(Purchases!D229=\"\",\"\",Purchases!D229)","v":"Supplemental Fuel, Needs Unmet by CHP"},{"$f":"Purchases!E229/1000","v":56.156728053599998},{"$f":"Purchases!F229/1000","v":57.560646254939989},{"$f":"Purchases!G229/1000","v":58.999662411313487},{"$f":"Purchases!H229/1000","v":60.474653971596332},{"$f":"Purchases!I229/1000","v":61.986520320886228},{"$f":"Purchases!J229/1000","v":63.536183328908379},{"$f":"Purchases!K229/1000","v":65.124587912131091},{"$f":"Purchases!L229/1000","v":66.752702609934346},{"$f":"Purchases!M229/1000","v":68.421520175182692},{"$f":"Purchases!N229/1000","v":70.13205817956225},{"$f":"Purchases!O229/1000","v":71.885359634051298},{"$f":"Purchases!P229/1000","v":73.682493624902591},{"$f":"Purchases!Q229/1000","v":75.524555965525138},{"$f":"Purchases!R229/1000","v":77.412669864663272},{"$f":"Purchases!S229/1000","v":79.34798661127985},{"$f":"Purchases!T229/1000","v":81.331686276561825},{"$f":"Purchases!U229/1000","v":83.364978433475869},{"$f":"Purchases!V229/1000","v":85.449102894312759},{"$f":"Purchases!W229/1000","v":87.58533046667057},{"$f":"Purchases!X229/1000","v":89.774963728337312},{"$f":"Purchases!Y229/1000","v":92.019337821545747},{"$f":"Purchases!Z229/1000","v":94.319821267084379},{"$f":"Purchases!AA229/1000","v":96.677816798761469},{"$f":"Purchases!AB229/1000","v":99.094762218730509},{"$f":"Purchases!AC229/1000","v":101.57213127419877},{"$f":"Purchases!AD229/1000","v":104.11143455605372},{"$f":"Purchases!AE229/1000","v":106.71422041995505},{"$f":"Purchases!AF229/1000","v":109.38207593045392},{"$f":"Purchases!AG229/1000","v":112.11662782871527},{"$f":"Purchases!AH229/1000","v":114.91954352443312},{"$f":"Purchases!AI229/1000","v":117.79253211254395}]
[{"$f":"IF(Purchases!D230=\"\",\"\",Purchases!D230)","v":""},{"$f":"Purchases!E230/1000","v":0},{"$f":"Purchases!F230/1000","v":0},{"$f":"Purchases!G230/1000","v":0},{"$f":"Purchases!H230/1000","v":0},{"$f":"Purchases!I230/1000","v":0},{"$f":"Purchases!J230/1000","v":0},{"$f":"Purchases!K230/1000","v":0},{"$f":"Purchases!L230/1000","v":0},{"$f":"Purchases!M230/1000","v":0},{"$f":"Purchases!N230/1000","v":0},{"$f":"Purchases!O230/1000","v":0},{"$f":"Purchases!P230/1000","v":0},{"$f":"Purchases!Q230/1000","v":0},{"$f":"Purchases!R230/1000","v":0},{"$f":"Purchases!S230/1000","v":0},{"$f":"Purchases!T230/1000","v":0},{"$f":"Purchases!U230/1000","v":0},{"$f":"Purchases!V230/1000","v":0},{"$f":"Purchases!W230/1000","v":0},{"$f":"Purchases!X230/1000","v":0},{"$f":"Purchases!Y230/1000","v":0},{"$f":"Purchases!Z230/1000","v":0},{"$f":"Purchases!AA230/1000","v":0},{"$f":"Purchases!AB230/1000","v":0},{"$f":"Purchases!AC230/1000","v":0},{"$f":"Purchases!AD230/1000","v":0},{"$f":"Purchases!AE230/1000","v":0},{"$f":"Purchases!AF230/1000","v":0},{"$f":"Purchases!AG230/1000","v":0},{"$f":"Purchases!AH230/1000","v":0},{"$f":"Purchases!AI230/1000","v":0}]
[{"$f":"IF(Purchases!D231=\"\",\"\",Purchases!D231)","v":""},{"$f":"Purchases!E231/1000","v":0},{"$f":"Purchases!F231/1000","v":0},{"$f":"Purchases!G231/1000","v":0},{"$f":"Purchases!H231/1000","v":0},{"$f":"Purchases!I231/1000","v":0},{"$f":"Purchases!J231/1000","v":0},{"$f":"Purchases!K231/1000","v":0},{"$f":"Purchases!L231/1000","v":0},{"$f":"Purchases!M231/1000","v":0},{"$f":"Purchases!N231/1000","v":0},{"$f":"Purchases!O231/1000","v":0},{"$f":"Purchases!P231/1000","v":0},{"$f":"Purchases!Q231/1000","v":0},{"$f":"Purchases!R231/1000","v":0},{"$f":"Purchases!S231/1000","v":0},{"$f":"Purchases!T231/1000","v":0},{"$f":"Purchases!U231/1000","v":0},{"$f":"Purchases!V231/1000","v":0},{"$f":"Purchases!W231/1000","v":0},{"$f":"Purchases!X231/1000","v":0},{"$f":"Purchases!Y231/1000","v":0},{"$f":"Purchases!Z231/1000","v":0},{"$f":"Purchases!AA231/1000","v":0},{"$f":"Purchases!AB231/1000","v":0},{"$f":"Purchases!AC231/1000","v":0},{"$f":"Purchases!AD231/1000","v":0},{"$f":"Purchases!AE231/1000","v":0},{"$f":"Purchases!AF231/1000","v":0},{"$f":"Purchases!AG231/1000","v":0},{"$f":"Purchases!AH231/1000","v":0},{"$f":"Purchases!AI231/1000","v":0}]
[{"$f":"IF(Purchases!D232=\"\",\"\",Purchases!D232)","v":""},{"$f":"Purchases!E232/1000","v":0},{"$f":"Purchases!F232/1000","v":0},{"$f":"Purchases!G232/1000","v":0},{"$f":"Purchases!H232/1000","v":0},{"$f":"Purchases!I232/1000","v":0},{"$f":"Purchases!J232/1000","v":0},{"$f":"Purchases!K232/1000","v":0},{"$f":"Purchases!L232/1000","v":0},{"$f":"Purchases!M232/1000","v":0},{"$f":"Purchases!N232/1000","v":0},{"$f":"Purchases!O232/1000","v":0},{"$f":"Purchases!P232/1000","v":0},{"$f":"Purchases!Q232/1000","v":0},{"$f":"Purchases!R232/1000","v":0},{"$f":"Purchases!S232/1000","v":0},{"$f":"Purchases!T232/1000","v":0},{"$f":"Purchases!U232/1000","v":0},{"$f":"Purchases!V232/1000","v":0},{"$f":"Purchases!W232/1000","v":0},{"$f":"Purchases!X232/1000","v":0},{"$f":"Purchases!Y232/1000","v":0},{"$f":"Purchases!Z232/1000","v":0},{"$f":"Purchases!AA232/1000","v":0},{"$f":"Purchases!AB232/1000","v":0},{"$f":"Purchases!AC232/1000","v":0},{"$f":"Purchases!AD232/1000","v":0},{"$f":"Purchases!AE232/1000","v":0},{"$f":"Purchases!AF232/1000","v":0},{"$f":"Purchases!AG232/1000","v":0},{"$f":"Purchases!AH232/1000","v":0},{"$f":"Purchases!AI232/1000","v":0}]
[{"$f":"IF(OR(Purchases!D233=\"\",Purchases!D233=0),\"\",Purchases!D233)","v":""},{"$f":"Purchases!E233/1000","v":0},{"$f":"Purchases!F233/1000","v":0},{"$f":"Purchases!G233/1000","v":0},{"$f":"Purchases!H233/1000","v":0},{"$f":"Purchases!I233/1000","v":0},{"$f":"Purchases!J233/1000","v":0},{"$f":"Purchases!K233/1000","v":0},{"$f":"Purchases!L233/1000","v":0},{"$f":"Purchases!M233/1000","v":0},{"$f":"Purchases!N233/1000","v":0},{"$f":"Purchases!O233/1000","v":0},{"$f":"Purchases!P233/1000","v":0},{"$f":"Purchases!Q233/1000","v":0},{"$f":"Purchases!R233/1000","v":0},{"$f":"Purchases!S233/1000","v":0},{"$f":"Purchases!T233/1000","v":0},{"$f":"Purchases!U233/1000","v":0},{"$f":"Purchases!V233/1000","v":0},{"$f":"Purchases!W233/1000","v":0},{"$f":"Purchases!X233/1000","v":0},{"$f":"Purchases!Y233/1000","v":0},{"$f":"Purchases!Z233/1000","v":0},{"$f":"Purchases!AA233/1000","v":0},{"$f":"Purchases!AB233/1000","v":0},{"$f":"Purchases!AC233/1000","v":0},{"$f":"Purchases!AD233/1000","v":0},{"$f":"Purchases!AE233/1000","v":0},{"$f":"Purchases!AF233/1000","v":0},{"$f":"Purchases!AG233/1000","v":0},{"$f":"Purchases!AH233/1000","v":0},{"$f":"Purchases!AI233/1000","v":0}]
[{"$f":"IF(OR(Purchases!D234=\"\",Purchases!D234=0),\"\",Purchases!D234)","v":""},{"$f":"Purchases!E234/1000","v":0},{"$f":"Purchases!F234/1000","v":0},{"$f":"Purchases!G234/1000","v":0},{"$f":"Purchases!H234/1000","v":0},{"$f":"Purchases!I234/1000","v":0},{"$f":"Purchases!J234/1000","v":0},{"$f":"Purchases!K234/1000","v":0},{"$f":"Purchases!L234/1000","v":0},{"$f":"Purchases!M234/1000","v":0},{"$f":"Purchases!N234/1000","v":0},{"$f":"Purchases!O234/1000","v":0},{"$f":"Purchases!P234/1000","v":0},{"$f":"Purchases!Q234/1000","v":0},{"$f":"Purchases!R234/1000","v":0},{"$f":"Purchases!S234/1000","v":0},{"$f":"Purchases!T234/1000","v":0},{"$f":"Purchases!U234/1000","v":0},{"$f":"Purchases!V234/1000","v":0},{"$f":"Purchases!W234/1000","v":0},{"$f":"Purchases!X234/1000","v":0},{"$f":"Purchases!Y234/1000","v":0},{"$f":"Purchases!Z234/1000","v":0},{"$f":"Purchases!AA234/1000","v":0},{"$f":"Purchases!AB234/1000","v":0},{"$f":"Purchases!AC234/1000","v":0},{"$f":"Purchases!AD234/1000","v":0},{"$f":"Purchases!AE234/1000","v":0},{"$f":"Purchases!AF234/1000","v":0},{"$f":"Purchases!AG234/1000","v":0},{"$f":"Purchases!AH234/1000","v":0},{"$f":"Purchases!AI234/1000","v":0}]
[{"$f":"IF(OR(Purchases!D235=\"\",Purchases!D235=0),\"\",Purchases!D235)","v":""},{"$f":"Purchases!E235/1000","v":0},{"$f":"Purchases!F235/1000","v":0},{"$f":"Purchases!G235/1000","v":0},{"$f":"Purchases!H235/1000","v":0},{"$f":"Purchases!I235/1000","v":0},{"$f":"Purchases!J235/1000","v":0},{"$f":"Purchases!K235/1000","v":0},{"$f":"Purchases!L235/1000","v":0},{"$f":"Purchases!M235/1000","v":0},{"$f":"Purchases!N235/1000","v":0},{"$f":"Purchases!O235/1000","v":0},{"$f":"Purchases!P235/1000","v":0},{"$f":"Purchases!Q235/1000","v":0},{"$f":"Purchases!R235/1000","v":0},{"$f":"Purchases!S235/1000","v":0},{"$f":"Purchases!T235/1000","v":0},{"$f":"Purchases!U235/1000","v":0},{"$f":"Purchases!V235/1000","v":0},{"$f":"Purchases!W235/1000","v":0},{"$f":"Purchases!X235/1000","v":0},{"$f":"Purchases!Y235/1000","v":0},{"$f":"Purchases!Z235/1000","v":0},{"$f":"Purchases!AA235/1000","v":0},{"$f":"Purchases!AB235/1000","v":0},{"$f":"Purchases!AC235/1000","v":0},{"$f":"Purchases!AD235/1000","v":0},{"$f":"Purchases!AE235/1000","v":0},{"$f":"Purchases!AF235/1000","v":0},{"$f":"Purchases!AG235/1000","v":0},{"$f":"Purchases!AH235/1000","v":0},{"$f":"Purchases!AI235/1000","v":0}]
[{"$f":"IF(OR(Purchases!D236=\"\",Purchases!D236=0),\"\",Purchases!D236)","v":""},{"$f":"Purchases!E236/1000","v":0},{"$f":"Purchases!F236/1000","v":0},{"$f":"Purchases!G236/1000","v":0},{"$f":"Purchases!H236/1000","v":0},{"$f":"Purchases!I236/1000","v":0},{"$f":"Purchases!J236/1000","v":0},{"$f":"Purchases!K236/1000","v":0},{"$f":"Purchases!L236/1000","v":0},{"$f":"Purchases!M236/1000","v":0},{"$f":"Purchases!N236/1000","v":0},{"$f":"Purchases!O236/1000","v":0},{"$f":"Purchases!P236/1000","v":0},{"$f":"Purchases!Q236/1000","v":0},{"$f":"Purchases!R236/1000","v":0},{"$f":"Purchases!S236/1000","v":0},{"$f":"Purchases!T236/1000","v":0},{"$f":"Purchases!U236/1000","v":0},{"$f":"Purchases!V236/1000","v":0},{"$f":"Purchases!W236/1000","v":0},{"$f":"Purchases!X236/1000","v":0},{"$f":"Purchases!Y236/1000","v":0},{"$f":"Purchases!Z236/1000","v":0},{"$f":"Purchases!AA236/1000","v":0},{"$f":"Purchases!AB236/1000","v":0},{"$f":"Purchases!AC236/1000","v":0},{"$f":"Purchases!AD236/1000","v":0},{"$f":"Purchases!AE236/1000","v":0},{"$f":"Purchases!AF236/1000","v":0},{"$f":"Purchases!AG236/1000","v":0},{"$f":"Purchases!AH236/1000","v":0},{"$f":"Purchases!AI236/1000","v":0}]
[{"$f":"IF(OR(Purchases!D237=\"\",Purchases!D237=0),\"\",Purchases!D237)","v":""},{"$f":"Purchases!E237/1000","v":0},{"$f":"Purchases!F237/1000","v":0},{"$f":"Purchases!G237/1000","v":0},{"$f":"Purchases!H237/1000","v":0},{"$f":"Purchases!I237/1000","v":0},{"$f":"Purchases!J237/1000","v":0},{"$f":"Purchases!K237/1000","v":0},{"$f":"Purchases!L237/1000","v":0},{"$f":"Purchases!M237/1000","v":0},{"$f":"Purchases!N237/1000","v":0},{"$f":"Purchases!O237/1000","v":0},{"$f":"Purchases!P237/1000","v":0},{"$f":"Purchases!Q237/1000","v":0},{"$f":"Purchases!R237/1000","v":0},{"$f":"Purchases!S237/1000","v":0},{"$f":"Purchases!T237/1000","v":0},{"$f":"Purchases!U237/1000","v":0},{"$f":"Purchases!V237/1000","v":0},{"$f":"Purchases!W237/1000","v":0},{"$f":"Purchases!X237/1000","v":0},{"$f":"Purchases!Y237/1000","v":0},{"$f":"Purchases!Z237/1000","v":0},{"$f":"Purchases!AA237/1000","v":0},{"$f":"Purchases!AB237/1000","v":0},{"$f":"Purchases!AC237/1000","v":0},{"$f":"Purchases!AD237/1000","v":0},{"$f":"Purchases!AE237/1000","v":0},{"$f":"Purchases!AF237/1000","v":0},{"$f":"Purchases!AG237/1000","v":0},{"$f":"Purchases!AH237/1000","v":0},{"$f":"Purchases!AI237/1000","v":0}]
[]
["Revenues"]
[{"$f":"IF(O_Operating_Income!B37=\"\",\"\",O_Operating_Income!B37)","v":"Avoided Electricity Purchases"},{"$f":"IF(O_Operating_Income!D22=\"\",0,O_Operating_Income!D22)/1000","v":154.44},{"$f":"IF(O_Operating_Income!E22=\"\",0,O_Operating_Income!E22)/1000","v":158.30099999999999},{"$f":"IF(O_Operating_Income!F22=\"\",0,O_Operating_Income!F22)/1000","v":162.25852499999999},{"$f":"IF(O_Operating_Income!G22=\"\",0,O_Operating_Income!G22)/1000","v":166.31498812499999},{"$f":"IF(O_Operating_Income!H22=\"\",0,O_Operating_Income!H22)/1000","v":170.47286282812496},{"$f":"IF(O_Operating_Income!I22=\"\",0,O_Operating_Income!I22)/1000","v":174.73468439882808},{"$f":"IF(O_Operating_Income!J22=\"\",0,O_Operating_Income!J22)/1000","v":179.10305150879876},{"$f":"IF(O_Operating_Income!K22=\"\",0,O_Operating_Income!K22)/1000","v":183.58062779651871},{"$f":"IF(O_Operating_Income!L22=\"\",0,O_Operating_Income!L22)/1000","v":188.17014349143167},{"$f":"IF(O_Operating_Income!M22=\"\",0,O_Operating_Income!M22)/1000","v":192.87439707871741},{"$f":"IF(O_Operating_Income!N22=\"\",0,O_Operating_Income!N22)/1000","v":197.69625700568534},{"$f":"IF(O_Operating_Income!O22=\"\",0,O_Operating_Income!O22)/1000","v":202.63866343082745},{"$f":"IF(O_Operating_Income!P22=\"\",0,O_Operating_Income!P22)/1000","v":207.70463001659812},{"$f":"IF(O_Operating_Income!Q22=\"\",0,O_Operating_Income!Q22)/1000","v":212.89724576701306},{"$f":"IF(O_Operating_Income!R22=\"\",0,O_Operating_Income!R22)/1000","v":218.21967691118837},{"$f":"IF(O_Operating_Income!S22=\"\",0,O_Operating_Income!S22)/1000","v":223.67516883396806},{"$f":"IF(O_Operating_Income!T22=\"\",0,O_Operating_Income!T22)/1000","v":229.26704805481722},{"$f":"IF(O_Operating_Income!U22=\"\",0,O_Operating_Income!U22)/1000","v":234.99872425618761},{"$f":"IF(O_Operating_Income!V22=\"\",0,O_Operating_Income!V22)/1000","v":240.87369236259229},{"$f":"IF(O_Operating_Income!W22=\"\",0,O_Operating_Income!W22)/1000","v":246.89553467165709},{"$f":"IF(O_Operating_Income!X22=\"\",0,O_Operating_Income!X22)/1000","v":253.06792303844847},{"$f":"IF(O_Operating_Income!Y22=\"\",0,O_Operating_Income!Y22)/1000","v":259.39462111440969},{"$f":"IF(O_Operating_Income!Z22=\"\",0,O_Operating_Income!Z22)/1000","v":265.87948664226991},{"$f":"IF(O_Operating_Income!AA22=\"\",0,O_Operating_Income!AA22)/1000","v":272.52647380832656},{"$f":"IF(O_Operating_Income!AB22=\"\",0,O_Operating_Income!AB22)/1000","v":279.3396356535348},{"$f":"IF(O_Operating_Income!AC22=\"\",0,O_Operating_Income!AC22)/1000","v":286.32312654487311},{"$f":"IF(O_Operating_Income!AD22=\"\",0,O_Operating_Income!AD22)/1000","v":293.48120470849489},{"$f":"IF(O_Operating_Income!AE22=\"\",0,O_Operating_Income!AE22)/1000","v":300.81823482620723},{"$f":"IF(O_Operating_Income!AF22=\"\",0,O_Operating_Income!AF22)/1000","v":308.33869069686239},{"$f":"IF(O_Operating_Income!AG22=\"\",0,O_Operating_Income!AG22)/1000","v":316.04715796428388},{"$f":"IF(O_Operating_Income!AH22=\"\",0,O_Operating_Income!AH22)/1000","v":323.94833691339102}]
[{"$f":"IF(O_Operating_Income!B38=\"\",\"\",O_Operating_Income!B38)","v":"Avoided Boiler Fuel Purchases"},{"$f":"IF(O_Operating_Income!D23=\"\",0,O_Operating_Income!D23)/1000","v":145.63800000000001},{"$f":"IF(O_Operating_Income!E23=\"\",0,O_Operating_Income!E23)/1000","v":149.27894999999998},{"$f":"IF(O_Operating_Income!F23=\"\",0,O_Operating_Income!F23)/1000","v":153.01092374999999},{"$f":"IF(O_Operating_Income!G23=\"\",0,O_Operating_Income!G23)/1000","v":156.83619684375},{"$f":"IF(O_Operating_Income!H23=\"\",0,O_Operating_Income!H23)/1000","v":160.75710176484372},{"$f":"IF(O_Operating_Income!I23=\"\",0,O_Operating_Income!I23)/1000","v":164.77602930896478},{"$f":"IF(O_Operating_Income!J23=\"\",0,O_Operating_Income!J23)/1000","v":168.89543004168891},{"$f":"IF(O_Operating_Income!K23=\"\",0,O_Operating_Income!K23)/1000","v":173.11781579273111},{"$f":"IF(O_Operating_Income!L23=\"\",0,O_Operating_Income!L23)/1000","v":177.44576118754935},{"$f":"IF(O_Operating_Income!M23=\"\",0,O_Operating_Income!M23)/1000","v":181.88190521723806},{"$f":"IF(O_Operating_Income!N23=\"\",0,O_Operating_Income!N23)/1000","v":186.428952847669},{"$f":"IF(O_Operating_Income!O23=\"\",0,O_Operating_Income!O23)/1000","v":191.0896766688607},{"$f":"IF(O_Operating_Income!P23=\"\",0,O_Operating_Income!P23)/1000","v":195.8669185855822},{"$f":"IF(O_Operating_Income!Q23=\"\",0,O_Operating_Income!Q23)/1000","v":200.76359155022175},{"$f":"IF(O_Operating_Income!R23=\"\",0,O_Operating_Income!R23)/1000","v":205.78268133897728},{"$f":"IF(O_Operating_Income!S23=\"\",0,O_Operating_Income!S23)/1000","v":210.92724837245169},{"$f":"IF(O_Operating_Income!T23=\"\",0,O_Operating_Income!T23)/1000","v":216.20042958176296},{"$f":"IF(O_Operating_Income!U23=\"\",0,O_Operating_Income!U23)/1000","v":221.60544032130701},{"$f":"IF(O_Operating_Income!V23=\"\",0,O_Operating_Income!V23)/1000","v":227.14557632933966},{"$f":"IF(O_Operating_Income!W23=\"\",0,O_Operating_Income!W23)/1000","v":232.82421573757313},{"$f":"IF(O_Operating_Income!X23=\"\",0,O_Operating_Income!X23)/1000","v":238.64482113101243},{"$f":"IF(O_Operating_Income!Y23=\"\",0,O_Operating_Income!Y23)/1000","v":244.61094165928773},{"$f":"IF(O_Operating_Income!Z23=\"\",0,O_Operating_Income!Z23)/1000","v":250.7262152007699},{"$f":"IF(O_Operating_Income!AA23=\"\",0,O_Operating_Income!AA23)/1000","v":256.99437058078911},{"$f":"IF(O_Operating_Income!AB23=\"\",0,O_Operating_Income!AB23)/1000","v":263.41922984530879},{"$f":"IF(O_Operating_Income!AC23=\"\",0,O_Operating_Income!AC23)/1000","v":270.00471059144149},{"$f":"IF(O_Operating_Income!AD23=\"\",0,O_Operating_Income!AD23)/1000","v":276.75482835622756},{"$f":"IF(O_Operating_Income!AE23=\"\",0,O_Operating_Income!AE23)/1000","v":283.67369906513318},{"$f":"IF(O_Operating_Income!AF23=\"\",0,O_Operating_Income!AF23)/1000","v":290.76554154176148},{"$f":"IF(O_Operating_Income!AG23=\"\",0,O_Operating_Income!AG23)/1000","v":298.03468008030552},{"$f":"IF(O_Operating_Income!AH23=\"\",0,O_Operating_Income!AH23)/1000","v":305.48554708231308}]
[{"$f":"IF(O_Operating_Income!B39=\"\",\"\",O_Operating_Income!B39)","v":""},{"$f":"IF(O_Operating_Income!D24=\"\",0,O_Operating_Income!D24)/1000","v":0},{"$f":"IF(O_Operating_Income!E24=\"\",0,O_Operating_Income!E24)/1000","v":0},{"$f":"IF(O_Operating_Income!F24=\"\",0,O_Operating_Income!F24)/1000","v":0},{"$f":"IF(O_Operating_Income!G24=\"\",0,O_Operating_Income!G24)/1000","v":0},{"$f":"IF(O_Operating_Income!H24=\"\",0,O_Operating_Income!H24)/1000","v":0},{"$f":"IF(O_Operating_Income!I24=\"\",0,O_Operating_Income!I24)/1000","v":0},{"$f":"IF(O_Operating_Income!J24=\"\",0,O_Operating_Income!J24)/1000","v":0},{"$f":"IF(O_Operating_Income!K24=\"\",0,O_Operating_Income!K24)/1000","v":0},{"$f":"IF(O_Operating_Income!L24=\"\",0,O_Operating_Income!L24)/1000","v":0},{"$f":"IF(O_Operating_Income!M24=\"\",0,O_Operating_Income!M24)/1000","v":0},{"$f":"IF(O_Operating_Income!N24=\"\",0,O_Operating_Income!N24)/1000","v":0},{"$f":"IF(O_Operating_Income!O24=\"\",0,O_Operating_Income!O24)/1000","v":0},{"$f":"IF(O_Operating_Income!P24=\"\",0,O_Operating_Income!P24)/1000","v":0},{"$f":"IF(O_Operating_Income!Q24=\"\",0,O_Operating_Income!Q24)/1000","v":0},{"$f":"IF(O_Operating_Income!R24=\"\",0,O_Operating_Income!R24)/1000","v":0},{"$f":"IF(O_Operating_Income!S24=\"\",0,O_Operating_Income!S24)/1000","v":0},{"$f":"IF(O_Operating_Income!T24=\"\",0,O_Operating_Income!T24)/1000","v":0},{"$f":"IF(O_Operating_Income!U24=\"\",0,O_Operating_Income!U24)/1000","v":0},{"$f":"IF(O_Operating_Income!V24=\"\",0,O_Operating_Income!V24)/1000","v":0},{"$f":"IF(O_Operating_Income!W24=\"\",0,O_Operating_Income!W24)/1000","v":0},{"$f":"IF(O_Operating_Income!X24=\"\",0,O_Operating_Income!X24)/1000","v":0},{"$f":"IF(O_Operating_Income!Y24=\"\",0,O_Operating_Income!Y24)/1000","v":0},{"$f":"IF(O_Operating_Income!Z24=\"\",0,O_Operating_Income!Z24)/1000","v":0},{"$f":"IF(O_Operating_Income!AA24=\"\",0,O_Operating_Income!AA24)/1000","v":0},{"$f":"IF(O_Operating_Income!AB24=\"\",0,O_Operating_Income!AB24)/1000","v":0},{"$f":"IF(O_Operating_Income!AC24=\"\",0,O_Operating_Income!AC24)/1000","v":0},{"$f":"IF(O_Operating_Income!AD24=\"\",0,O_Operating_Income!AD24)/1000","v":0},{"$f":"IF(O_Operating_Income!AE24=\"\",0,O_Operating_Income!AE24)/1000","v":0},{"$f":"IF(O_Operating_Income!AF24=\"\",0,O_Operating_Income!AF24)/1000","v":0},{"$f":"IF(O_Operating_Income!AG24=\"\",0,O_Operating_Income!AG24)/1000","v":0},{"$f":"IF(O_Operating_Income!AH24=\"\",0,O_Operating_Income!AH24)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B40=\"\",\"\",O_Operating_Income!B40)","v":""},{"$f":"IF(O_Operating_Income!D25=\"\",0,O_Operating_Income!D25)/1000","v":0},{"$f":"IF(O_Operating_Income!E25=\"\",0,O_Operating_Income!E25)/1000","v":0},{"$f":"IF(O_Operating_Income!F25=\"\",0,O_Operating_Income!F25)/1000","v":0},{"$f":"IF(O_Operating_Income!G25=\"\",0,O_Operating_Income!G25)/1000","v":0},{"$f":"IF(O_Operating_Income!H25=\"\",0,O_Operating_Income!H25)/1000","v":0},{"$f":"IF(O_Operating_Income!I25=\"\",0,O_Operating_Income!I25)/1000","v":0},{"$f":"IF(O_Operating_Income!J25=\"\",0,O_Operating_Income!J25)/1000","v":0},{"$f":"IF(O_Operating_Income!K25=\"\",0,O_Operating_Income!K25)/1000","v":0},{"$f":"IF(O_Operating_Income!L25=\"\",0,O_Operating_Income!L25)/1000","v":0},{"$f":"IF(O_Operating_Income!M25=\"\",0,O_Operating_Income!M25)/1000","v":0},{"$f":"IF(O_Operating_Income!N25=\"\",0,O_Operating_Income!N25)/1000","v":0},{"$f":"IF(O_Operating_Income!O25=\"\",0,O_Operating_Income!O25)/1000","v":0},{"$f":"IF(O_Operating_Income!P25=\"\",0,O_Operating_Income!P25)/1000","v":0},{"$f":"IF(O_Operating_Income!Q25=\"\",0,O_Operating_Income!Q25)/1000","v":0},{"$f":"IF(O_Operating_Income!R25=\"\",0,O_Operating_Income!R25)/1000","v":0},{"$f":"IF(O_Operating_Income!S25=\"\",0,O_Operating_Income!S25)/1000","v":0},{"$f":"IF(O_Operating_Income!T25=\"\",0,O_Operating_Income!T25)/1000","v":0},{"$f":"IF(O_Operating_Income!U25=\"\",0,O_Operating_Income!U25)/1000","v":0},{"$f":"IF(O_Operating_Income!V25=\"\",0,O_Operating_Income!V25)/1000","v":0},{"$f":"IF(O_Operating_Income!W25=\"\",0,O_Operating_Income!W25)/1000","v":0},{"$f":"IF(O_Operating_Income!X25=\"\",0,O_Operating_Income!X25)/1000","v":0},{"$f":"IF(O_Operating_Income!Y25=\"\",0,O_Operating_Income!Y25)/1000","v":0},{"$f":"IF(O_Operating_Income!Z25=\"\",0,O_Operating_Income!Z25)/1000","v":0},{"$f":"IF(O_Operating_Income!AA25=\"\",0,O_Operating_Income!AA25)/1000","v":0},{"$f":"IF(O_Operating_Income!AB25=\"\",0,O_Operating_Income!AB25)/1000","v":0},{"$f":"IF(O_Operating_Income!AC25=\"\",0,O_Operating_Income!AC25)/1000","v":0},{"$f":"IF(O_Operating_Income!AD25=\"\",0,O_Operating_Income!AD25)/1000","v":0},{"$f":"IF(O_Operating_Income!AE25=\"\",0,O_Operating_Income!AE25)/1000","v":0},{"$f":"IF(O_Operating_Income!AF25=\"\",0,O_Operating_Income!AF25)/1000","v":0},{"$f":"IF(O_Operating_Income!AG25=\"\",0,O_Operating_Income!AG25)/1000","v":0},{"$f":"IF(O_Operating_Income!AH25=\"\",0,O_Operating_Income!AH25)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B41=\"\",\"\",O_Operating_Income!B41)","v":"Electricity Sales, "},{"$f":"IF(O_Operating_Income!D26=\"\",0,O_Operating_Income!D26)/1000","v":0},{"$f":"IF(O_Operating_Income!E26=\"\",0,O_Operating_Income!E26)/1000","v":0},{"$f":"IF(O_Operating_Income!F26=\"\",0,O_Operating_Income!F26)/1000","v":0},{"$f":"IF(O_Operating_Income!G26=\"\",0,O_Operating_Income!G26)/1000","v":0},{"$f":"IF(O_Operating_Income!H26=\"\",0,O_Operating_Income!H26)/1000","v":0},{"$f":"IF(O_Operating_Income!I26=\"\",0,O_Operating_Income!I26)/1000","v":0},{"$f":"IF(O_Operating_Income!J26=\"\",0,O_Operating_Income!J26)/1000","v":0},{"$f":"IF(O_Operating_Income!K26=\"\",0,O_Operating_Income!K26)/1000","v":0},{"$f":"IF(O_Operating_Income!L26=\"\",0,O_Operating_Income!L26)/1000","v":0},{"$f":"IF(O_Operating_Income!M26=\"\",0,O_Operating_Income!M26)/1000","v":0},{"$f":"IF(O_Operating_Income!N26=\"\",0,O_Operating_Income!N26)/1000","v":0},{"$f":"IF(O_Operating_Income!O26=\"\",0,O_Operating_Income!O26)/1000","v":0},{"$f":"IF(O_Operating_Income!P26=\"\",0,O_Operating_Income!P26)/1000","v":0},{"$f":"IF(O_Operating_Income!Q26=\"\",0,O_Operating_Income!Q26)/1000","v":0},{"$f":"IF(O_Operating_Income!R26=\"\",0,O_Operating_Income!R26)/1000","v":0},{"$f":"IF(O_Operating_Income!S26=\"\",0,O_Operating_Income!S26)/1000","v":0},{"$f":"IF(O_Operating_Income!T26=\"\",0,O_Operating_Income!T26)/1000","v":0},{"$f":"IF(O_Operating_Income!U26=\"\",0,O_Operating_Income!U26)/1000","v":0},{"$f":"IF(O_Operating_Income!V26=\"\",0,O_Operating_Income!V26)/1000","v":0},{"$f":"IF(O_Operating_Income!W26=\"\",0,O_Operating_Income!W26)/1000","v":0},{"$f":"IF(O_Operating_Income!X26=\"\",0,O_Operating_Income!X26)/1000","v":0},{"$f":"IF(O_Operating_Income!Y26=\"\",0,O_Operating_Income!Y26)/1000","v":0},{"$f":"IF(O_Operating_Income!Z26=\"\",0,O_Operating_Income!Z26)/1000","v":0},{"$f":"IF(O_Operating_Income!AA26=\"\",0,O_Operating_Income!AA26)/1000","v":0},{"$f":"IF(O_Operating_Income!AB26=\"\",0,O_Operating_Income!AB26)/1000","v":0},{"$f":"IF(O_Operating_Income!AC26=\"\",0,O_Operating_Income!AC26)/1000","v":0},{"$f":"IF(O_Operating_Income!AD26=\"\",0,O_Operating_Income!AD26)/1000","v":0},{"$f":"IF(O_Operating_Income!AE26=\"\",0,O_Operating_Income!AE26)/1000","v":0},{"$f":"IF(O_Operating_Income!AF26=\"\",0,O_Operating_Income!AF26)/1000","v":0},{"$f":"IF(O_Operating_Income!AG26=\"\",0,O_Operating_Income!AG26)/1000","v":0},{"$f":"IF(O_Operating_Income!AH26=\"\",0,O_Operating_Income!AH26)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B42=\"\",\"\",O_Operating_Income!B42)","v":""},{"$f":"IF(O_Operating_Income!D27=\"\",0,O_Operating_Income!D27)/1000","v":0},{"$f":"IF(O_Operating_Income!E27=\"\",0,O_Operating_Income!E27)/1000","v":0},{"$f":"IF(O_Operating_Income!F27=\"\",0,O_Operating_Income!F27)/1000","v":0},{"$f":"IF(O_Operating_Income!G27=\"\",0,O_Operating_Income!G27)/1000","v":0},{"$f":"IF(O_Operating_Income!H27=\"\",0,O_Operating_Income!H27)/1000","v":0},{"$f":"IF(O_Operating_Income!I27=\"\",0,O_Operating_Income!I27)/1000","v":0},{"$f":"IF(O_Operating_Income!J27=\"\",0,O_Operating_Income!J27)/1000","v":0},{"$f":"IF(O_Operating_Income!K27=\"\",0,O_Operating_Income!K27)/1000","v":0},{"$f":"IF(O_Operating_Income!L27=\"\",0,O_Operating_Income!L27)/1000","v":0},{"$f":"IF(O_Operating_Income!M27=\"\",0,O_Operating_Income!M27)/1000","v":0},{"$f":"IF(O_Operating_Income!N27=\"\",0,O_Operating_Income!N27)/1000","v":0},{"$f":"IF(O_Operating_Income!O27=\"\",0,O_Operating_Income!O27)/1000","v":0},{"$f":"IF(O_Operating_Income!P27=\"\",0,O_Operating_Income!P27)/1000","v":0},{"$f":"IF(O_Operating_Income!Q27=\"\",0,O_Operating_Income!Q27)/1000","v":0},{"$f":"IF(O_Operating_Income!R27=\"\",0,O_Operating_Income!R27)/1000","v":0},{"$f":"IF(O_Operating_Income!S27=\"\",0,O_Operating_Income!S27)/1000","v":0},{"$f":"IF(O_Operating_Income!T27=\"\",0,O_Operating_Income!T27)/1000","v":0},{"$f":"IF(O_Operating_Income!U27=\"\",0,O_Operating_Income!U27)/1000","v":0},{"$f":"IF(O_Operating_Income!V27=\"\",0,O_Operating_Income!V27)/1000","v":0},{"$f":"IF(O_Operating_Income!W27=\"\",0,O_Operating_Income!W27)/1000","v":0},{"$f":"IF(O_Operating_Income!X27=\"\",0,O_Operating_Income!X27)/1000","v":0},{"$f":"IF(O_Operating_Income!Y27=\"\",0,O_Operating_Income!Y27)/1000","v":0},{"$f":"IF(O_Operating_Income!Z27=\"\",0,O_Operating_Income!Z27)/1000","v":0},{"$f":"IF(O_Operating_Income!AA27=\"\",0,O_Operating_Income!AA27)/1000","v":0},{"$f":"IF(O_Operating_Income!AB27=\"\",0,O_Operating_Income!AB27)/1000","v":0},{"$f":"IF(O_Operating_Income!AC27=\"\",0,O_Operating_Income!AC27)/1000","v":0},{"$f":"IF(O_Operating_Income!AD27=\"\",0,O_Operating_Income!AD27)/1000","v":0},{"$f":"IF(O_Operating_Income!AE27=\"\",0,O_Operating_Income!AE27)/1000","v":0},{"$f":"IF(O_Operating_Income!AF27=\"\",0,O_Operating_Income!AF27)/1000","v":0},{"$f":"IF(O_Operating_Income!AG27=\"\",0,O_Operating_Income!AG27)/1000","v":0},{"$f":"IF(O_Operating_Income!AH27=\"\",0,O_Operating_Income!AH27)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B43=\"\",\"\",O_Operating_Income!B43)","v":""},{"$f":"IF(O_Operating_Income!D28=\"\",0,O_Operating_Income!D28)/1000","v":0},{"$f":"IF(O_Operating_Income!E28=\"\",0,O_Operating_Income!E28)/1000","v":0},{"$f":"IF(O_Operating_Income!F28=\"\",0,O_Operating_Income!F28)/1000","v":0},{"$f":"IF(O_Operating_Income!G28=\"\",0,O_Operating_Income!G28)/1000","v":0},{"$f":"IF(O_Operating_Income!H28=\"\",0,O_Operating_Income!H28)/1000","v":0},{"$f":"IF(O_Operating_Income!I28=\"\",0,O_Operating_Income!I28)/1000","v":0},{"$f":"IF(O_Operating_Income!J28=\"\",0,O_Operating_Income!J28)/1000","v":0},{"$f":"IF(O_Operating_Income!K28=\"\",0,O_Operating_Income!K28)/1000","v":0},{"$f":"IF(O_Operating_Income!L28=\"\",0,O_Operating_Income!L28)/1000","v":0},{"$f":"IF(O_Operating_Income!M28=\"\",0,O_Operating_Income!M28)/1000","v":0},{"$f":"IF(O_Operating_Income!N28=\"\",0,O_Operating_Income!N28)/1000","v":0},{"$f":"IF(O_Operating_Income!O28=\"\",0,O_Operating_Income!O28)/1000","v":0},{"$f":"IF(O_Operating_Income!P28=\"\",0,O_Operating_Income!P28)/1000","v":0},{"$f":"IF(O_Operating_Income!Q28=\"\",0,O_Operating_Income!Q28)/1000","v":0},{"$f":"IF(O_Operating_Income!R28=\"\",0,O_Operating_Income!R28)/1000","v":0},{"$f":"IF(O_Operating_Income!S28=\"\",0,O_Operating_Income!S28)/1000","v":0},{"$f":"IF(O_Operating_Income!T28=\"\",0,O_Operating_Income!T28)/1000","v":0},{"$f":"IF(O_Operating_Income!U28=\"\",0,O_Operating_Income!U28)/1000","v":0},{"$f":"IF(O_Operating_Income!V28=\"\",0,O_Operating_Income!V28)/1000","v":0},{"$f":"IF(O_Operating_Income!W28=\"\",0,O_Operating_Income!W28)/1000","v":0},{"$f":"IF(O_Operating_Income!X28=\"\",0,O_Operating_Income!X28)/1000","v":0},{"$f":"IF(O_Operating_Income!Y28=\"\",0,O_Operating_Income!Y28)/1000","v":0},{"$f":"IF(O_Operating_Income!Z28=\"\",0,O_Operating_Income!Z28)/1000","v":0},{"$f":"IF(O_Operating_Income!AA28=\"\",0,O_Operating_Income!AA28)/1000","v":0},{"$f":"IF(O_Operating_Income!AB28=\"\",0,O_Operating_Income!AB28)/1000","v":0},{"$f":"IF(O_Operating_Income!AC28=\"\",0,O_Operating_Income!AC28)/1000","v":0},{"$f":"IF(O_Operating_Income!AD28=\"\",0,O_Operating_Income!AD28)/1000","v":0},{"$f":"IF(O_Operating_Income!AE28=\"\",0,O_Operating_Income!AE28)/1000","v":0},{"$f":"IF(O_Operating_Income!AF28=\"\",0,O_Operating_Income!AF28)/1000","v":0},{"$f":"IF(O_Operating_Income!AG28=\"\",0,O_Operating_Income!AG28)/1000","v":0},{"$f":"IF(O_Operating_Income!AH28=\"\",0,O_Operating_Income!AH28)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B44=\"\",\"\",O_Operating_Income!B44)","v":""},{"$f":"IF(O_Operating_Income!D29=\"\",0,O_Operating_Income!D29)/1000","v":0},{"$f":"IF(O_Operating_Income!E29=\"\",0,O_Operating_Income!E29)/1000","v":0},{"$f":"IF(O_Operating_Income!F29=\"\",0,O_Operating_Income!F29)/1000","v":0},{"$f":"IF(O_Operating_Income!G29=\"\",0,O_Operating_Income!G29)/1000","v":0},{"$f":"IF(O_Operating_Income!H29=\"\",0,O_Operating_Income!H29)/1000","v":0},{"$f":"IF(O_Operating_Income!I29=\"\",0,O_Operating_Income!I29)/1000","v":0},{"$f":"IF(O_Operating_Income!J29=\"\",0,O_Operating_Income!J29)/1000","v":0},{"$f":"IF(O_Operating_Income!K29=\"\",0,O_Operating_Income!K29)/1000","v":0},{"$f":"IF(O_Operating_Income!L29=\"\",0,O_Operating_Income!L29)/1000","v":0},{"$f":"IF(O_Operating_Income!M29=\"\",0,O_Operating_Income!M29)/1000","v":0},{"$f":"IF(O_Operating_Income!N29=\"\",0,O_Operating_Income!N29)/1000","v":0},{"$f":"IF(O_Operating_Income!O29=\"\",0,O_Operating_Income!O29)/1000","v":0},{"$f":"IF(O_Operating_Income!P29=\"\",0,O_Operating_Income!P29)/1000","v":0},{"$f":"IF(O_Operating_Income!Q29=\"\",0,O_Operating_Income!Q29)/1000","v":0},{"$f":"IF(O_Operating_Income!R29=\"\",0,O_Operating_Income!R29)/1000","v":0},{"$f":"IF(O_Operating_Income!S29=\"\",0,O_Operating_Income!S29)/1000","v":0},{"$f":"IF(O_Operating_Income!T29=\"\",0,O_Operating_Income!T29)/1000","v":0},{"$f":"IF(O_Operating_Income!U29=\"\",0,O_Operating_Income!U29)/1000","v":0},{"$f":"IF(O_Operating_Income!V29=\"\",0,O_Operating_Income!V29)/1000","v":0},{"$f":"IF(O_Operating_Income!W29=\"\",0,O_Operating_Income!W29)/1000","v":0},{"$f":"IF(O_Operating_Income!X29=\"\",0,O_Operating_Income!X29)/1000","v":0},{"$f":"IF(O_Operating_Income!Y29=\"\",0,O_Operating_Income!Y29)/1000","v":0},{"$f":"IF(O_Operating_Income!Z29=\"\",0,O_Operating_Income!Z29)/1000","v":0},{"$f":"IF(O_Operating_Income!AA29=\"\",0,O_Operating_Income!AA29)/1000","v":0},{"$f":"IF(O_Operating_Income!AB29=\"\",0,O_Operating_Income!AB29)/1000","v":0},{"$f":"IF(O_Operating_Income!AC29=\"\",0,O_Operating_Income!AC29)/1000","v":0},{"$f":"IF(O_Operating_Income!AD29=\"\",0,O_Operating_Income!AD29)/1000","v":0},{"$f":"IF(O_Operating_Income!AE29=\"\",0,O_Operating_Income!AE29)/1000","v":0},{"$f":"IF(O_Operating_Income!AF29=\"\",0,O_Operating_Income!AF29)/1000","v":0},{"$f":"IF(O_Operating_Income!AG29=\"\",0,O_Operating_Income!AG29)/1000","v":0},{"$f":"IF(O_Operating_Income!AH29=\"\",0,O_Operating_Income!AH29)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B45=\"\",\"\",O_Operating_Income!B45)","v":""},{"$f":"IF(O_Operating_Income!D30=\"\",0,O_Operating_Income!D30)/1000","v":0},{"$f":"IF(O_Operating_Income!E30=\"\",0,O_Operating_Income!E30)/1000","v":0},{"$f":"IF(O_Operating_Income!F30=\"\",0,O_Operating_Income!F30)/1000","v":0},{"$f":"IF(O_Operating_Income!G30=\"\",0,O_Operating_Income!G30)/1000","v":0},{"$f":"IF(O_Operating_Income!H30=\"\",0,O_Operating_Income!H30)/1000","v":0},{"$f":"IF(O_Operating_Income!I30=\"\",0,O_Operating_Income!I30)/1000","v":0},{"$f":"IF(O_Operating_Income!J30=\"\",0,O_Operating_Income!J30)/1000","v":0},{"$f":"IF(O_Operating_Income!K30=\"\",0,O_Operating_Income!K30)/1000","v":0},{"$f":"IF(O_Operating_Income!L30=\"\",0,O_Operating_Income!L30)/1000","v":0},{"$f":"IF(O_Operating_Income!M30=\"\",0,O_Operating_Income!M30)/1000","v":0},{"$f":"IF(O_Operating_Income!N30=\"\",0,O_Operating_Income!N30)/1000","v":0},{"$f":"IF(O_Operating_Income!O30=\"\",0,O_Operating_Income!O30)/1000","v":0},{"$f":"IF(O_Operating_Income!P30=\"\",0,O_Operating_Income!P30)/1000","v":0},{"$f":"IF(O_Operating_Income!Q30=\"\",0,O_Operating_Income!Q30)/1000","v":0},{"$f":"IF(O_Operating_Income!R30=\"\",0,O_Operating_Income!R30)/1000","v":0},{"$f":"IF(O_Operating_Income!S30=\"\",0,O_Operating_Income!S30)/1000","v":0},{"$f":"IF(O_Operating_Income!T30=\"\",0,O_Operating_Income!T30)/1000","v":0},{"$f":"IF(O_Operating_Income!U30=\"\",0,O_Operating_Income!U30)/1000","v":0},{"$f":"IF(O_Operating_Income!V30=\"\",0,O_Operating_Income!V30)/1000","v":0},{"$f":"IF(O_Operating_Income!W30=\"\",0,O_Operating_Income!W30)/1000","v":0},{"$f":"IF(O_Operating_Income!X30=\"\",0,O_Operating_Income!X30)/1000","v":0},{"$f":"IF(O_Operating_Income!Y30=\"\",0,O_Operating_Income!Y30)/1000","v":0},{"$f":"IF(O_Operating_Income!Z30=\"\",0,O_Operating_Income!Z30)/1000","v":0},{"$f":"IF(O_Operating_Income!AA30=\"\",0,O_Operating_Income!AA30)/1000","v":0},{"$f":"IF(O_Operating_Income!AB30=\"\",0,O_Operating_Income!AB30)/1000","v":0},{"$f":"IF(O_Operating_Income!AC30=\"\",0,O_Operating_Income!AC30)/1000","v":0},{"$f":"IF(O_Operating_Income!AD30=\"\",0,O_Operating_Income!AD30)/1000","v":0},{"$f":"IF(O_Operating_Income!AE30=\"\",0,O_Operating_Income!AE30)/1000","v":0},{"$f":"IF(O_Operating_Income!AF30=\"\",0,O_Operating_Income!AF30)/1000","v":0},{"$f":"IF(O_Operating_Income!AG30=\"\",0,O_Operating_Income!AG30)/1000","v":0},{"$f":"IF(O_Operating_Income!AH30=\"\",0,O_Operating_Income!AH30)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B46=\"\",\"\",O_Operating_Income!B46)","v":""},{"$f":"IF(O_Operating_Income!D31=\"\",0,O_Operating_Income!D31)/1000","v":0},{"$f":"IF(O_Operating_Income!E31=\"\",0,O_Operating_Income!E31)/1000","v":0},{"$f":"IF(O_Operating_Income!F31=\"\",0,O_Operating_Income!F31)/1000","v":0},{"$f":"IF(O_Operating_Income!G31=\"\",0,O_Operating_Income!G31)/1000","v":0},{"$f":"IF(O_Operating_Income!H31=\"\",0,O_Operating_Income!H31)/1000","v":0},{"$f":"IF(O_Operating_Income!I31=\"\",0,O_Operating_Income!I31)/1000","v":0},{"$f":"IF(O_Operating_Income!J31=\"\",0,O_Operating_Income!J31)/1000","v":0},{"$f":"IF(O_Operating_Income!K31=\"\",0,O_Operating_Income!K31)/1000","v":0},{"$f":"IF(O_Operating_Income!L31=\"\",0,O_Operating_Income!L31)/1000","v":0},{"$f":"IF(O_Operating_Income!M31=\"\",0,O_Operating_Income!M31)/1000","v":0},{"$f":"IF(O_Operating_Income!N31=\"\",0,O_Operating_Income!N31)/1000","v":0},{"$f":"IF(O_Operating_Income!O31=\"\",0,O_Operating_Income!O31)/1000","v":0},{"$f":"IF(O_Operating_Income!P31=\"\",0,O_Operating_Income!P31)/1000","v":0},{"$f":"IF(O_Operating_Income!Q31=\"\",0,O_Operating_Income!Q31)/1000","v":0},{"$f":"IF(O_Operating_Income!R31=\"\",0,O_Operating_Income!R31)/1000","v":0},{"$f":"IF(O_Operating_Income!S31=\"\",0,O_Operating_Income!S31)/1000","v":0},{"$f":"IF(O_Operating_Income!T31=\"\",0,O_Operating_Income!T31)/1000","v":0},{"$f":"IF(O_Operating_Income!U31=\"\",0,O_Operating_Income!U31)/1000","v":0},{"$f":"IF(O_Operating_Income!V31=\"\",0,O_Operating_Income!V31)/1000","v":0},{"$f":"IF(O_Operating_Income!W31=\"\",0,O_Operating_Income!W31)/1000","v":0},{"$f":"IF(O_Operating_Income!X31=\"\",0,O_Operating_Income!X31)/1000","v":0},{"$f":"IF(O_Operating_Income!Y31=\"\",0,O_Operating_Income!Y31)/1000","v":0},{"$f":"IF(O_Operating_Income!Z31=\"\",0,O_Operating_Income!Z31)/1000","v":0},{"$f":"IF(O_Operating_Income!AA31=\"\",0,O_Operating_Income!AA31)/1000","v":0},{"$f":"IF(O_Operating_Income!AB31=\"\",0,O_Operating_Income!AB31)/1000","v":0},{"$f":"IF(O_Operating_Income!AC31=\"\",0,O_Operating_Income!AC31)/1000","v":0},{"$f":"IF(O_Operating_Income!AD31=\"\",0,O_Operating_Income!AD31)/1000","v":0},{"$f":"IF(O_Operating_Income!AE31=\"\",0,O_Operating_Income!AE31)/1000","v":0},{"$f":"IF(O_Operating_Income!AF31=\"\",0,O_Operating_Income!AF31)/1000","v":0},{"$f":"IF(O_Operating_Income!AG31=\"\",0,O_Operating_Income!AG31)/1000","v":0},{"$f":"IF(O_Operating_Income!AH31=\"\",0,O_Operating_Income!AH31)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B47=\"\",\"\",O_Operating_Income!B47)","v":""},{"$f":"IF(O_Operating_Income!D32=\"\",0,O_Operating_Income!D32)/1000","v":0},{"$f":"IF(O_Operating_Income!E32=\"\",0,O_Operating_Income!E32)/1000","v":0},{"$f":"IF(O_Operating_Income!F32=\"\",0,O_Operating_Income!F32)/1000","v":0},{"$f":"IF(O_Operating_Income!G32=\"\",0,O_Operating_Income!G32)/1000","v":0},{"$f":"IF(O_Operating_Income!H32=\"\",0,O_Operating_Income!H32)/1000","v":0},{"$f":"IF(O_Operating_Income!I32=\"\",0,O_Operating_Income!I32)/1000","v":0},{"$f":"IF(O_Operating_Income!J32=\"\",0,O_Operating_Income!J32)/1000","v":0},{"$f":"IF(O_Operating_Income!K32=\"\",0,O_Operating_Income!K32)/1000","v":0},{"$f":"IF(O_Operating_Income!L32=\"\",0,O_Operating_Income!L32)/1000","v":0},{"$f":"IF(O_Operating_Income!M32=\"\",0,O_Operating_Income!M32)/1000","v":0},{"$f":"IF(O_Operating_Income!N32=\"\",0,O_Operating_Income!N32)/1000","v":0},{"$f":"IF(O_Operating_Income!O32=\"\",0,O_Operating_Income!O32)/1000","v":0},{"$f":"IF(O_Operating_Income!P32=\"\",0,O_Operating_Income!P32)/1000","v":0},{"$f":"IF(O_Operating_Income!Q32=\"\",0,O_Operating_Income!Q32)/1000","v":0},{"$f":"IF(O_Operating_Income!R32=\"\",0,O_Operating_Income!R32)/1000","v":0},{"$f":"IF(O_Operating_Income!S32=\"\",0,O_Operating_Income!S32)/1000","v":0},{"$f":"IF(O_Operating_Income!T32=\"\",0,O_Operating_Income!T32)/1000","v":0},{"$f":"IF(O_Operating_Income!U32=\"\",0,O_Operating_Income!U32)/1000","v":0},{"$f":"IF(O_Operating_Income!V32=\"\",0,O_Operating_Income!V32)/1000","v":0},{"$f":"IF(O_Operating_Income!W32=\"\",0,O_Operating_Income!W32)/1000","v":0},{"$f":"IF(O_Operating_Income!X32=\"\",0,O_Operating_Income!X32)/1000","v":0},{"$f":"IF(O_Operating_Income!Y32=\"\",0,O_Operating_Income!Y32)/1000","v":0},{"$f":"IF(O_Operating_Income!Z32=\"\",0,O_Operating_Income!Z32)/1000","v":0},{"$f":"IF(O_Operating_Income!AA32=\"\",0,O_Operating_Income!AA32)/1000","v":0},{"$f":"IF(O_Operating_Income!AB32=\"\",0,O_Operating_Income!AB32)/1000","v":0},{"$f":"IF(O_Operating_Income!AC32=\"\",0,O_Operating_Income!AC32)/1000","v":0},{"$f":"IF(O_Operating_Income!AD32=\"\",0,O_Operating_Income!AD32)/1000","v":0},{"$f":"IF(O_Operating_Income!AE32=\"\",0,O_Operating_Income!AE32)/1000","v":0},{"$f":"IF(O_Operating_Income!AF32=\"\",0,O_Operating_Income!AF32)/1000","v":0},{"$f":"IF(O_Operating_Income!AG32=\"\",0,O_Operating_Income!AG32)/1000","v":0},{"$f":"IF(O_Operating_Income!AH32=\"\",0,O_Operating_Income!AH32)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B48=\"\",\"\",O_Operating_Income!B48)","v":""},{"$f":"IF(O_Operating_Income!D33=\"\",0,O_Operating_Income!D33)/1000","v":0},{"$f":"IF(O_Operating_Income!E33=\"\",0,O_Operating_Income!E33)/1000","v":0},{"$f":"IF(O_Operating_Income!F33=\"\",0,O_Operating_Income!F33)/1000","v":0},{"$f":"IF(O_Operating_Income!G33=\"\",0,O_Operating_Income!G33)/1000","v":0},{"$f":"IF(O_Operating_Income!H33=\"\",0,O_Operating_Income!H33)/1000","v":0},{"$f":"IF(O_Operating_Income!I33=\"\",0,O_Operating_Income!I33)/1000","v":0},{"$f":"IF(O_Operating_Income!J33=\"\",0,O_Operating_Income!J33)/1000","v":0},{"$f":"IF(O_Operating_Income!K33=\"\",0,O_Operating_Income!K33)/1000","v":0},{"$f":"IF(O_Operating_Income!L33=\"\",0,O_Operating_Income!L33)/1000","v":0},{"$f":"IF(O_Operating_Income!M33=\"\",0,O_Operating_Income!M33)/1000","v":0},{"$f":"IF(O_Operating_Income!N33=\"\",0,O_Operating_Income!N33)/1000","v":0},{"$f":"IF(O_Operating_Income!O33=\"\",0,O_Operating_Income!O33)/1000","v":0},{"$f":"IF(O_Operating_Income!P33=\"\",0,O_Operating_Income!P33)/1000","v":0},{"$f":"IF(O_Operating_Income!Q33=\"\",0,O_Operating_Income!Q33)/1000","v":0},{"$f":"IF(O_Operating_Income!R33=\"\",0,O_Operating_Income!R33)/1000","v":0},{"$f":"IF(O_Operating_Income!S33=\"\",0,O_Operating_Income!S33)/1000","v":0},{"$f":"IF(O_Operating_Income!T33=\"\",0,O_Operating_Income!T33)/1000","v":0},{"$f":"IF(O_Operating_Income!U33=\"\",0,O_Operating_Income!U33)/1000","v":0},{"$f":"IF(O_Operating_Income!V33=\"\",0,O_Operating_Income!V33)/1000","v":0},{"$f":"IF(O_Operating_Income!W33=\"\",0,O_Operating_Income!W33)/1000","v":0},{"$f":"IF(O_Operating_Income!X33=\"\",0,O_Operating_Income!X33)/1000","v":0},{"$f":"IF(O_Operating_Income!Y33=\"\",0,O_Operating_Income!Y33)/1000","v":0},{"$f":"IF(O_Operating_Income!Z33=\"\",0,O_Operating_Income!Z33)/1000","v":0},{"$f":"IF(O_Operating_Income!AA33=\"\",0,O_Operating_Income!AA33)/1000","v":0},{"$f":"IF(O_Operating_Income!AB33=\"\",0,O_Operating_Income!AB33)/1000","v":0},{"$f":"IF(O_Operating_Income!AC33=\"\",0,O_Operating_Income!AC33)/1000","v":0},{"$f":"IF(O_Operating_Income!AD33=\"\",0,O_Operating_Income!AD33)/1000","v":0},{"$f":"IF(O_Operating_Income!AE33=\"\",0,O_Operating_Income!AE33)/1000","v":0},{"$f":"IF(O_Operating_Income!AF33=\"\",0,O_Operating_Income!AF33)/1000","v":0},{"$f":"IF(O_Operating_Income!AG33=\"\",0,O_Operating_Income!AG33)/1000","v":0},{"$f":"IF(O_Operating_Income!AH33=\"\",0,O_Operating_Income!AH33)/1000","v":0}]
[{"$f":"IF(O_Operating_Income!B49=\"\",\"\",O_Operating_Income!B49)","v":""},{"$f":"IF(O_Operating_Income!D34=\"\",0,O_Operating_Income!D34)/1000","v":0},{"$f":"IF(O_Operating_Income!E34=\"\",0,O_Operating_Income!E34)/1000","v":0},{"$f":"IF(O_Operating_Income!F34=\"\",0,O_Operating_Income!F34)/1000","v":0},{"$f":"IF(O_Operating_Income!G34=\"\",0,O_Operating_Income!G34)/1000","v":0},{"$f":"IF(O_Operating_Income!H34=\"\",0,O_Operating_Income!H34)/1000","v":0},{"$f":"IF(O_Operating_Income!I34=\"\",0,O_Operating_Income!I34)/1000","v":0},{"$f":"IF(O_Operating_Income!J34=\"\",0,O_Operating_Income!J34)/1000","v":0},{"$f":"IF(O_Operating_Income!K34=\"\",0,O_Operating_Income!K34)/1000","v":0},{"$f":"IF(O_Operating_Income!L34=\"\",0,O_Operating_Income!L34)/1000","v":0},{"$f":"IF(O_Operating_Income!M34=\"\",0,O_Operating_Income!M34)/1000","v":0},{"$f":"IF(O_Operating_Income!N34=\"\",0,O_Operating_Income!N34)/1000","v":0},{"$f":"IF(O_Operating_Income!O34=\"\",0,O_Operating_Income!O34)/1000","v":0},{"$f":"IF(O_Operating_Income!P34=\"\",0,O_Operating_Income!P34)/1000","v":0},{"$f":"IF(O_Operating_Income!Q34=\"\",0,O_Operating_Income!Q34)/1000","v":0},{"$f":"IF(O_Operating_Income!R34=\"\",0,O_Operating_Income!R34)/1000","v":0},{"$f":"IF(O_Operating_Income!S34=\"\",0,O_Operating_Income!S34)/1000","v":0},{"$f":"IF(O_Operating_Income!T34=\"\",0,O_Operating_Income!T34)/1000","v":0},{"$f":"IF(O_Operating_Income!U34=\"\",0,O_Operating_Income!U34)/1000","v":0},{"$f":"IF(O_Operating_Income!V34=\"\",0,O_Operating_Income!V34)/1000","v":0},{"$f":"IF(O_Operating_Income!W34=\"\",0,O_Operating_Income!W34)/1000","v":0},{"$f":"IF(O_Operating_Income!X34=\"\",0,O_Operating_Income!X34)/1000","v":0},{"$f":"IF(O_Operating_Income!Y34=\"\",0,O_Operating_Income!Y34)/1000","v":0},{"$f":"IF(O_Operating_Income!Z34=\"\",0,O_Operating_Income!Z34)/1000","v":0},{"$f":"IF(O_Operating_Income!AA34=\"\",0,O_Operating_Income!AA34)/1000","v":0},{"$f":"IF(O_Operating_Income!AB34=\"\",0,O_Operating_Income!AB34)/1000","v":0},{"$f":"IF(O_Operating_Income!AC34=\"\",0,O_Operating_Income!AC34)/1000","v":0},{"$f":"IF(O_Operating_Income!AD34=\"\",0,O_Operating_Income!AD34)/1000","v":0},{"$f":"IF(O_Operating_Income!AE34=\"\",0,O_Operating_Income!AE34)/1000","v":0},{"$f":"IF(O_Operating_Income!AF34=\"\",0,O_Operating_Income!AF34)/1000","v":0},{"$f":"IF(O_Operating_Income!AG34=\"\",0,O_Operating_Income!AG34)/1000","v":0},{"$f":"IF(O_Operating_Income!AH34=\"\",0,O_Operating_Income!AH34)/1000","v":0}]
[]
[{"$f":"IF(O_Operating_Income!#REF!=\"\",\"\",O_Operating_Income!#REF!)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B305","v":0},{"$f":"C305","v":1},2,3,4,5,6,7,8,{"$f":"K305","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"AF305","v":30}]
["Net Worth",{"$f":"'O_BalanceSheet (Tax)'!B34/1000","v":224.28494111922885},{"$f":"'O_BalanceSheet (Tax)'!C34/1000","v":-205.12017423356156},{"$f":"'O_BalanceSheet (Tax)'!D34/1000","v":-491.83270547017179},{"$f":"'O_BalanceSheet (Tax)'!E34/1000","v":-715.21912598769734},{"$f":"'O_BalanceSheet (Tax)'!F34/1000","v":-937.65580701816089},{"$f":"'O_BalanceSheet (Tax)'!G34/1000","v":-1125.299401074386},{"$f":"'O_BalanceSheet (Tax)'!H34/1000","v":-1097.010401979888},{"$f":"'O_BalanceSheet (Tax)'!I34/1000","v":-1068.0141779080279},{"$f":"'O_BalanceSheet (Tax)'!J34/1000","v":-1038.2930482343711},{"$f":"'O_BalanceSheet (Tax)'!K34/1000","v":-1007.8288903188728},{"$f":"'O_BalanceSheet (Tax)'!L34/1000","v":-976.60312845548731},{"$f":"'O_BalanceSheet (Tax)'!M34/1000","v":-944.59672254551708},{"$f":"'O_BalanceSheet (Tax)'!N34/1000","v":-911.7901564877975},{"$f":"'O_BalanceSheet (Tax)'!O34/1000","v":-878.16342627863503},{"$f":"'O_BalanceSheet (Tax)'!P34/1000","v":-843.69602781424351},{"$f":"'O_BalanceSheet (Tax)'!Q34/1000","v":-808.055574110267},{"$f":"'O_BalanceSheet (Tax)'!R34/1000","v":-770.94230411059368},{"$f":"'O_BalanceSheet (Tax)'!S34/1000","v":-732.4765940297932},{"$f":"'O_BalanceSheet (Tax)'!T34/1000","v":-692.61869502746026},{"$f":"'O_BalanceSheet (Tax)'!U34/1000","v":-651.32875696900282},{"$f":"'O_BalanceSheet (Tax)'!V34/1000","v":-608.56586866528937},{"$f":"'O_BalanceSheet (Tax)'!W34/1000","v":-564.28803622927683},{"$f":"'O_BalanceSheet (Tax)'!X34/1000","v":-518.45215527271841},{"$f":"'O_BalanceSheet (Tax)'!Y34/1000","v":-471.01398243225805},{"$f":"'O_BalanceSheet (Tax)'!Z34/1000","v":-421.92810617513715},{"$f":"'O_BalanceSheet (Tax)'!AA34/1000","v":-371.14791686660107},{"$f":"'O_BalanceSheet (Tax)'!AB34/1000","v":-318.6255760804446},{"$f":"'O_BalanceSheet (Tax)'!AC34/1000","v":-264.3119851336769},{"$f":"'O_BalanceSheet (Tax)'!AD34/1000","v":-208.15675282580602},{"$f":"'O_BalanceSheet (Tax)'!AE34/1000","v":-150.1081623627569},{"$f":"'O_BalanceSheet (Tax)'!AF34/1000","v":1584.7827151203307}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cash Balance",{"$f":"+O_CashFlow!C32/1000","v":-506.45505888077116},{"$f":"+O_CashFlow!D32/1000","v":-464.07649423356162},{"$f":"+O_CashFlow!E32/1000","v":-420.63846547017181},{"$f":"+O_CashFlow!F32/1000","v":-376.11448598769726},{"$f":"+O_CashFlow!G32/1000","v":-330.47740701816082},{"$f":"+O_CashFlow!H32/1000","v":-283.69940107438595},{"$f":"+O_CashFlow!I32/1000","v":-255.41040197988815},{"$f":"+O_CashFlow!J32/1000","v":-226.41417790802788},{"$f":"+O_CashFlow!K32/1000","v":-196.69304823437113},{"$f":"+O_CashFlow!L32/1000","v":-166.22889031887294},{"$f":"+O_CashFlow!M32/1000","v":-135.00312845548731},{"$f":"+O_CashFlow!N32/1000","v":-102.99672254551704},{"$f":"+O_CashFlow!O32/1000","v":-70.190156487797537},{"$f":"+O_CashFlow!P32/1000","v":-36.563426278635042},{"$f":"+O_CashFlow!Q32/1000","v":-2.096027814243469},{"$f":"+O_CashFlow!R32/1000","v":33.54442588973307},{"$f":"+O_CashFlow!S32/1000","v":70.657695889406341},{"$f":"+O_CashFlow!T32/1000","v":109.12340597020685},{"$f":"+O_CashFlow!U32/1000","v":148.98130497253973},{"$f":"+O_CashFlow!V32/1000","v":190.27124303099717},{"$f":"+O_CashFlow!W32/1000","v":233.03413133471062},{"$f":"+O_CashFlow!X32/1000","v":277.31196377072325},{"$f":"+O_CashFlow!Y32/1000","v":323.14784472728161},{"$f":"+O_CashFlow!Z32/1000","v":370.58601756774198},{"$f":"+O_CashFlow!AA32/1000","v":419.67189382486282},{"$f":"+O_CashFlow!AB32/1000","v":470.45208313339896},{"$f":"+O_CashFlow!AC32/1000","v":522.97442391955542},{"$f":"+O_CashFlow!AD32/1000","v":577.28801486632312},{"$f":"+O_CashFlow!AE32/1000","v":633.44324717419397},{"$f":"+O_CashFlow!AF32/1000","v":691.49183763724307},{"$f":"+O_CashFlow!AG32/1000","v":792.78271512033064}]
["Shareholder Funds",{"$f":"+'O_BalanceSheet (Tax)'!B32/1000","v":224.28494111922885},{"$f":"+'O_BalanceSheet (Tax)'!C32/1000","v":-205.12017423356161},{"$f":"+'O_BalanceSheet (Tax)'!D32/1000","v":-491.83270547017173},{"$f":"+'O_BalanceSheet (Tax)'!E32/1000","v":-715.21912598769711},{"$f":"+'O_BalanceSheet (Tax)'!F32/1000","v":-937.65580701816077},{"$f":"+'O_BalanceSheet (Tax)'!G32/1000","v":-1125.299401074386},{"$f":"+'O_BalanceSheet (Tax)'!H32/1000","v":-1097.010401979888},{"$f":"+'O_BalanceSheet (Tax)'!I32/1000","v":-1068.0141779080277},{"$f":"+'O_BalanceSheet (Tax)'!J32/1000","v":-1038.2930482343711},{"$f":"+'O_BalanceSheet (Tax)'!K32/1000","v":-1007.8288903188728},{"$f":"+'O_BalanceSheet (Tax)'!L32/1000","v":-976.60312845548731},{"$f":"+'O_BalanceSheet (Tax)'!M32/1000","v":-944.5967225455172},{"$f":"+'O_BalanceSheet (Tax)'!N32/1000","v":-911.79015648779762},{"$f":"+'O_BalanceSheet (Tax)'!O32/1000","v":-878.16342627863514},{"$f":"+'O_BalanceSheet (Tax)'!P32/1000","v":-843.69602781424373},{"$f":"+'O_BalanceSheet (Tax)'!Q32/1000","v":-808.36694438824225},{"$f":"+'O_BalanceSheet (Tax)'!R32/1000","v":-771.97092541258553},{"$f":"+'O_BalanceSheet (Tax)'!S32/1000","v":-734.24642056996777},{"$f":"+'O_BalanceSheet (Tax)'!T32/1000","v":-695.15666417996113},{"$f":"+'O_BalanceSheet (Tax)'!U32/1000","v":-654.66256468039933},{"$f":"+'O_BalanceSheet (Tax)'!V32/1000","v":-612.72400298859952},{"$f":"+'O_BalanceSheet (Tax)'!W32/1000","v":-569.29979821721872},{"$f":"+'O_BalanceSheet (Tax)'!X32/1000","v":-524.34768048568947},{"$f":"+'O_BalanceSheet (Tax)'!Y32/1000","v":-477.82426299742701},{"$f":"+'O_BalanceSheet (Tax)'!Z32/1000","v":-429.68501341105252},{"$f":"+'O_BalanceSheet (Tax)'!AA32/1000","v":-379.88422448761457},{"$f":"+'O_BalanceSheet (Tax)'!AB32/1000","v":-328.37498399561258},{"$f":"+'O_BalanceSheet (Tax)'!AC32/1000","v":-275.10914385516935},{"$f":"+'O_BalanceSheet (Tax)'!AD32/1000","v":-220.03728850223234},{"$f":"+'O_BalanceSheet (Tax)'!AE32/1000","v":-163.10870245320291},{"$f":"+'O_BalanceSheet (Tax)'!AF32/1000","v":-63.384354312017443}]
[]
[]
[{"$f":"+O_Operating_Costs!B28","v":"Debt Interest"},{"$f":"+O_Operating_Costs!C28","v":0},{"$f":"+O_Operating_Costs!D28","v":0},{"$f":"+O_Operating_Costs!E28","v":0},{"$f":"+O_Operating_Costs!F28","v":0},{"$f":"+O_Operating_Costs!G28","v":0},{"$f":"+O_Operating_Costs!H28","v":0},{"$f":"+O_Operating_Costs!I28","v":0},{"$f":"+O_Operating_Costs!J28","v":0},{"$f":"+O_Operating_Costs!K28","v":0},{"$f":"+O_Operating_Costs!L28","v":0},{"$f":"+O_Operating_Costs!M28","v":0},{"$f":"+O_Operating_Costs!N28","v":0},{"$f":"+O_Operating_Costs!O28","v":0},{"$f":"+O_Operating_Costs!P28","v":0},{"$f":"+O_Operating_Costs!Q28","v":0},{"$f":"+O_Operating_Costs!R28","v":0},{"$f":"+O_Operating_Costs!S28","v":0},{"$f":"+O_Operating_Costs!T28","v":0},{"$f":"+O_Operating_Costs!U28","v":0},{"$f":"+O_Operating_Costs!V28","v":0},{"$f":"+O_Operating_Costs!W28","v":0},{"$f":"+O_Operating_Costs!X28","v":0},{"$f":"+O_Operating_Costs!Y28","v":0},{"$f":"+O_Operating_Costs!Z28","v":0},{"$f":"+O_Operating_Costs!AA28","v":0},{"$f":"+O_Operating_Costs!AB28","v":0},{"$f":"+O_Operating_Costs!AC28","v":0},{"$f":"+O_Operating_Costs!AD28","v":0},{"$f":"+O_Operating_Costs!AE28","v":0},{"$f":"+O_Operating_Costs!AF28","v":0},{"$f":"+O_Operating_Costs!AG28","v":0}]
[{"$f":"+O_Operating_Costs!B26","v":""},{"$f":"+O_Operating_Costs!C26","v":0},{"$f":"+O_Operating_Costs!D26","v":0},{"$f":"+O_Operating_Costs!E26","v":0},{"$f":"+O_Operating_Costs!F26","v":0},{"$f":"+O_Operating_Costs!G26","v":0},{"$f":"+O_Operating_Costs!H26","v":0},{"$f":"+O_Operating_Costs!I26","v":0},{"$f":"+O_Operating_Costs!J26","v":0},{"$f":"+O_Operating_Costs!K26","v":0},{"$f":"+O_Operating_Costs!L26","v":0},{"$f":"+O_Operating_Costs!M26","v":0},{"$f":"+O_Operating_Costs!N26","v":0},{"$f":"+O_Operating_Costs!O26","v":0},{"$f":"+O_Operating_Costs!P26","v":0},{"$f":"+O_Operating_Costs!Q26","v":0},{"$f":"+O_Operating_Costs!R26","v":0},{"$f":"+O_Operating_Costs!S26","v":0},{"$f":"+O_Operating_Costs!T26","v":0},{"$f":"+O_Operating_Costs!U26","v":0},{"$f":"+O_Operating_Costs!V26","v":0},{"$f":"+O_Operating_Costs!W26","v":0},{"$f":"+O_Operating_Costs!X26","v":0},{"$f":"+O_Operating_Costs!Y26","v":0},{"$f":"+O_Operating_Costs!Z26","v":0},{"$f":"+O_Operating_Costs!AA26","v":0},{"$f":"+O_Operating_Costs!AB26","v":0},{"$f":"+O_Operating_Costs!AC26","v":0},{"$f":"+O_Operating_Costs!AD26","v":0},{"$f":"+O_Operating_Costs!AE26","v":0},{"$f":"+O_Operating_Costs!AF26","v":0},{"$f":"+O_Operating_Costs!AG26","v":0}]
[{"$f":"+O_Operating_Costs!B24","v":""},{"$f":"+O_Operating_Costs!C24","v":0},{"$f":"+O_Operating_Costs!D24","v":0},{"$f":"+O_Operating_Costs!E24","v":0},{"$f":"+O_Operating_Costs!F24","v":0},{"$f":"+O_Operating_Costs!G24","v":0},{"$f":"+O_Operating_Costs!H24","v":0},{"$f":"+O_Operating_Costs!I24","v":0},{"$f":"+O_Operating_Costs!J24","v":0},{"$f":"+O_Operating_Costs!K24","v":0},{"$f":"+O_Operating_Costs!L24","v":0},{"$f":"+O_Operating_Costs!M24","v":0},{"$f":"+O_Operating_Costs!N24","v":0},{"$f":"+O_Operating_Costs!O24","v":0},{"$f":"+O_Operating_Costs!P24","v":0},{"$f":"+O_Operating_Costs!Q24","v":0},{"$f":"+O_Operating_Costs!R24","v":0},{"$f":"+O_Operating_Costs!S24","v":0},{"$f":"+O_Operating_Costs!T24","v":0},{"$f":"+O_Operating_Costs!U24","v":0},{"$f":"+O_Operating_Costs!V24","v":0},{"$f":"+O_Operating_Costs!W24","v":0},{"$f":"+O_Operating_Costs!X24","v":0},{"$f":"+O_Operating_Costs!Y24","v":0},{"$f":"+O_Operating_Costs!Z24","v":0},{"$f":"+O_Operating_Costs!AA24","v":0},{"$f":"+O_Operating_Costs!AB24","v":0},{"$f":"+O_Operating_Costs!AC24","v":0},{"$f":"+O_Operating_Costs!AD24","v":0},{"$f":"+O_Operating_Costs!AE24","v":0},{"$f":"+O_Operating_Costs!AF24","v":0},{"$f":"+O_Operating_Costs!AG24","v":0}]
["Principal",{"$f":"-'Funding Schedule'!B71","v":0},{"$f":"-'Funding Schedule'!C71","v":0},{"$f":"-'Funding Schedule'!D71","v":0},{"$f":"-'Funding Schedule'!E71","v":0},{"$f":"-'Funding Schedule'!F71","v":0},{"$f":"-'Funding Schedule'!G71","v":0},{"$f":"-'Funding Schedule'!H71","v":0},{"$f":"-'Funding Schedule'!I71","v":0},{"$f":"-'Funding Schedule'!J71","v":0},{"$f":"-'Funding Schedule'!K71","v":0},{"$f":"-'Funding Schedule'!L71","v":0},{"$f":"-'Funding Schedule'!M71","v":0},{"$f":"-'Funding Schedule'!N71","v":0},{"$f":"-'Funding Schedule'!O71","v":0},{"$f":"-'Funding Schedule'!P71","v":0},{"$f":"-'Funding Schedule'!Q71","v":0},{"$f":"-'Funding Schedule'!R71","v":0},{"$f":"-'Funding Schedule'!S71","v":0},{"$f":"-'Funding Schedule'!T71","v":0},{"$f":"-'Funding Schedule'!U71","v":0},{"$f":"-'Funding Schedule'!V71","v":0},{"$f":"-'Funding Schedule'!W71","v":0},{"$f":"-'Funding Schedule'!X71","v":0},{"$f":"-'Funding Schedule'!Y71","v":0},{"$f":"-'Funding Schedule'!Z71","v":0},{"$f":"-'Funding Schedule'!AA71","v":0},{"$f":"-'Funding Schedule'!AB71","v":0},{"$f":"-'Funding Schedule'!AC71","v":0},{"$f":"-'Funding Schedule'!AD71","v":0},{"$f":"-'Funding Schedule'!AE71","v":0},{"$f":"-'Funding Schedule'!AF71","v":0}]
[{"$f":"+O_Operating_Costs!B25","v":""},{"$f":"+O_Operating_Costs!C25","v":0},{"$f":"+O_Operating_Costs!D25","v":0},{"$f":"+O_Operating_Costs!E25","v":0},{"$f":"+O_Operating_Costs!F25","v":0},{"$f":"+O_Operating_Costs!G25","v":0},{"$f":"+O_Operating_Costs!H25","v":0},{"$f":"+O_Operating_Costs!I25","v":0},{"$f":"+O_Operating_Costs!J25","v":0},{"$f":"+O_Operating_Costs!K25","v":0},{"$f":"+O_Operating_Costs!L25","v":0},{"$f":"+O_Operating_Costs!M25","v":0},{"$f":"+O_Operating_Costs!N25","v":0},{"$f":"+O_Operating_Costs!O25","v":0},{"$f":"+O_Operating_Costs!P25","v":0},{"$f":"+O_Operating_Costs!Q25","v":0},{"$f":"+O_Operating_Costs!R25","v":0},{"$f":"+O_Operating_Costs!S25","v":0},{"$f":"+O_Operating_Costs!T25","v":0},{"$f":"+O_Operating_Costs!U25","v":0},{"$f":"+O_Operating_Costs!V25","v":0},{"$f":"+O_Operating_Costs!W25","v":0},{"$f":"+O_Operating_Costs!X25","v":0},{"$f":"+O_Operating_Costs!Y25","v":0},{"$f":"+O_Operating_Costs!Z25","v":0},{"$f":"+O_Operating_Costs!AA25","v":0},{"$f":"+O_Operating_Costs!AB25","v":0},{"$f":"+O_Operating_Costs!AC25","v":0},{"$f":"+O_Operating_Costs!AD25","v":0},{"$f":"+O_Operating_Costs!AE25","v":0},{"$f":"+O_Operating_Costs!AF25","v":0},{"$f":"+O_Operating_Costs!AG25","v":0}]
[]
[{"$f":"+A369","v":"Debt Interest"},{"$f":"VLOOKUP(A375,Table_FixedCosts,$AJ$3+1)/1000","v":0}]
[{"$f":"+A370","v":""},{"$f":"VLOOKUP(A376,Table_FixedCosts,$AJ$3+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+A371","v":""},{"$f":"VLOOKUP(A377,Table_FixedCosts,$AJ$3+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+A372","v":"Principal"},{"$f":"VLOOKUP(A378,Table_FixedCosts,$AJ$3+1)/1000","v":0}]
[{"$f":"+A373","v":""},{"$f":"VLOOKUP(A379,Table_FixedCosts,$AJ$3+1)/1000","v":{"$error":"#N/A"}}]
[{"$f":"+O_Operating_Costs!B19","v":""},{"$f":"+O_Operating_Costs!C19","v":0},{"$f":"+O_Operating_Costs!D19","v":0},{"$f":"+O_Operating_Costs!E19","v":0},{"$f":"+O_Operating_Costs!F19","v":0},{"$f":"+O_Operating_Costs!G19","v":0},{"$f":"+O_Operating_Costs!H19","v":0},{"$f":"+O_Operating_Costs!I19","v":0},{"$f":"+O_Operating_Costs!J19","v":0},{"$f":"+O_Operating_Costs!K19","v":0},{"$f":"+O_Operating_Costs!L19","v":0},{"$f":"+O_Operating_Costs!M19","v":0},{"$f":"+O_Operating_Costs!N19","v":0},{"$f":"+O_Operating_Costs!O19","v":0},{"$f":"+O_Operating_Costs!P19","v":0},{"$f":"+O_Operating_Costs!Q19","v":0},{"$f":"+O_Operating_Costs!R19","v":0},{"$f":"+O_Operating_Costs!S19","v":0},{"$f":"+O_Operating_Costs!T19","v":0},{"$f":"+O_Operating_Costs!U19","v":0},{"$f":"+O_Operating_Costs!V19","v":0},{"$f":"+O_Operating_Costs!W19","v":0},{"$f":"+O_Operating_Costs!X19","v":0},{"$f":"+O_Operating_Costs!Y19","v":0},{"$f":"+O_Operating_Costs!Z19","v":0},{"$f":"+O_Operating_Costs!AA19","v":0},{"$f":"+O_Operating_Costs!AB19","v":0},{"$f":"+O_Operating_Costs!AC19","v":0},{"$f":"+O_Operating_Costs!AD19","v":0},{"$f":"+O_Operating_Costs!AE19","v":0},{"$f":"+O_Operating_Costs!AF19","v":0},{"$f":"+O_Operating_Costs!AG19","v":0}]
[{"$f":"+O_Operating_Costs!B20","v":""},{"$f":"+O_Operating_Costs!C20","v":0},{"$f":"+O_Operating_Costs!D20","v":0},{"$f":"+O_Operating_Costs!E20","v":0},{"$f":"+O_Operating_Costs!F20","v":0},{"$f":"+O_Operating_Costs!G20","v":0},{"$f":"+O_Operating_Costs!H20","v":0},{"$f":"+O_Operating_Costs!I20","v":0},{"$f":"+O_Operating_Costs!J20","v":0},{"$f":"+O_Operating_Costs!K20","v":0},{"$f":"+O_Operating_Costs!L20","v":0},{"$f":"+O_Operating_Costs!M20","v":0},{"$f":"+O_Operating_Costs!N20","v":0},{"$f":"+O_Operating_Costs!O20","v":0},{"$f":"+O_Operating_Costs!P20","v":0},{"$f":"+O_Operating_Costs!Q20","v":0},{"$f":"+O_Operating_Costs!R20","v":0},{"$f":"+O_Operating_Costs!S20","v":0},{"$f":"+O_Operating_Costs!T20","v":0},{"$f":"+O_Operating_Costs!U20","v":0},{"$f":"+O_Operating_Costs!V20","v":0},{"$f":"+O_Operating_Costs!W20","v":0},{"$f":"+O_Operating_Costs!X20","v":0},{"$f":"+O_Operating_Costs!Y20","v":0},{"$f":"+O_Operating_Costs!Z20","v":0},{"$f":"+O_Operating_Costs!AA20","v":0},{"$f":"+O_Operating_Costs!AB20","v":0},{"$f":"+O_Operating_Costs!AC20","v":0},{"$f":"+O_Operating_Costs!AD20","v":0},{"$f":"+O_Operating_Costs!AE20","v":0},{"$f":"+O_Operating_Costs!AF20","v":0},{"$f":"+O_Operating_Costs!AG20","v":0}]
[{"$f":"+O_Operating_Costs!B21","v":""},{"$f":"+O_Operating_Costs!C21","v":0},{"$f":"+O_Operating_Costs!D21","v":0},{"$f":"+O_Operating_Costs!E21","v":0},{"$f":"+O_Operating_Costs!F21","v":0},{"$f":"+O_Operating_Costs!G21","v":0},{"$f":"+O_Operating_Costs!H21","v":0},{"$f":"+O_Operating_Costs!I21","v":0},{"$f":"+O_Operating_Costs!J21","v":0},{"$f":"+O_Operating_Costs!K21","v":0},{"$f":"+O_Operating_Costs!L21","v":0},{"$f":"+O_Operating_Costs!M21","v":0},{"$f":"+O_Operating_Costs!N21","v":0},{"$f":"+O_Operating_Costs!O21","v":0},{"$f":"+O_Operating_Costs!P21","v":0},{"$f":"+O_Operating_Costs!Q21","v":0},{"$f":"+O_Operating_Costs!R21","v":0},{"$f":"+O_Operating_Costs!S21","v":0},{"$f":"+O_Operating_Costs!T21","v":0},{"$f":"+O_Operating_Costs!U21","v":0},{"$f":"+O_Operating_Costs!V21","v":0},{"$f":"+O_Operating_Costs!W21","v":0},{"$f":"+O_Operating_Costs!X21","v":0},{"$f":"+O_Operating_Costs!Y21","v":0},{"$f":"+O_Operating_Costs!Z21","v":0},{"$f":"+O_Operating_Costs!AA21","v":0},{"$f":"+O_Operating_Costs!AB21","v":0},{"$f":"+O_Operating_Costs!AC21","v":0},{"$f":"+O_Operating_Costs!AD21","v":0},{"$f":"+O_Operating_Costs!AE21","v":0},{"$f":"+O_Operating_Costs!AF21","v":0},{"$f":"+O_Operating_Costs!AG21","v":0}]
[{"$f":"+O_Operating_Costs!B18","v":"Variable Costs"},{"$f":"+O_Operating_Costs!C18","v":51500},{"$f":"+O_Operating_Costs!D18","v":52787.499999999993},{"$f":"+O_Operating_Costs!E18","v":54107.187499999993},{"$f":"+O_Operating_Costs!F18","v":55459.867187499993},{"$f":"+O_Operating_Costs!G18","v":56846.363867187487},{"$f":"+O_Operating_Costs!H18","v":58267.522963867166},{"$f":"+O_Operating_Costs!I18","v":59724.211037963847},{"$f":"+O_Operating_Costs!J18","v":61217.316313912932},{"$f":"+O_Operating_Costs!K18","v":62747.749221760751},{"$f":"+O_Operating_Costs!L18","v":64316.442952304758},{"$f":"+O_Operating_Costs!M18","v":65924.354026112371},{"$f":"+O_Operating_Costs!N18","v":67572.462876765174},{"$f":"+O_Operating_Costs!O18","v":69261.7744486843},{"$f":"+O_Operating_Costs!P18","v":70993.318809901408},{"$f":"+O_Operating_Costs!Q18","v":72768.151780148939},{"$f":"+O_Operating_Costs!R18","v":74587.35557465264},{"$f":"+O_Operating_Costs!S18","v":76452.039464018962},{"$f":"+O_Operating_Costs!T18","v":78363.34045061942},{"$f":"+O_Operating_Costs!U18","v":80322.423961884895},{"$f":"+O_Operating_Costs!V18","v":82330.484560932018},{"$f":"+O_Operating_Costs!W18","v":84388.746674955299},{"$f":"+O_Operating_Costs!X18","v":86498.465341829171},{"$f":"+O_Operating_Costs!Y18","v":88660.926975374896},{"$f":"+O_Operating_Costs!Z18","v":90877.450149759257},{"$f":"+O_Operating_Costs!AA18","v":93149.386403503231},{"$f":"+O_Operating_Costs!AB18","v":95478.121063590806},{"$f":"+O_Operating_Costs!AC18","v":97865.074090180569},{"$f":"+O_Operating_Costs!AD18","v":100311.70094243507},{"$f":"+O_Operating_Costs!AE18","v":102819.49346599594},{"$f":"+O_Operating_Costs!AF18","v":105389.98080264582},{"$f":"+O_Operating_Costs!AG18","v":108024.73032271197}]
[{"$f":"+O_Operating_Costs!B16","v":"Franchise Fees"},{"$f":"+O_Operating_Costs!C16","v":0},{"$f":"+O_Operating_Costs!D16","v":0},{"$f":"+O_Operating_Costs!E16","v":0},{"$f":"+O_Operating_Costs!F16","v":0},{"$f":"+O_Operating_Costs!G16","v":0},{"$f":"+O_Operating_Costs!H16","v":0},{"$f":"+O_Operating_Costs!I16","v":0},{"$f":"+O_Operating_Costs!J16","v":0},{"$f":"+O_Operating_Costs!K16","v":0},{"$f":"+O_Operating_Costs!L16","v":0},{"$f":"+O_Operating_Costs!M16","v":0},{"$f":"+O_Operating_Costs!N16","v":0},{"$f":"+O_Operating_Costs!O16","v":0},{"$f":"+O_Operating_Costs!P16","v":0},{"$f":"+O_Operating_Costs!Q16","v":0},{"$f":"+O_Operating_Costs!R16","v":0},{"$f":"+O_Operating_Costs!S16","v":0},{"$f":"+O_Operating_Costs!T16","v":0},{"$f":"+O_Operating_Costs!U16","v":0},{"$f":"+O_Operating_Costs!V16","v":0},{"$f":"+O_Operating_Costs!W16","v":0},{"$f":"+O_Operating_Costs!X16","v":0},{"$f":"+O_Operating_Costs!Y16","v":0},{"$f":"+O_Operating_Costs!Z16","v":0},{"$f":"+O_Operating_Costs!AA16","v":0},{"$f":"+O_Operating_Costs!AB16","v":0},{"$f":"+O_Operating_Costs!AC16","v":0},{"$f":"+O_Operating_Costs!AD16","v":0},{"$f":"+O_Operating_Costs!AE16","v":0},{"$f":"+O_Operating_Costs!AF16","v":0},{"$f":"+O_Operating_Costs!AG16","v":0}]
[{"$f":"+O_Operating_Costs!B15","v":"Major Expenses"},{"$f":"+O_Operating_Costs!C15","v":0},{"$f":"+O_Operating_Costs!D15","v":0},{"$f":"+O_Operating_Costs!E15","v":0},{"$f":"+O_Operating_Costs!F15","v":0},{"$f":"+O_Operating_Costs!G15","v":0},{"$f":"+O_Operating_Costs!H15","v":0},{"$f":"+O_Operating_Costs!I15","v":0},{"$f":"+O_Operating_Costs!J15","v":0},{"$f":"+O_Operating_Costs!K15","v":0},{"$f":"+O_Operating_Costs!L15","v":0},{"$f":"+O_Operating_Costs!M15","v":0},{"$f":"+O_Operating_Costs!N15","v":0},{"$f":"+O_Operating_Costs!O15","v":0},{"$f":"+O_Operating_Costs!P15","v":0},{"$f":"+O_Operating_Costs!Q15","v":0},{"$f":"+O_Operating_Costs!R15","v":0},{"$f":"+O_Operating_Costs!S15","v":0},{"$f":"+O_Operating_Costs!T15","v":0},{"$f":"+O_Operating_Costs!U15","v":0},{"$f":"+O_Operating_Costs!V15","v":0},{"$f":"+O_Operating_Costs!W15","v":0},{"$f":"+O_Operating_Costs!X15","v":0},{"$f":"+O_Operating_Costs!Y15","v":0},{"$f":"+O_Operating_Costs!Z15","v":0},{"$f":"+O_Operating_Costs!AA15","v":0},{"$f":"+O_Operating_Costs!AB15","v":0},{"$f":"+O_Operating_Costs!AC15","v":0},{"$f":"+O_Operating_Costs!AD15","v":0},{"$f":"+O_Operating_Costs!AE15","v":0},{"$f":"+O_Operating_Costs!AF15","v":0},{"$f":"+O_Operating_Costs!AG15","v":0}]
[{"$f":"+O_Operating_Costs!B13","v":"Purchased Fuels"},{"$f":"+O_Operating_Costs!C13","v":207233.05888077116},{"$f":"+O_Operating_Costs!D13","v":212413.88535279041},{"$f":"+O_Operating_Costs!E13","v":217724.23248661018},{"$f":"+O_Operating_Costs!F13","v":223167.33829877543},{"$f":"+O_Operating_Costs!G13","v":228746.52175624477},{"$f":"+O_Operating_Costs!H13","v":234465.18480015089},{"$f":"+O_Operating_Costs!I13","v":240326.81442015467},{"$f":"+O_Operating_Costs!J13","v":246334.98478065847},{"$f":"+O_Operating_Costs!K13","v":252493.3594001749},{"$f":"+O_Operating_Costs!L13","v":258805.69338517921},{"$f":"+O_Operating_Costs!M13","v":265275.8357198087},{"$f":"+O_Operating_Costs!N13","v":271907.73161280388},{"$f":"+O_Operating_Costs!O13","v":278705.42490312399},{"$f":"+O_Operating_Costs!P13","v":285673.06052570208},{"$f":"+O_Operating_Costs!Q13","v":292814.88703884458},{"$f":"+O_Operating_Costs!R13","v":300135.25921481563},{"$f":"+O_Operating_Costs!S13","v":307638.64069518604},{"$f":"+O_Operating_Costs!T13","v":315329.60671256564},{"$f":"+O_Operating_Costs!U13","v":323212.84688037972},{"$f":"+O_Operating_Costs!V13","v":331293.16805238917},{"$f":"+O_Operating_Costs!W13","v":339575.49725369888},{"$f":"+O_Operating_Costs!X13","v":348064.88468504132},{"$f":"+O_Operating_Costs!Y13","v":356766.50680216734},{"$f":"+O_Operating_Costs!Z13","v":365685.66947222152},{"$f":"+O_Operating_Costs!AA13","v":374827.81120902702},{"$f":"+O_Operating_Costs!AB13","v":384198.50648925261},{"$f":"+O_Operating_Costs!AC13","v":393803.46915148397},{"$f":"+O_Operating_Costs!AD13","v":403648.55588027101},{"$f":"+O_Operating_Costs!AE13","v":413739.76977727772},{"$f":"+O_Operating_Costs!AF13","v":424083.26402170956},{"$f":"+O_Operating_Costs!AG13","v":434685.34562225232}]
["Non-Fuel Purchases",{"$f":"+O_Operating_Costs!C14","v":0},{"$f":"+O_Operating_Costs!D14","v":0},{"$f":"+O_Operating_Costs!E14","v":0},{"$f":"+O_Operating_Costs!F14","v":0},{"$f":"+O_Operating_Costs!G14","v":0},{"$f":"+O_Operating_Costs!H14","v":0},{"$f":"+O_Operating_Costs!I14","v":0},{"$f":"+O_Operating_Costs!J14","v":0},{"$f":"+O_Operating_Costs!K14","v":0},{"$f":"+O_Operating_Costs!L14","v":0},{"$f":"+O_Operating_Costs!M14","v":0},{"$f":"+O_Operating_Costs!N14","v":0},{"$f":"+O_Operating_Costs!O14","v":0},{"$f":"+O_Operating_Costs!P14","v":0},{"$f":"+O_Operating_Costs!Q14","v":0},{"$f":"+O_Operating_Costs!R14","v":0},{"$f":"+O_Operating_Costs!S14","v":0},{"$f":"+O_Operating_Costs!T14","v":0},{"$f":"+O_Operating_Costs!U14","v":0},{"$f":"+O_Operating_Costs!V14","v":0},{"$f":"+O_Operating_Costs!W14","v":0},{"$f":"+O_Operating_Costs!X14","v":0},{"$f":"+O_Operating_Costs!Y14","v":0},{"$f":"+O_Operating_Costs!Z14","v":0},{"$f":"+O_Operating_Costs!AA14","v":0},{"$f":"+O_Operating_Costs!AB14","v":0},{"$f":"+O_Operating_Costs!AC14","v":0},{"$f":"+O_Operating_Costs!AD14","v":0},{"$f":"+O_Operating_Costs!AE14","v":0},{"$f":"+O_Operating_Costs!AF14","v":0},{"$f":"+O_Operating_Costs!AG14","v":0}]
[{"$f":"+O_Operating_Costs!B17","v":""},{"$f":"+O_Operating_Costs!C17","v":0},{"$f":"+O_Operating_Costs!D17","v":0},{"$f":"+O_Operating_Costs!E17","v":0},{"$f":"+O_Operating_Costs!F17","v":0},{"$f":"+O_Operating_Costs!G17","v":0},{"$f":"+O_Operating_Costs!H17","v":0},{"$f":"+O_Operating_Costs!I17","v":0},{"$f":"+O_Operating_Costs!J17","v":0},{"$f":"+O_Operating_Costs!K17","v":0},{"$f":"+O_Operating_Costs!L17","v":0},{"$f":"+O_Operating_Costs!M17","v":0},{"$f":"+O_Operating_Costs!N17","v":0},{"$f":"+O_Operating_Costs!O17","v":0},{"$f":"+O_Operating_Costs!P17","v":0},{"$f":"+O_Operating_Costs!Q17","v":0},{"$f":"+O_Operating_Costs!R17","v":0},{"$f":"+O_Operating_Costs!S17","v":0},{"$f":"+O_Operating_Costs!T17","v":0},{"$f":"+O_Operating_Costs!U17","v":0},{"$f":"+O_Operating_Costs!V17","v":0},{"$f":"+O_Operating_Costs!W17","v":0},{"$f":"+O_Operating_Costs!X17","v":0},{"$f":"+O_Operating_Costs!Y17","v":0},{"$f":"+O_Operating_Costs!Z17","v":0},{"$f":"+O_Operating_Costs!AA17","v":0},{"$f":"+O_Operating_Costs!AB17","v":0},{"$f":"+O_Operating_Costs!AC17","v":0},{"$f":"+O_Operating_Costs!AD17","v":0},{"$f":"+O_Operating_Costs!AE17","v":0},{"$f":"+O_Operating_Costs!AF17","v":0},{"$f":"+O_Operating_Costs!AG17","v":0}]
[]
["YEAR ",{"$f":"AJ3","v":5}]
[{"$f":"+A380","v":""},{"$f":"VLOOKUP(A391,Table_VariableCosts,$B$390+1,FALSE)/1000","v":0}]
["",0]
["",0]
["Variable Costs",56.846363867187485]
["Franchise Fees",0]
["Major Expenses",0]
[{"$f":"A386","v":"Purchased Fuels"},228.74652175624476]
[{"$f":"A387","v":"Non-Fuel Purchases"},{"$error":"#N/A"}]
[{"$f":"+A388","v":""},0]
[]
["Net Profit After Taxes (Tax)",{"$f":"+'O_IncomeStatement (Tax)'!C$21/1000","v":-19.915058880771163},{"$f":"+'O_IncomeStatement (Tax)'!D21/1000","v":-429.40511535279046},{"$f":"+'O_IncomeStatement (Tax)'!E21/1000","v":-286.71253123661018},{"$f":"+'O_IncomeStatement (Tax)'!F21/1000","v":-223.38642051752547},{"$f":"+'O_IncomeStatement (Tax)'!G21/1000","v":-222.43668103046355},{"$f":"+'O_IncomeStatement (Tax)'!H21/1000","v":-187.64359405622514},{"$f":"+'O_IncomeStatement (Tax)'!I21/1000","v":28.288999094497804},{"$f":"+'O_IncomeStatement (Tax)'!J21/1000","v":28.996224071860247},{"$f":"+'O_IncomeStatement (Tax)'!K21/1000","v":29.72112967365679},{"$f":"+'O_IncomeStatement (Tax)'!L21/1000","v":30.464157915498173},{"$f":"+'O_IncomeStatement (Tax)'!M21/1000","v":31.225761863385625},{"$f":"+'O_IncomeStatement (Tax)'!N21/1000","v":32.006405909970269},{"$f":"+'O_IncomeStatement (Tax)'!O21/1000","v":32.8065660577195},{"$f":"+'O_IncomeStatement (Tax)'!P21/1000","v":33.626730209162488},{"$f":"+'O_IncomeStatement (Tax)'!Q21/1000","v":34.467398464391579},{"$f":"+'O_IncomeStatement (Tax)'!R21/1000","v":35.329083426001397},{"$f":"+'O_IncomeStatement (Tax)'!S21/1000","v":36.396018975656695},{"$f":"+'O_IncomeStatement (Tax)'!T21/1000","v":37.724504842617762},{"$f":"+'O_IncomeStatement (Tax)'!U21/1000","v":39.089756390006663},{"$f":"+'O_IncomeStatement (Tax)'!V21/1000","v":40.494099499561756},{"$f":"+'O_IncomeStatement (Tax)'!W21/1000","v":41.938561691799841},{"$f":"+'O_IncomeStatement (Tax)'!X21/1000","v":43.424204771380808},{"$f":"+'O_IncomeStatement (Tax)'!Y21/1000","v":44.952117731529242},{"$f":"+'O_IncomeStatement (Tax)'!Z21/1000","v":46.52341748826246},{"$f":"+'O_IncomeStatement (Tax)'!AA21/1000","v":48.13924958637449},{"$f":"+'O_IncomeStatement (Tax)'!AB21/1000","v":49.80078892343797},{"$f":"+'O_IncomeStatement (Tax)'!AC21/1000","v":51.509240492002036},{"$f":"+'O_IncomeStatement (Tax)'!AD21/1000","v":53.265840140443217},{"$f":"+'O_IncomeStatement (Tax)'!AE21/1000","v":55.071855352937035},{"$f":"+'O_IncomeStatement (Tax)'!AF21/1000","v":56.928586049029413},{"$f":"+'O_IncomeStatement (Tax)'!AG21/1000","v":99.724348141185473}]
["Net Profit After Taxes (SH)",{"$f":"+'O_IncomeStatement (Tax)'!C$21/1000","v":-19.915058880771163},{"$f":"+'O_IncomeStatement (Tax)'!D$21/1000","v":-429.40511535279046},{"$f":"+'O_IncomeStatement (Tax)'!E$21/1000","v":-286.71253123661018},{"$f":"+'O_IncomeStatement (Tax)'!F$21/1000","v":-223.38642051752547},{"$f":"+'O_IncomeStatement (Tax)'!G$21/1000","v":-222.43668103046355},{"$f":"+'O_IncomeStatement (Tax)'!H$21/1000","v":-187.64359405622514},{"$f":"+'O_IncomeStatement (Tax)'!I$21/1000","v":28.288999094497804},{"$f":"+'O_IncomeStatement (Tax)'!J$21/1000","v":28.996224071860247},{"$f":"+'O_IncomeStatement (Tax)'!K$21/1000","v":29.72112967365679},{"$f":"+'O_IncomeStatement (Tax)'!L$21/1000","v":30.464157915498173},{"$f":"+'O_IncomeStatement (Tax)'!M$21/1000","v":31.225761863385625},{"$f":"+'O_IncomeStatement (Tax)'!N$21/1000","v":32.006405909970269},{"$f":"+'O_IncomeStatement (Tax)'!O$21/1000","v":32.8065660577195},{"$f":"+'O_IncomeStatement (Tax)'!P$21/1000","v":33.626730209162488},{"$f":"+'O_IncomeStatement (Tax)'!Q$21/1000","v":34.467398464391579},{"$f":"+'O_IncomeStatement (Tax)'!R$21/1000","v":35.329083426001397},{"$f":"+'O_IncomeStatement (Tax)'!S$21/1000","v":36.396018975656695},{"$f":"+'O_IncomeStatement (Tax)'!T$21/1000","v":37.724504842617762},{"$f":"+'O_IncomeStatement (Tax)'!U$21/1000","v":39.089756390006663},{"$f":"+'O_IncomeStatement (Tax)'!V$21/1000","v":40.494099499561756},{"$f":"+'O_IncomeStatement (Tax)'!W$21/1000","v":41.938561691799841},{"$f":"+'O_IncomeStatement (Tax)'!X$21/1000","v":43.424204771380808},{"$f":"+'O_IncomeStatement (Tax)'!Y$21/1000","v":44.952117731529242},{"$f":"+'O_IncomeStatement (Tax)'!Z$21/1000","v":46.52341748826246},{"$f":"+'O_IncomeStatement (Tax)'!AA$21/1000","v":48.13924958637449},{"$f":"+'O_IncomeStatement (Tax)'!AB$21/1000","v":49.80078892343797},{"$f":"+'O_IncomeStatement (Tax)'!AC$21/1000","v":51.509240492002036},{"$f":"+'O_IncomeStatement (Tax)'!AD$21/1000","v":53.265840140443217},{"$f":"+'O_IncomeStatement (Tax)'!AE$21/1000","v":55.071855352937035},{"$f":"+'O_IncomeStatement (Tax)'!AF$21/1000","v":56.928586049029413},{"$f":"+'O_IncomeStatement (Tax)'!AG$21/1000","v":99.724348141185473}]
["Retained Earnings (Tax)",{"$f":"+'O_IncomeStatement (Tax)'!C23/1000","v":-19.915058880771163},{"$f":"+'O_IncomeStatement (Tax)'!D23/1000","v":-429.40511535279046},{"$f":"+'O_IncomeStatement (Tax)'!E23/1000","v":-286.71253123661018},{"$f":"+'O_IncomeStatement (Tax)'!F23/1000","v":-223.38642051752547},{"$f":"+'O_IncomeStatement (Tax)'!G23/1000","v":-222.43668103046355},{"$f":"+'O_IncomeStatement (Tax)'!H23/1000","v":-187.64359405622514},{"$f":"+'O_IncomeStatement (Tax)'!I23/1000","v":28.288999094497804},{"$f":"+'O_IncomeStatement (Tax)'!J23/1000","v":28.996224071860247},{"$f":"+'O_IncomeStatement (Tax)'!K23/1000","v":29.72112967365679},{"$f":"+'O_IncomeStatement (Tax)'!L23/1000","v":30.464157915498173},{"$f":"+'O_IncomeStatement (Tax)'!M23/1000","v":31.225761863385625},{"$f":"+'O_IncomeStatement (Tax)'!N23/1000","v":32.006405909970269},{"$f":"+'O_IncomeStatement (Tax)'!O23/1000","v":32.8065660577195},{"$f":"+'O_IncomeStatement (Tax)'!P23/1000","v":33.626730209162488},{"$f":"+'O_IncomeStatement (Tax)'!Q23/1000","v":34.467398464391579},{"$f":"+'O_IncomeStatement (Tax)'!R23/1000","v":35.329083426001397},{"$f":"+'O_IncomeStatement (Tax)'!S23/1000","v":36.396018975656695},{"$f":"+'O_IncomeStatement (Tax)'!T23/1000","v":37.724504842617762},{"$f":"+'O_IncomeStatement (Tax)'!U23/1000","v":39.089756390006663},{"$f":"+'O_IncomeStatement (Tax)'!V23/1000","v":40.494099499561756},{"$f":"+'O_IncomeStatement (Tax)'!W23/1000","v":41.938561691799841},{"$f":"+'O_IncomeStatement (Tax)'!X23/1000","v":43.424204771380808},{"$f":"+'O_IncomeStatement (Tax)'!Y23/1000","v":44.952117731529242},{"$f":"+'O_IncomeStatement (Tax)'!Z23/1000","v":46.52341748826246},{"$f":"+'O_IncomeStatement (Tax)'!AA23/1000","v":48.13924958637449},{"$f":"+'O_IncomeStatement (Tax)'!AB23/1000","v":49.80078892343797},{"$f":"+'O_IncomeStatement (Tax)'!AC23/1000","v":51.509240492002036},{"$f":"+'O_IncomeStatement (Tax)'!AD23/1000","v":53.265840140443217},{"$f":"+'O_IncomeStatement (Tax)'!AE23/1000","v":55.071855352937035},{"$f":"+'O_IncomeStatement (Tax)'!AF23/1000","v":56.928586049029413},{"$f":"+'O_IncomeStatement (Tax)'!AG23/1000","v":99.724348141185473}]
[]
[]
[]
["Gross Income (Profit)",{"$f":"VLOOKUP(A407,Table_IncomeStatement,$AJ$3+1)/1000","v":45.637078969536468}]
["EBITDA",{"$f":"VLOOKUP(A408,Table_IncomeStatement,$AJ$3+1)/1000","v":45.637078969536468}]
["Net Profit Before Taxes",{"$f":"VLOOKUP(A409,Table_IncomeStatement,$AJ$3+1)/1000","v":45.637078969536468}]
["Net Profit After Taxes",{"$f":"VLOOKUP(A410,Table_IncomeStatement,$AJ$3+1)/1000","v":45.637078969536468}]
[]
["EBITDA",{"$f":"+'O_IncomeStatement (SH)'!C13","v":41344.941119228839},{"$f":"+'O_IncomeStatement (SH)'!D13","v":42378.56464720954},{"$f":"+'O_IncomeStatement (SH)'!E13","v":43438.028763389797},{"$f":"+'O_IncomeStatement (SH)'!F13","v":44523.979482474562},{"$f":"+'O_IncomeStatement (SH)'!G13","v":45637.078969536466},{"$f":"+'O_IncomeStatement (SH)'!H13","v":46778.005943774828},{"$f":"+'O_IncomeStatement (SH)'!I13","v":47947.456092369161},{"$f":"+'O_IncomeStatement (SH)'!J13","v":49146.142494678381},{"$f":"+'O_IncomeStatement (SH)'!K13","v":50374.796057045402},{"$f":"+'O_IncomeStatement (SH)'!L13","v":51634.16595847148},{"$f":"+'O_IncomeStatement (SH)'!M13","v":52925.020107433258},{"$f":"+'O_IncomeStatement (SH)'!N13","v":54248.1456101191},{"$f":"+'O_IncomeStatement (SH)'!O13","v":55604.349250372034},{"$f":"+'O_IncomeStatement (SH)'!P13","v":56994.457981631334},{"$f":"+'O_IncomeStatement (SH)'!Q13","v":58419.31943117216},{"$f":"+'O_IncomeStatement (SH)'!R13","v":59879.802416951512},{"$f":"+'O_IncomeStatement (SH)'!S13","v":61376.797477375192},{"$f":"+'O_IncomeStatement (SH)'!T13","v":62911.217414309562},{"$f":"+'O_IncomeStatement (SH)'!U13","v":64483.997849667328},{"$f":"+'O_IncomeStatement (SH)'!V13","v":66096.097795909038},{"$f":"+'O_IncomeStatement (SH)'!W13","v":67748.500240806723},{"$f":"+'O_IncomeStatement (SH)'!X13","v":69442.212746826932},{"$f":"+'O_IncomeStatement (SH)'!Y13","v":71178.26806549757},{"$f":"+'O_IncomeStatement (SH)'!Z13","v":72957.724767134932},{"$f":"+'O_IncomeStatement (SH)'!AA13","v":74781.667886313342},{"$f":"+'O_IncomeStatement (SH)'!AB13","v":76651.20958347118},{"$f":"+'O_IncomeStatement (SH)'!AC13","v":78567.489823057898},{"$f":"+'O_IncomeStatement (SH)'!AD13","v":80531.677068634308},{"$f":"+'O_IncomeStatement (SH)'!AE13","v":82544.968995350238},{"$f":"+'O_IncomeStatement (SH)'!AF13","v":84608.593220234034},{"$f":"+'O_IncomeStatement (SH)'!AG13","v":86723.808050739812}]
["Gross Income (Profit)",{"$f":"+'O_IncomeStatement (SH)'!C11","v":41344.941119228839},{"$f":"+'O_IncomeStatement (SH)'!D11","v":42378.56464720954},{"$f":"+'O_IncomeStatement (SH)'!E11","v":43438.028763389797},{"$f":"+'O_IncomeStatement (SH)'!F11","v":44523.979482474562},{"$f":"+'O_IncomeStatement (SH)'!G11","v":45637.078969536466},{"$f":"+'O_IncomeStatement (SH)'!H11","v":46778.005943774828},{"$f":"+'O_IncomeStatement (SH)'!I11","v":47947.456092369161},{"$f":"+'O_IncomeStatement (SH)'!J11","v":49146.142494678381},{"$f":"+'O_IncomeStatement (SH)'!K11","v":50374.796057045402},{"$f":"+'O_IncomeStatement (SH)'!L11","v":51634.16595847148},{"$f":"+'O_IncomeStatement (SH)'!M11","v":52925.020107433258},{"$f":"+'O_IncomeStatement (SH)'!N11","v":54248.1456101191},{"$f":"+'O_IncomeStatement (SH)'!O11","v":55604.349250372034},{"$f":"+'O_IncomeStatement (SH)'!P11","v":56994.457981631334},{"$f":"+'O_IncomeStatement (SH)'!Q11","v":58419.31943117216},{"$f":"+'O_IncomeStatement (SH)'!R11","v":59879.802416951512},{"$f":"+'O_IncomeStatement (SH)'!S11","v":61376.797477375192},{"$f":"+'O_IncomeStatement (SH)'!T11","v":62911.217414309562},{"$f":"+'O_IncomeStatement (SH)'!U11","v":64483.997849667328},{"$f":"+'O_IncomeStatement (SH)'!V11","v":66096.097795909038},{"$f":"+'O_IncomeStatement (SH)'!W11","v":67748.500240806723},{"$f":"+'O_IncomeStatement (SH)'!X11","v":69442.212746826932},{"$f":"+'O_IncomeStatement (SH)'!Y11","v":71178.26806549757},{"$f":"+'O_IncomeStatement (SH)'!Z11","v":72957.724767134932},{"$f":"+'O_IncomeStatement (SH)'!AA11","v":74781.667886313342},{"$f":"+'O_IncomeStatement (SH)'!AB11","v":76651.20958347118},{"$f":"+'O_IncomeStatement (SH)'!AC11","v":78567.489823057898},{"$f":"+'O_IncomeStatement (SH)'!AD11","v":80531.677068634308},{"$f":"+'O_IncomeStatement (SH)'!AE11","v":82544.968995350238},{"$f":"+'O_IncomeStatement (SH)'!AF11","v":84608.593220234034},{"$f":"+'O_IncomeStatement (SH)'!AG11","v":86723.808050739812}]
["Net Profit After Taxes",{"$f":"+'O_IncomeStatement (SH)'!C21","v":-13053.938880771166},{"$f":"+'O_IncomeStatement (SH)'!D21","v":-66582.555352790456},{"$f":"+'O_IncomeStatement (SH)'!E21","v":-65523.091236610198},{"$f":"+'O_IncomeStatement (SH)'!F21","v":-64437.140517525433},{"$f":"+'O_IncomeStatement (SH)'!G21","v":-63324.04103046353},{"$f":"+'O_IncomeStatement (SH)'!H21","v":-62183.114056225168},{"$f":"+'O_IncomeStatement (SH)'!I21","v":-80672.12090550219},{"$f":"+'O_IncomeStatement (SH)'!J21","v":-79801.535928139754},{"$f":"+'O_IncomeStatement (SH)'!K21","v":-79239.990326343206},{"$f":"+'O_IncomeStatement (SH)'!L21","v":-78333.602084501836},{"$f":"+'O_IncomeStatement (SH)'!M21","v":-77735.358136614377},{"$f":"+'O_IncomeStatement (SH)'!N21","v":-76791.354090029738},{"$f":"+'O_IncomeStatement (SH)'!O21","v":-76154.553942280501},{"$f":"+'O_IncomeStatement (SH)'!P21","v":-75171.029790837521},{"$f":"+'O_IncomeStatement (SH)'!Q21","v":-74493.72153560842},{"$f":"+'O_IncomeStatement (SH)'!R21","v":-18758.426296023463},{"$f":"+'O_IncomeStatement (SH)'!S21","v":37113.269999673284},{"$f":"+'O_IncomeStatement (SH)'!T21","v":38465.710080800505},{"$f":"+'O_IncomeStatement (SH)'!U21","v":39857.89900233291},{"$f":"+'O_IncomeStatement (SH)'!V21","v":41289.938058457432},{"$f":"+'O_IncomeStatement (SH)'!W21","v":42762.888303713466},{"$f":"+'O_IncomeStatement (SH)'!X21","v":44277.832436012606},{"$f":"+'O_IncomeStatement (SH)'!Y21","v":45835.880956558351},{"$f":"+'O_IncomeStatement (SH)'!Z21","v":47438.172840460371},{"$f":"+'O_IncomeStatement (SH)'!AA21","v":49085.876257120857},{"$f":"+'O_IncomeStatement (SH)'!AB21","v":50780.189308536108},{"$f":"+'O_IncomeStatement (SH)'!AC21","v":52522.340786156434},{"$f":"+'O_IncomeStatement (SH)'!AD21","v":54313.590946767661},{"$f":"+'O_IncomeStatement (SH)'!AE21","v":56155.232307870836},{"$f":"+'O_IncomeStatement (SH)'!AF21","v":58048.590463049084},{"$f":"+'O_IncomeStatement (SH)'!AG21","v":101290.87748308762}]
["Net Profit Before Taxes",{"$f":"+'O_IncomeStatement (SH)'!C19","v":-13053.938880771166},{"$f":"+'O_IncomeStatement (SH)'!D19","v":-66582.555352790456},{"$f":"+'O_IncomeStatement (SH)'!E19","v":-65523.091236610198},{"$f":"+'O_IncomeStatement (SH)'!F19","v":-64437.140517525433},{"$f":"+'O_IncomeStatement (SH)'!G19","v":-63324.04103046353},{"$f":"+'O_IncomeStatement (SH)'!H19","v":-62183.114056225168},{"$f":"+'O_IncomeStatement (SH)'!I19","v":-61013.663907630835},{"$f":"+'O_IncomeStatement (SH)'!J19","v":-59651.617505321628},{"$f":"+'O_IncomeStatement (SH)'!K19","v":-58586.323942954594},{"$f":"+'O_IncomeStatement (SH)'!L19","v":-57163.594041528529},{"$f":"+'O_IncomeStatement (SH)'!M19","v":-56036.099892566737},{"$f":"+'O_IncomeStatement (SH)'!N19","v":-54549.61438988091},{"$f":"+'O_IncomeStatement (SH)'!O19","v":-53356.770749627962},{"$f":"+'O_IncomeStatement (SH)'!P19","v":-51803.302018368675},{"$f":"+'O_IncomeStatement (SH)'!Q19","v":-50541.800568827835},{"$f":"+'O_IncomeStatement (SH)'!R19","v":5792.2926949266539},{"$f":"+'O_IncomeStatement (SH)'!S19","v":62405.418779366919},{"$f":"+'O_IncomeStatement (SH)'!T19","v":64681.043954484034},{"$f":"+'O_IncomeStatement (SH)'!U19","v":67021.96700216805},{"$f":"+'O_IncomeStatement (SH)'!V19","v":69429.905507305433},{"$f":"+'O_IncomeStatement (SH)'!W19","v":71906.634564116743},{"$f":"+'O_IncomeStatement (SH)'!X19","v":74453.974734768752},{"$f":"+'O_IncomeStatement (SH)'!Y19","v":77073.793278468496},{"$f":"+'O_IncomeStatement (SH)'!Z19","v":79768.005332303772},{"$f":"+'O_IncomeStatement (SH)'!AA19","v":82538.575122228547},{"$f":"+'O_IncomeStatement (SH)'!AB19","v":85387.517204484524},{"$f":"+'O_IncomeStatement (SH)'!AC19","v":88316.897738225642},{"$f":"+'O_IncomeStatement (SH)'!AD19","v":91328.835790126497},{"$f":"+'O_IncomeStatement (SH)'!AE19","v":94425.504671776231},{"$f":"+'O_IncomeStatement (SH)'!AF19","v":97609.133310679696},{"$f":"+'O_IncomeStatement (SH)'!AG19","v":101290.87748308762}]
[]
[]
[]
[]
[]
["LABELS","SensitivityFormalasSaved"]
["Environmental Credits",1]
[{"$f":"A338","v":""},1]
[{"$f":"A339","v":""}]
[{"$f":"A11","v":"Taxes"},1]
[{"$f":"A12","v":"Federal Tax Rate Applied"},1]
[{"$f":"A13","v":"Depreciation Base"},1]
[{"$f":"CONCATENATE(\"Federal PTC \",'Tax Credits'!C33)","v":"Federal PTC Description"},1]
[{"$f":"CONCATENATE(\"State PTC \",'Tax Credits'!C42)","v":"State PTC Description"},1]
[{"$f":"CONCATENATE(\"State PTC \",'Tax Credits'!C51)","v":"State PTC Description"},1]
["Federal ITC",1]
["State ITC",1]
["Local ITC"]
["Income",1]
[{"$f":"A328","v":"Avoided Electricity Purchases"},1]
[{"$f":"A329","v":"Avoided Boiler Fuel Purchases"},1]
["",1]
["",1]
["Electricity Sales, ",1]
["",1]
["",1]
["",1]
[""]
["Purchased Quantities",1]
[{"$f":"IF(Purchases!D21=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D21))","v":"Qty CHP Fuel"},1]
[{"$f":"IF(Purchases!D22=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D22))","v":"Qty Supplemental Fuel, Needs Unmet by CHP"},1]
[{"$f":"IF(Purchases!D23=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D23))","v":""},1]
[{"$f":"IF(Purchases!D24=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D24))","v":""},1]
[{"$f":"IF(Purchases!D25=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D25))","v":""},1]
[{"$f":"IF(Purchases!D26=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D26))","v":""},1]
[{"$f":"IF(Purchases!D27=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D27))","v":""},1]
[{"$f":"IF(Purchases!D28=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D28))","v":""},1]
[{"$f":"IF(Purchases!D29=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D29))","v":""},1]
[{"$f":"IF(Purchases!D30=\"\",\"\",CONCATENATE(\"Qty \",Purchases!D30))","v":""}]
["Expenses",1]
["Capital Expenses",1]
["Major Expenses",1]
["O&M (Cost of Sales)",1]
["Misc Operating Expenses",1]
["Operating Labor",1]
["Insurance Expense",1]
["Property Taxes"]
["Operation",1]
["Plant Operating Factor"]
["Borrowed Funds",1]
[{"$f":"IF(AND('Funding Plan'!C20=\"\",'Funding Plan'!C19=\"\"),\"Loan 1\",IF('Funding Plan'!C20=\"\",'Funding Plan'!C19,'Funding Plan'!C20))","v":"Loan 1"},1]
[{"$f":"IF(AND('Funding Plan'!D20=\"\",'Funding Plan'!D19=\"\"),\"Loan 2\",IF('Funding Plan'!D20=\"\",'Funding Plan'!D19,'Funding Plan'!D20))","v":"Loan 2"},1]
[{"$f":"IF(AND('Funding Plan'!E20=\"\",'Funding Plan'!E19=\"\"),\"Loan 3\",IF('Funding Plan'!E20=\"\",'Funding Plan'!E19,'Funding Plan'!E20))","v":"Loan 3"},1]
[{"$f":"CONCATENATE(\"Interest Rate, \",A466)","v":"Interest Rate, Loan 1"},1]
[{"$f":"CONCATENATE(\"Interest Rate, \",A467)","v":"Interest Rate, Loan 2"},1]
[{"$f":"CONCATENATE(\"Interest Rate, \",A468)","v":"Interest Rate, Loan 3"}]
["Equity Investments",1]
[{"$f":"IF(AND('Funding Plan'!C31=\"\",'Funding Plan'!C32=\"\"),\"Equity 1\",IF('Funding Plan'!C32=\"\",'Funding Plan'!C31,'Funding Plan'!C32))","v":"Equity 1"},1]
[{"$f":"IF(AND('Funding Plan'!D31=\"\",'Funding Plan'!D32=\"\"),\"Equity Investment 2\",IF('Funding Plan'!D32=\"\",'Funding Plan'!D31,'Funding Plan'!D32))","v":"Equity Investment 2"},1]
[{"$f":"IF(AND('Funding Plan'!E31=\"\",'Funding Plan'!E32=\"\"),\"Equity Investment 3\",IF('Funding Plan'!E32=\"\",'Funding Plan'!E31,'Funding Plan'!E32))","v":"Equity Investment 3"}]
["Grants",1]
[{"$f":"IF(AND('Funding Plan'!C39=\"\",'Funding Plan'!C40=\"\"),\"Grant 1\",IF('Funding Plan'!C40=\"\",'Funding Plan'!C39,'Funding Plan'!C40))","v":"Federal ITC"},1]
[{"$f":"IF(AND('Funding Plan'!D39=\"\",'Funding Plan'!D40=\"\"),\"Grant 2\",IF('Funding Plan'!D40=\"\",'Funding Plan'!D39,'Funding Plan'!D40))","v":" Grant ($100/kW)"},1]
[{"$f":"IF(AND('Funding Plan'!E39=\"\",'Funding Plan'!E40=\"\"),\"Grant 3\",IF('Funding Plan'!E40=\"\",'Funding Plan'!E39,'Funding Plan'!E40))","v":"Grant 3"}]
[{"$f":"A66","v":"Financial Assumptions"},1]
[{"$f":"A67","v":"Discount Rate"},1]
[{"$f":"A68","v":"Inflation Rate"},1]
[{"$f":"A69","v":"Project Life"}]
["Prices: User-Defined Sensitivity Factors (Optional, but must be user-defined if same fuel is used in multiple places)",1]
[{"$f":"IF(A71=\"\",\"\",A71)","v":"Electricity Purchase Price"},1]
["CHP Fuel Price",1]
["",1]
["",1]
["",1]
["",1]
[null,1]
[]
[]
[]
[{"$f":"IF(A81=\"\",\"\",A81)","v":"Other User-Defined Sensitivity Factors (Optional)"}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Spider_Diagram","index":6,"n_rows":672,"n_cols":40,"rows_kept":672,"cut":false,"hidden":false,"merged":[[36,2,36,6],[67,1,67,9],[38,2,38,6],[37,2,37,6]]}
["RELCOST: Sensitivity Analysis",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,null,null,null,null,null,null,null,null,"WORKSPACE:"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAVE TO \"Tables-Incentives\" Sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(SpiderStatus<>\"Calculating\",Recalc_Message,\"\")","v":"Recalculate Spider Diagram"}]
[null,"FIGURE TITLE: ",{"$f":"C39","v":""},null,null,null,null,{"$f":"J430","v":"Reselect Performance Measure"}]
[null,"Project Description",{"$f":"'Incentive Model'!F14","v":"Riverside Hotel"}]
[null,"Selected Scenario Description:",{"$f":"'Incentive Model'!F16","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(K474:S474)>0,\"Reselect a parameter below\",\"\")","v":"Reselect a parameter below"}]
[]
[null,null,null,null,null,null,null,{"$f":"IFERROR(IF(IndicateStatusCell=\"\",D478,\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"B578","v":""}]
["DEFINE SCENARIOS FOR SPIDER DIAGRAM",null,"Status:","Ready"]
[null,"TIP:  If you CTRL-BREAK out of a run, you must make sure Status does not say \"Calculating\".  Delete the contents of this cell.  Also, ensure sensitivity factors are all restored to 100%"]
[null,"Instructions:"]
[null,"1.  Select the performance measure you would like to use;  e.g. Equity IRR"]
[null,"2.  Select up to 5 parameters whose variation you would like to examine; e.g. Capital Expenditures, Plant Operating Factor, etc."]
[null,"3.  Enter sensitivity factors for each parameter.  A sensitivity factor of 100% corresponds to 0% variation from the expected value;  80% sensitivity indicates -20% variation from the expected value"]
[null,"4.  Click the \"Recalc Spider Diagram\" button to redraw the spider diagram.  This process may take a few minutes. In the meantime, results are updated in the cells below and on the diagram."]
[]
[null,{"$f":"H37","v":"Reselect Performance Measure"}]
["Scenario",1]
["Performance Measure=>","Simple Payback"]
["Show Viability Criteria","Hide"]
[null,{"$f":"IF(B66=\"Don't inlcude\",\"\",IF(B59=\"\",\"Blank Parameter Ignored\",IF(L449=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(D66=\"Don't inlcude\",\"\",IF(D59=\"\",\"Blank Parameter Ignored\",IF(N449=-1,\"Select a different parameter\",\"\")))","v":"Select a different parameter"},null,{"$f":"IF(F66=\"Don't inlcude\",\"\",IF(F59=\"\",\"Blank Parameter Ignored\",IF(P449=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(H66=\"Don't inlcude\",\"\",IF(H59=\"\",\"Blank Parameter Ignored\",IF(R449=-1,\"Select a different parameter\",\"\")))","v":""},null,{"$f":"IF(J66=\"Don't inlcude\",\"\",IF(J59=\"\",\"Blank Parameter Ignored\",IF(T449=-1,\"Select a different parameter\",\"\")))","v":""}]
["Notes=>>",null,"Notes=>>",null,"Notes=>>",null,"Notes=>>",null,"Notes=>>"]
["Parameter 1=>","Capital Expenses","Parameter 2=>","Natural Gas: CHP Fuel Price","Parameter 3=>","Electricity Purchase Price","Parameter 4=>","Electricity Purchase Price","Parameter 5=>","Fuel, Needs Unmet by CHP"]
[0.8,4.7191323137988297,0.9,5.7288177471591197,0.9,15.114232353945001,0.9,15.114232353945001,1,1.3800734092092699]
[0.9,6.0680276401348801,0.9,5.7288177471591197,0.9,15.114232353945001,0.9,15.114232353945001,1,1.95347857233209]
[1,7.4169229664709304,1,7.4169229664709304,1,7.4169229664709304,1,7.4169229664709304,1,2.8839948918261298]
[1.1000000000000001,8.7658182928069799,1.1000000000000001,10.515521613280301,1.1000000000000001,4.91422711964311,1.1000000000000001,4.91422711964311,1,4.67259652123108]
[1.2,10.114713619143,1.2,18.060897696556601,1.2,3.6743794970499,1.2,3.6743794970499,1,9.5382882688049797]
[1.3,11.4636089454791,1.2,18.060897696556601,1.3,2.9341105086581298,1.3,2.9341105086581298,1,9.5382882688049797]
[null,"Include",null,"Include",null,"Include",null,"Don't inlcude",null,"Don't inlcude"]
[]
["Notes"]
[]
["Note:","The current version of RELCOST includes sensitivity logic for Funding Sources 1, 2 and 3 only. "]
[null,"If you have more than three funding sources that you want to appear on the spider diagram, define User-Defined Sensitivity Factors on the WhatIf tab."]
[null,"If you do not need to show on spider diagram, see the \"Other Sensitivity Factors\" area on the Funding Plan tab."]
["Note:",{"$f":"B198","v":"For Incentive Analysis, Select a Different LCCA Measure"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["WORKSPACE (OPTIONAL)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CHP Titles"]
[null,"Chart Subtitle 1",{"$f":"IF(C153<>C154,E136,E137)","v":""},"Fuel Switching",{"$f":"IFERROR(CONCATENATE(\"Electricity at $\",ROUND(C155,3),\" / kWh, \",C153,\" at $\",ROUND(C156,3),\" / MMBtu\",\", \",C154,\" at $\",ROUND(C157,3),\" / MMBtu,  Plant Cost= $\",ROUND(C158,0),\" / kW,  Variable O&M = $\",ROUND(C159,4),\" / kWh\"),\"\")","v":""}]
[null,null,null,"Same baseline & CHP fuel",{"$f":"IFERROR(CONCATENATE(\"Electricity at $\",ROUND(C155,3),\" / kWh, \",C153,\" at $\",ROUND(C156,3),\" / MMBtu\",\",  Plant Cost= $\",ROUND(C158,0),\" / kW,  Variable O&M = $\",ROUND(C159,4),\" / kWh\"),\"\")","v":"Electricity at $0 / kWh, 0 at $0 / MMBtu,  Plant Cost= $0 / kW,  Variable O&M = $0 / kWh"}]
[null,"Chart Subtitle 2",{"$f":"D138","v":""},{"$f":"IFERROR(CONCATENATE(\"Average operation is \",ROUND(C173*100,0),\"% of derated capacity for \",ROUND(C172,0),\" hours at \",C170*100,\"% availability (\",C171*100,\"% in Year 1)\" ),\"\")","v":""}]
[null,"Chart Subtitle 3",null,{"$f":"IF(SUM('Incentive Model'!L28:L70),CONCATENATE(\"ODOE Max=$\",ROUND(C168,0),\"M\",\", ETO=$\",ROUND(C169,2),\"/kWh compared to grid, Fed ITC=\",ROUND(C177*100,0),\"% \",C178),\"\"\"\")","v":"ODOE Max=$5M, ETO=$0.2/kWh compared to grid, Fed ITC=0%  NWN Uncapped"}]
[]
[null,"Non-CHP Titles"]
[null,"Chart Subtitle 1",{"$f":"IFERROR(CONCATENATE(F153,\" at $\",ROUND(G155,3),\" \",H155, \", \",C154,\" at $\",ROUND(G156,3),\" \",H156, \", Plant Cost of $\",ROUND(F157,0),\", Incentives= $\",ROUND(F158,0)),\"\")","v":""}]
[null,"Chart Subtitle 2"]
[null,"Chart Subtitle 3"]
[]
[null,"SELECTED TITLES"]
[null,"Chart Subtitle 1",{"$f":"IF('Incentive Model'!$F$143=0,Spider_Diagram!C142,Spider_Diagram!C136)","v":""}]
[null,"Chart Subtitle 2",{"$f":"IF('Incentive Model'!$F$143=0,\"\",Spider_Diagram!C138)","v":""}]
[]
[null,"Horizontal Axis Units",{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"(years)\",\"\")","v":""}]
[]
[null,null,"CHP Case",null,null,"Biomass Boiler Case"]
[null,"Baseline Fuel",{"$f":"Scenarios!C199","v":0},null,{"$f":"B153","v":"Baseline Fuel"},{"$f":"C153","v":0},{"$f":"VLOOKUP($F$153,Conversions_Fuel,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"CHP Fuel",{"$f":"'Incentive Model'!F136","v":""},null,"Biomass Fuel",{"$f":"'Incentive Model'!F137:G137","v":""},{"$f":"VLOOKUP(F154,Conversions_Fuel,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"Electricity Baseline",{"$f":"Scenarios!F84","v":0},null,{"$f":"B156","v":"0 Baseline Cost"},{"$f":"C156","v":0},{"$f":"F155*G153","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(F$153,Conversions_Fuel,'Tables-Technical'!$H$104,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Series 1",null,"Series 2",null,"Series 3",null,"Series 4",null,"Series 5"]
[null,{"$f":"CONCATENATE(C153,\" Baseline Cost\")","v":"0 Baseline Cost"},{"$f":"Scenarios!M84","v":0},null,"Biomass Cost",{"$f":"'Incentive Model'!F156:G156","v":""},{"$f":"F156*G154","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(F$154,Conversions_Fuel,'Tables-Technical'!H$104,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A58","v":"Notes=>>"},"1st year",{"$f":"+C58","v":"Notes=>>"},"Average 1st 10 years",{"$f":"+E58","v":"Notes=>>"},"Total over Life",{"$f":"+G58","v":"Notes=>>"},null,{"$f":"+I58","v":"Notes=>>"}]
[null,{"$f":"C154","v":""},{"$f":"'Incentive Model'!F155","v":""},null,{"$f":"B161","v":"Total Installed Cost"},{"$f":"C161","v":792000}]
[null,"Plant Cost",{"$f":"Scenarios!D34","v":0},"per kW","Grants",{"$f":"SUM('Incentive Model'!G33+'Incentive Model'!G45+'Incentive Model'!G58+'Incentive Model'!G63+'Incentive Model'!G67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A59","v":"Parameter 1=>"},{"$f":"IF(B$59=\"\",\"\",IF(B$66=\"Include\",+B$59,\"\"))","v":"Capital Expenses"},{"$f":"+C59","v":"Parameter 2=>"},{"$f":"IF(D59=\"\",\"\",IF(D$66=\"Include\",+D59,\"\"))","v":"Natural Gas: CHP Fuel Price"},{"$f":"+E59","v":"Parameter 3=>"},{"$f":"IF(F59=\"\",\"\",IF(F$66=\"Include\",+F59,\"\"))","v":"Electricity Purchase Price"},{"$f":"+G59","v":"Parameter 4=>"},{"$f":"IF(H59=\"\",\"\",IF(H$66=\"Include\",+H59,\"\"))","v":""},{"$f":"+I59","v":"Parameter 5=>"},{"$f":"IF(J59=\"\",\"\",IF(J$66=\"Include\",+J59,\"\"))","v":""},null,null,null,{"$f":"CONCATENATE(Spider_Measure,\" Cost Effectiveness Criteria\")","v":"Simple Payback Cost Effectiveness Criteria"},{"$f":"CONCATENATE(N220,\"x \")","v":"0.25x "},{"$f":"CONCATENATE(R220,\"x \")","v":"0.5x "},{"$f":"CONCATENATE(V220,\"x \")","v":"0.75x "},{"$f":"CONCATENATE(AH220,\"x \")","v":"1.25x "},{"$f":"CONCATENATE(AL220,\"x \")","v":"1.5x "}]
[null,"Variable O&M",{"$f":"IFERROR(Scenarios!C101+Scenarios!D101,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$59<>\"\",B$66=\"Include\"),V170,0)","v":-0.19999999999999996},{"$f":"IF(W$158=\"\",$T$478,IF(B$66=\"Include\",W170,$T$478))","v":4.7191323137988297},{"$f":"IF(AND(D$59<>\"\",D$66=\"Include\"),X170,0)","v":-9.9999999999999978E-2},{"$f":"IF(Y$158=\"\",$T$478,IF(D$66=\"Include\",Y170,$T$478))","v":5.7288177471591197},{"$f":"IF(AND(F$59<>\"\",F$66=\"Include\"),Z170,0)","v":-9.9999999999999978E-2},{"$f":"IF(AA$158=\"\",$T$478,IF(F$66=\"Include\",AA170,$T$478))","v":15.114232353945001},{"$f":"IF(AND(H$59<>\"\",H$66=\"Include\"),AB170,0)","v":0},{"$f":"IF(AC$158=\"\",$T$478,IF(H$66=\"Include\",AC170,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(J$59<>\"\",J$66=\"Include\"),AD170,0)","v":0},{"$f":"IF(AE$158=\"\",$T$478,IF(J$66=\"Include\",AE170,$T$478))","v":7.4169229664709304},null,{"$f":"MIN(V166:AE166)","v":-0.19999999999999996},{"$f":"C200","v":633600},{"$f":"$B$199","v":""},{"$f":"$B$199*$N$220","v":{"$error":"#VALUE!"}},{"$f":"$B$199*$R$220","v":{"$error":"#VALUE!"}},{"$f":"AI159*$V$220","v":{"$error":"#VALUE!"}},{"$f":"AI159*$AH$220","v":{"$error":"#VALUE!"}},{"$f":"AI159*$AL$220","v":{"$error":"#VALUE!"}}]
[null,"Total Cost per kW",{"$f":"'Capital Expenditures'!D86","v":""},"per kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$59<>\"\",B$66=\"Include\"),V172,0)","v":-9.9999999999999978E-2},{"$f":"IF(W$158=\"\",$T$478,IF(B$66=\"Include\",W172,$T$478))","v":6.0680276401348801},{"$f":"IF(AND(D$59<>\"\",D$66=\"Include\"),X172,0)","v":-9.9999999999999978E-2},{"$f":"IF(Y$158=\"\",$T$478,IF(D$66=\"Include\",Y172,$T$478))","v":5.7288177471591197},{"$f":"IF(AND(F$59<>\"\",F$66=\"Include\"),Z172,0)","v":-9.9999999999999978E-2},{"$f":"IF(AA$158=\"\",$T$478,IF(F$66=\"Include\",AA172,$T$478))","v":15.114232353945001},{"$f":"IF(AND(H$59<>\"\",H$66=\"Include\"),AB172,0)","v":0},{"$f":"IF(AC$158=\"\",$T$478,IF(H$66=\"Include\",AC172,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(J$59<>\"\",J$66=\"Include\"),AD172,0)","v":0},{"$f":"IF(AE$158=\"\",$T$478,IF(J$66=\"Include\",AE172,$T$478))","v":7.4169229664709304},null,0,{"$f":"C201","v":0},{"$f":"$B$199","v":""},{"$f":"$B$199*$N$220","v":{"$error":"#VALUE!"}},{"$f":"$B$199*$R$220","v":{"$error":"#VALUE!"}},{"$f":"AI160*$V$220","v":{"$error":"#VALUE!"}},{"$f":"AI160*$AH$220","v":{"$error":"#VALUE!"}},{"$f":"AI160*$AL$220","v":{"$error":"#VALUE!"}}]
[null,"Total Installed Cost",{"$f":"IFERROR('Capital Expenditures'!D84,\"\")","v":792000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$59<>\"\",B$66=\"Include\"),V173,0)","v":0},{"$f":"IF(W$158=\"\",$T$478,IF(B$66=\"Include\",W173,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(D$59<>\"\",D$66=\"Include\"),X173,0)","v":0},{"$f":"IF(Y$158=\"\",$T$478,IF(D$66=\"Include\",Y173,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(F$59<>\"\",F$66=\"Include\"),Z173,0)","v":0},{"$f":"IF(AA$158=\"\",$T$478,IF(F$66=\"Include\",AA173,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(H$59<>\"\",H$66=\"Include\"),AB173,0)","v":0},{"$f":"IF(AC$158=\"\",$T$478,IF(H$66=\"Include\",AC173,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(J$59<>\"\",J$66=\"Include\"),AD173,0)","v":0},{"$f":"IF(AE$158=\"\",$T$478,IF(J$66=\"Include\",AE173,$T$478))","v":7.4169229664709304},null,{"$f":"MAX(V165:AE165)","v":0.30000000000000004},{"$f":"C202","v":1029600},{"$f":"$B$199","v":""},{"$f":"$B$199*$N$220","v":{"$error":"#VALUE!"}},{"$f":"$B$199*$R$220","v":{"$error":"#VALUE!"}},{"$f":"AI161*$V$220","v":{"$error":"#VALUE!"}},{"$f":"AI161*$AH$220","v":{"$error":"#VALUE!"}},{"$f":"AI161*$AL$220","v":{"$error":"#VALUE!"}}]
[null,"Electric Heat Rate",{"$f":"'Incentive Model'!F102","v":""},"Btu/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$59<>\"\",B$66=\"Include\"),V174,0)","v":0.10000000000000009},{"$f":"IF(W$158=\"\",$T$478,IF(B$66=\"Include\",W174,$T$478))","v":8.7658182928069799},{"$f":"IF(AND(D$59<>\"\",D$66=\"Include\"),X174,0)","v":0.10000000000000009},{"$f":"IF(Y$158=\"\",$T$478,IF(D$66=\"Include\",Y174,$T$478))","v":10.515521613280301},{"$f":"IF(AND(F$59<>\"\",F$66=\"Include\"),Z174,0)","v":0.10000000000000009},{"$f":"IF(AA$158=\"\",$T$478,IF(F$66=\"Include\",AA174,$T$478))","v":4.91422711964311},{"$f":"IF(AND(H$59<>\"\",H$66=\"Include\"),AB174,0)","v":0},{"$f":"IF(AC$158=\"\",$T$478,IF(H$66=\"Include\",AC174,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(J$59<>\"\",J$66=\"Include\"),AD174,0)","v":0},{"$f":"IF(AE$158=\"\",$T$478,IF(J$66=\"Include\",AE174,$T$478))","v":7.4169229664709304}]
[null,"Thermal Output",{"$f":"'Incentive Model'!F103","v":""},"Btu/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$59<>\"\",B$66=\"Include\"),V175,0)","v":0.19999999999999996},{"$f":"IF(W$158=\"\",$T$478,IF(B$66=\"Include\",W175,$T$478))","v":10.114713619143},{"$f":"IF(AND(D$59<>\"\",D$66=\"Include\"),X175,0)","v":0.19999999999999996},{"$f":"IF(Y$158=\"\",$T$478,IF(D$66=\"Include\",Y175,$T$478))","v":18.060897696556601},{"$f":"IF(AND(F$59<>\"\",F$66=\"Include\"),Z175,0)","v":0.19999999999999996},{"$f":"IF(AA$158=\"\",$T$478,IF(F$66=\"Include\",AA175,$T$478))","v":3.6743794970499},{"$f":"IF(AND(H$59<>\"\",H$66=\"Include\"),AB175,0)","v":0},{"$f":"IF(AC$158=\"\",$T$478,IF(H$66=\"Include\",AC175,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(J$59<>\"\",J$66=\"Include\"),AD175,0)","v":0},{"$f":"IF(AE$158=\"\",$T$478,IF(J$66=\"Include\",AE175,$T$478))","v":7.4169229664709304}]
[null,"Rated Power",{"$f":"'Incentive Model'!F100","v":""},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B$59<>\"\",B$66=\"Include\"),V176,0)","v":0.30000000000000004},{"$f":"IF(W$158=\"\",$T$478,IF(B$66=\"Include\",W176,$T$478))","v":11.4636089454791},{"$f":"IF(AND(D$59<>\"\",D$66=\"Include\"),X176,0)","v":0.19999999999999996},{"$f":"IF(Y$158=\"\",$T$478,IF(D$66=\"Include\",Y176,$T$478))","v":18.060897696556601},{"$f":"IF(AND(F$59<>\"\",F$66=\"Include\"),Z176,0)","v":0.30000000000000004},{"$f":"IF(AA$158=\"\",$T$478,IF(F$66=\"Include\",AA176,$T$478))","v":2.9341105086581298},{"$f":"IF(AND(H$59<>\"\",H$66=\"Include\"),AB176,0)","v":0},{"$f":"IF(AC$158=\"\",$T$478,IF(H$66=\"Include\",AC176,$T$478))","v":7.4169229664709304},{"$f":"IF(AND(J$59<>\"\",J$66=\"Include\"),AD176,0)","v":0},{"$f":"IF(AE$158=\"\",$T$478,IF(J$66=\"Include\",AE176,$T$478))","v":7.4169229664709304}]
[null,"Net Power",{"$f":"'Incentive Model'!F101","v":""},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V159:V164)","v":0.30000000000000004},null,{"$f":"MAX(X159:X164)","v":0.19999999999999996},null,0.30000000000000004,null,0,null,0]
[null,"Electric Efficiency",{"$f":"'Incentive Model'!F104","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(V159:V164)","v":-0.19999999999999996},null,{"$f":"MIN(X159:X164)","v":-9.9999999999999978E-2},null,{"$f":"MIN(Z159:Z164)","v":-9.9999999999999978E-2},null,{"$f":"MIN(AB159:AB164)","v":0},null,{"$f":"MIN(AD159:AD164)","v":0}]
[null,"CHP Efficiency",{"$f":"'Incentive Model'!F105","v":""}]
[null,"ODOE Max",{"$f":"'Incentive Model'!G56/10^6","v":5},"M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes=>>","1st year","Notes=>>","Average 1st 10 years","Notes=>>","Total over Life","Notes=>>",null,"Notes=>>"]
[null,"ETO",{"$f":"'Incentive Model'!G48","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter 1=>","Electricity Unit Cost","Parameter 2=>","CHP Fuel Unit Cost","Parameter 3=>","Capital Expenses","Parameter 4=>","Natural Gas ECM Savings (Alt)","Parameter 5=>","Electricity ECM Savings (Alt)"]
[null,"Availability",{"$f":"'Incentive Model'!F113","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A60-1","v":-0.19999999999999996},{"$f":"B60","v":4.7191323137988297},{"$f":"C60-1","v":-9.9999999999999978E-2},{"$f":"D60","v":5.7288177471591197},{"$f":"E60-1","v":-9.9999999999999978E-2},{"$f":"F60","v":15.114232353945001},{"$f":"G60-1","v":-9.9999999999999978E-2},{"$f":"H60","v":15.114232353945001},{"$f":"I60-1","v":0},{"$f":"J60","v":1.3800734092092699}]
[null,"Availability in Construction Year",{"$f":"'Incentive Model'!F114","v":""}]
[null,"Hours",{"$f":"'Incentive Model'!F112","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B61<>\"\",A61-1,V170)","v":-9.9999999999999978E-2},{"$f":"IF(B61<>\"\",B61,W170)","v":6.0680276401348801},{"$f":"IF(D61<>\"\",C61-1,X170)","v":-9.9999999999999978E-2},{"$f":"IF(D61<>\"\",D61,Y170)","v":5.7288177471591197},{"$f":"IF(F61<>\"\",E61-1,Z170)","v":-9.9999999999999978E-2},{"$f":"IF(F61<>\"\",F61,AA170)","v":15.114232353945001},{"$f":"IF(H61<>\"\",G61-1,AB170)","v":-9.9999999999999978E-2},{"$f":"IF(H61<>\"\",H61,AC170)","v":15.114232353945001},{"$f":"IF(J61<>\"\",I61-1,AD170)","v":0},{"$f":"IF(J61<>\"\",J61,AE170)","v":1.95347857233209}]
[null,"Average Operation",{"$f":"'Incentive Model'!F117","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B62<>\"\",A62-1,V172)","v":0},{"$f":"IF(B62<>\"\",B62,W172)","v":7.4169229664709304},{"$f":"IF(D62<>\"\",C62-1,X172)","v":0},{"$f":"IF(D62<>\"\",D62,Y172)","v":7.4169229664709304},{"$f":"IF(F62<>\"\",E62-1,Z172)","v":0},{"$f":"IF(F62<>\"\",F62,AA172)","v":7.4169229664709304},{"$f":"IF(H62<>\"\",G62-1,AB172)","v":0},{"$f":"IF(H62<>\"\",H62,AC172)","v":7.4169229664709304},{"$f":"IF(J62<>\"\",I62-1,AD172)","v":0},{"$f":"IF(J62<>\"\",J62,AE172)","v":2.8839948918261298}]
[null,"Date",{"$f":"TODAY()","v":"2015-12-02"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B63<>\"\",A63-1,V173)","v":0.10000000000000009},{"$f":"IF(B63<>\"\",B63,W173)","v":8.7658182928069799},{"$f":"IF(D63<>\"\",C63-1,X173)","v":0.10000000000000009},{"$f":"IF(D63<>\"\",D63,Y173)","v":10.515521613280301},{"$f":"IF(F63<>\"\",E63-1,Z173)","v":0.10000000000000009},{"$f":"IF(F63<>\"\",F63,AA173)","v":4.91422711964311},{"$f":"IF(H63<>\"\",G63-1,AB173)","v":0.10000000000000009},{"$f":"IF(H63<>\"\",H63,AC173)","v":4.91422711964311},{"$f":"IF(J63<>\"\",I63-1,AD173)","v":0},{"$f":"IF(J63<>\"\",J63,AE173)","v":4.67259652123108}]
[null,"Filename and path",{"$f":"CELL(\"filename\")","v":"I:\\CHP TAP Qualification Screenings\\~3-CHP tools and templates\\Calculators\\~ RELCOST Conventional\\[RELCOST_20151202~CHP Example at Hotel.xlsm]Overview"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B64<>\"\",A64-1,V174)","v":0.19999999999999996},{"$f":"IF(B64<>\"\",B64,W174)","v":10.114713619143},{"$f":"IF(D64<>\"\",C64-1,X174)","v":0.19999999999999996},{"$f":"IF(D64<>\"\",D64,Y174)","v":18.060897696556601},{"$f":"IF(F64<>\"\",E64-1,Z174)","v":0.19999999999999996},{"$f":"IF(F64<>\"\",F64,AA174)","v":3.6743794970499},{"$f":"IF(H64<>\"\",G64-1,AB174)","v":0.19999999999999996},{"$f":"IF(H64<>\"\",H64,AC174)","v":3.6743794970499},{"$f":"IF(J64<>\"\",I64-1,AD174)","v":0},{"$f":"IF(J64<>\"\",J64,AE174)","v":9.5382882688049797}]
[null,"Filename",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"RELCOST_20151202~CHP Example at Hotel.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B65<>\"\",A65-1,V175)","v":0.30000000000000004},{"$f":"IF(B65<>\"\",B65,W175)","v":11.4636089454791},{"$f":"IF(D65<>\"\",C65-1,X175)","v":0.19999999999999996},{"$f":"IF(D65<>\"\",D65,Y175)","v":18.060897696556601},{"$f":"IF(F65<>\"\",E65-1,Z175)","v":0.30000000000000004},{"$f":"IF(F65<>\"\",F65,AA175)","v":2.9341105086581298},{"$f":"IF(H65<>\"\",G65-1,AB175)","v":0.30000000000000004},{"$f":"IF(H65<>\"\",H65,AC175)","v":2.9341105086581298},{"$f":"IF(J65<>\"\",I65-1,AD175)","v":0},{"$f":"IF(J65<>\"\",J65,AE175)","v":9.5382882688049797}]
[null,"Fed ITC Percent",{"$f":"Scenarios!P117","v":0}]
[null,"NWN Max",{"$f":"IF('Incentive Model'!G37=0,\" NWN Uncapped\",CONCATENATE(\", NWN Max = $\",ROUND('Incentive Model'!G37,0)))","v":" NWN Uncapped"}]
[]
[null,null,null,null,null,null,null,null,null,null,0.8,1,0]
[null,null,null,null,null,null,null,null,null,null,0.9,1,0.25]
[null,null,null,null,null,null,null,null,null,null,1,1,0.5]
[null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1,1]
[null,null,null,null,null,null,null,null,null,null,1.2,1,2]
[null,null,null,null,null,null,null,null,null,null,1.2,1,3]
[]
[]
[]
[]
[]
[null,"SpiderStatus",{"$f":"SpiderStatus","v":"Ready"}]
[null,"Ready","Saving"]
[]
["SERIES 1: GRAPH WITH VALUES ON VERTICAL AXIS AND PERPENDICULAR LINES AT SEVERAL MULTIPLES OF CRITERIA SELECTED."]
[]
[]
[]
[null,{"$f":"IF(B199=\"\",\"For Incentive Analysis, Select a Different LCCA Measure\",\"\")","v":"For Incentive Analysis, Select a Different LCCA Measure"},null,{"$f":"CONCATENATE(D199,\" of \",J218,\" \",K218)","v":{"$error":"#VALUE!"}},{"$f":"CONCATENATE(N218,\" \",O218)","v":{"$error":"#VALUE!"}},{"$f":"CONCATENATE(R218,\" \",S218)","v":{"$error":"#VALUE!"}},{"$f":"CONCATENATE(V218,\" \",W218)","v":{"$error":"#VALUE!"}},{"$f":"CONCATENATE(AH218,\" \",AI218)","v":{"$error":"#VALUE!"}},{"$f":"CONCATENATE(AL218,\" \",AM218)","v":{"$error":"#VALUE!"}}]
[{"$f":"Spider_Measure","v":"Simple Payback"},{"$f":"IFERROR(VLOOKUP(B55,ViabilityCriteria,2,FALSE),\"\")","v":""},null,{"$f":"AI158","v":"Simple Payback Cost Effectiveness Criteria"},"0.25x ","0.5x ","0.75x ","1.25x ","1.5x "]
[{"$f":"CONCATENATE(B55,'Incentive Model'!$H$405)","v":"Simple Payback"},null,{"$f":"D215","v":633600},{"$f":"AI159","v":""},{"$f":"$N$220*D200","v":{"$error":"#VALUE!"}},{"$f":"D200*$R$220","v":{"$error":"#VALUE!"}},{"$f":"D200*$V$220","v":{"$error":"#VALUE!"}},{"$f":"D200*$AH$220","v":{"$error":"#VALUE!"}},{"$f":"D200*$AL$220","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(OR(Spider_Measure=WhatIf!F18,Spider_Measure=WhatIf!F21,Spider_Measure=WhatIf!F22),\"Payback\",\"Not Payback\")","v":"Not Payback"},null,0,{"$f":"AI160","v":""},{"$f":"$N$220*D201","v":{"$error":"#VALUE!"}},{"$f":"D201*$R$220","v":{"$error":"#VALUE!"}},{"$f":"D201*$V$220","v":{"$error":"#VALUE!"}},{"$f":"D201*$AH$220","v":{"$error":"#VALUE!"}},{"$f":"D201*$AL$220","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"D214","v":1029600},{"$f":"AI161","v":""},{"$f":"$N$220*D202","v":{"$error":"#VALUE!"}},{"$f":"D202*$R$220","v":{"$error":"#VALUE!"}},{"$f":"D202*$V$220","v":{"$error":"#VALUE!"}},{"$f":"D202*$AH$220","v":{"$error":"#VALUE!"}},{"$f":"D202*$AL$220","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,"Series 1"]
[null,null,null,{"$f":"V156","v":"Notes=>>"},{"$f":"W156","v":"1st year"}]
[null,null,null,{"$f":"V158","v":"Parameter 1=>"},{"$f":"W158","v":"Capital Expenses"}]
[null,null,{"$f":"A60","v":0.8},{"$f":"IF(W159<>\"Exceeds Project Life\",B221,\"\")","v":633600},{"$f":"IF(W159<>\"Exceeds Project Life\",W159,\"\")","v":4.7191323137988297},{"$f":"IF(W159<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":"Show"}]
[null,null,0.9,712800,6.0680276401348801,"Show"]
[null,null,1,792000,7.4169229664709304,"Show"]
[null,null,1.1000000000000001,871200.00000000012,8.7658182928069799,"Show"]
[null,null,1.2,950400,10.114713619143,"Show"]
[null,null,1.3,1029600,11.4636089454791,"Show"]
[null,null,"Max",{"$f":"MAX(D208:D213)","v":1029600}]
[null,null,"Min",{"$f":"MIN(D208:D213)","v":633600}]
[null,null,null,null,null,null,null,null,null,"kW",{"$f":"Scenarios!$C$34","v":0},null,null,"kW",{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,null,null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0}]
[null,null,null,null,null,null,null,null,null,"tons of CO2e",{"$f":"Scenarios!$L$50","v":0},null,null,"tons of CO2e",{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,null,null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J220*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"N220*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"R220*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"V220*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,null,null,null,null,null,"years",null,null,{"$f":"AH220*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"AL220*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""}]
[{"$f":"B59","v":"Capital Expenses"},{"$f":"SpiderInclude1","v":"Include"},null,null,null,{"$f":"IF(SUM(F221:F226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Other",null,{"$f":"IF(SUM(I221:I226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,null,{"$f":"IF(SUM(M221:M226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,{"$f":"IF(K226>$B$199,\"Not Found\",\"\")","v":""},{"$f":"IF(SUM(Q221:Q226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,{"$f":"IF(O226>$B$199,\"Not Found\",\"\")","v":""},{"$f":"IF(SUM(U221:U226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,null,null,null,null,{"$f":"IF(SUM(AB221:AB226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(SUM(AD221:AD226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(SUM(AF221:AF226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(AG221:AG226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,{"$f":"IF(SUM(AJ221:AJ226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(AK221:AK226)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks"]
[1,{"$f":"VLOOKUP(A219,WhatIf!$A$8:$D$103,3,FALSE)/VLOOKUP(A219,WhatIf!$A$8:$D$103,2,FALSE)","v":792000},null,"BREAKEVEN",null,"Multiple of ",1,null,null,1,{"$f":"J220","v":1},null,null,0.25,{"$f":"N220","v":0.25},null,null,0.5,{"$f":"R220","v":0.5},null,null,0.75,{"$f":"V220","v":0.75},null,null,"BREAKEVEN",null,"Multiple of ",2,null,{"$f":"AD220","v":0},null,null,1.25,{"$f":"AH220","v":1.25},null,null,1.5,{"$f":"AL220","v":1.5}]
[{"$f":"A60","v":0.8},{"$f":"IFERROR(A221*$B$220,\"\")","v":633600},{"$f":"IF(B60<>\"Exceeds Project Life\",B60,\"\")","v":4.7191323137988297},{"$f":"IF( $C221>=G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF( $C221<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"D222*E221","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($B$220-$C220)/($C221-$C220)*($B221-$B220)+$B220)*F221,\"\")","v":""},{"$f":"IF($B$199*J$220<$C221,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*J$220>=$C222,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($E208-J$220*$B$199)/($E208-$E209)*($D209-$D208)+$D208)*H221*I221,0)","v":0},{"$f":"$K$217*J221","v":0},{"$f":"IF($B$199*N$220<$C221,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*N$220>=$C222,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C221-N$220*$B$199)/($C221-$C222)*($B222-$B221)+$B221)*L221*M221,0)","v":0},{"$f":"$K$217*N221","v":0},{"$f":"IF($B$199*R$220<$C221,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*R$220>=$C222,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C221-R$220*$B$199)/($C221-$C222)*($B222-$B221)+$B221)*P221*Q221,0)","v":0},{"$f":"$K$217*R221","v":0},{"$f":"IF($B$199*V$220<$C221,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*V$220>=$C222,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C221-V$220*$B$199)/($C221-$C222)*($B222-$B221)+$B221)*T221*U221,0)","v":0},{"$f":"$K$217*V221","v":0},null,null,{"$f":"IF( $C221>=AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF( $C221<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"Z222*AA221","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($B$220-$C220)/($C221-$C220)*($B221-$B220)+$B220)*AB221,\"\")","v":""},{"$f":"IF($B$199*AG$220<$C221,1,0)","v":{"$error":"#VALUE!"}},{"$f":"$K$217*AD221","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*AH$220<$C221,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*AH$220>=$C222,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C221-AH$220*$B$199)/($C221-$C222)*($B222-$B221)+$B221)*AF221*AG221,0)","v":0},{"$f":"$K$217*AH221","v":0},{"$f":"IF($B$199*AL$220<$C221,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*AL$220>=$C222,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C221-AL$220*$B$199)/($C221-$C222)*($B222-$B221)+$B221)*AJ221*AK221,0)","v":0},{"$f":"$K$217*AL221","v":0}]
[0.9,712800,6.0680276401348801,{"$error":"#VALUE!"},{"$f":"IF( $C222<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C222<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1,792000,7.4169229664709304,{"$error":"#VALUE!"},{"$f":"IF( $C223<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C223<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1.1000000000000001,871200.00000000012,8.7658182928069799,{"$error":"#VALUE!"},{"$f":"IF( $C223<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C223<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1.2,950400,10.114713619143,{"$error":"#VALUE!"},{"$f":"IF( $C224<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C224<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1.3,1029600,11.4636089454791,{"$error":"#VALUE!"},{"$f":"IF( $C225<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C225<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[null,null,null,null,null,"Sum(",{"$f":"IF(F219<>\"\",F219,IF(SUM(G221:G226)=0,0,SUM(G221:G226)))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(I219<>\"\",H219,IF(SUM(J221:J226)=0,0,SUM(J221:J226)))","v":{"$error":"#VALUE!"}},{"$f":"IF(I219<>\"\",I219,IF(SUM(K221:K226)=0,0,SUM(K221:K226)))/K216","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(M219<>\"\",M219,IF(SUM(N221:N226)=0,0,SUM(N221:N226)))","v":{"$error":"#VALUE!"}},{"$f":"IF(L219<>\"\",L219,IF(SUM(O221:O226)=0,0,SUM(O221:O226)))/O216","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(Q219<>\"\",Q219,IF(SUM(R221:R226)=0,0,SUM(R221:R226)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q219<>\"\",Q219,IF(SUM(S221:S226)=0,0,SUM(S221:S226)))/S216","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(U219<>\"\",U219,IF(SUM(V221:V226)=0,0,SUM(V221:V226)))","v":{"$error":"#VALUE!"}},{"$f":"IF(U219<>\"\",U219,IF(SUM(W221:W226)=0,0,SUM(W221:W226)))/W216","v":{"$error":"#VALUE!"}},null,null,null,null,"Sum(",{"$f":"IF(AB219<>\"\",AB219,IF(SUM(AC221:AC226)=0,0,SUM(AC221:AC226)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AC219<>\"\",AC219,IF(SUM(AE221:AE226)=0,0,SUM(AE221:AE226)))/AE216","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AG219<>\"\",AG219,IF(SUM(AH221:AH226)=0,0,SUM(AH221:AH226)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AG219<>\"\",AG219,IF(SUM(AI221:AI226)=0,0,SUM(AI221:AI226)))/AI216","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AK219<>\"\",AK219,IF(SUM(AL221:AL226)=0,0,SUM(AL221:AL226)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK219<>\"\",AK219,IF(SUM(AM221:AM226)=0,0,SUM(AM221:AM226)))/AM216","v":{"$error":"#VALUE!"}}]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G227=\"\",\"\",(CONCATENATE($A219,\" for \",G220,\"x Required \",Spider_Measure,\" =  \",$B230,ROUND(G227,$B229),$B231))),\"-\")","v":"-"},null,null,{"$f":"IF(J227=0,\"--\",IFERROR(IF(J227=\"\",\"\",(CONCATENATE($A219,\" for \",ROUND(B199,0),\" Year \",Spider_Measure, \" =  \",$B230,ROUND(J227,$B229),$B231))),\"-\"))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IFERROR(IF(N227=\"\",\"\",(CONCATENATE($A219,\" for \",#REF!,\"x Required \",Spider_Measure,\" =  \",$B230,ROUND(N227,$B229),$B231))),\"-\")","v":"-"},null,null,null,{"$f":"IFERROR(IF(R227=\"\",\"\",(CONCATENATE($A219,\" for \",R220,\"x Required \",Spider_Measure,\" =  \",$B230,ROUND(R227,$B229),$B231))),\"-\")","v":"-"},null,null,null,{"$f":"IFERROR(IF(V227=\"\",\"\",(CONCATENATE($A219,\" for \",V220,\"x Required \",Spider_Measure,\" =  \",$B230,ROUND(V227,$B229),$B231))),\"-\")","v":"-"},null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(AC227=\"\",\"\",(CONCATENATE($A219,\" for \",AC220,\"x Required \",Spider_Measure,\" =  $\",ROUND(AC227,2)))),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(IF(AH227=\"\",\"\",(CONCATENATE($A219,\" for \",AH220,\"x Required \",Spider_Measure,\" =  \",$B230,ROUND(AH227,$B229),$B231))),\"-\")","v":"-"},null,null,null,{"$f":"IFERROR(IF(AL227=\"\",\"\",(CONCATENATE($A219,\" for \",AL220,\"x Required \",Spider_Measure,\" =  \",$B230,ROUND(AL227,$B229),$B231))),\"-\")","v":"-"}]
["Rounding Digits",2,null,null,null,null,{"$f":"IF($A$201=\"Payback\",J228,G228)","v":"-"},null,null,null,{"$f":"IF(H219=\"Not Found\",\"--\",IF(K227=0,\"--\",IFERROR(IF(K227=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B230,ROUND(K227,$B229),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(L219=\"Not Found\",\"--\",IF(O227=0,\"--\",IFERROR(IF(O227=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B230,ROUND(O227,$B229),\" per kW\"))),\"-\")))","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(P219=\"Not Found\",\"--\",IF(S227=0,\"--\",IFERROR(IF(S227=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B230,ROUND(S227,$B229),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(T219=\"Not Found\",\"--\",IF(W227=0,\"--\",IFERROR(IF(W227=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B230,ROUND(W227,$B229),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF($A$201=\"Payback\",AG228,AC228)","v":"-"},null,{"$f":"IF(AB219=\"Not Found\",\"--\",IF(AE227=0,\"--\",IFERROR(IF(AE227=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B230,ROUND(AE227,$B229),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(AF219=\"Not Found\",\"--\",IF(AI227=0,\"--\",IFERROR(IF(AI227=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B230,ROUND(AI227,$B229),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(AJ219=\"Not Found\",\"--\",IF(AM227=0,\"--\",IFERROR(IF(AM227=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B230,ROUND(AM227,$B229),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}}]
["Preceeding","$"]
["Following"]
[]
[null,null,null,{"$f":"(C224-$B$199)/(C224-C225)*(B225-B224)+B224","v":{"$error":"#VALUE!"}}]
[]
["Make all formats consistent"]
[]
[]
[]
[]
[null,null,"Min",{"$f":"MIN(D233:D238)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B198","v":"For Incentive Analysis, Select a Different LCCA Measure"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"Spider_Measure","v":"Simple Payback"},{"$f":"B199","v":""},{"$f":"C199","v":0},"Simple Payback Cost Effectiveness Criteria","0.25x ","0.5x ","0.75x ","1.25x ","1.5x "]
[{"$f":"CONCATENATE(B125,'Incentive Model'!$H$405)","v":""},{"$f":"B200","v":0},{"$f":"D264","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(OR(Spider_Measure=WhatIf!F67,Spider_Measure=WhatIf!F69,Spider_Measure=WhatIf!F70),\"Payback\",\"Not Payback\")","v":"Not Payback"},{"$f":"B201","v":0},0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B202","v":0},{"$f":"D263","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[null,null,null,"Series 2"]
[null,null,null,{"$f":"D206","v":"Notes=>>"},{"$f":"Y156","v":"Average 1st 10 years"}]
[null,null,null,"Parameter 2",{"$f":"A268","v":"Natural Gas: CHP Fuel Price"}]
[null,null,{"$f":"C60","v":0.9},{"$f":"IF(W209<>\"Exceeds Project Life\",B270,\"\")","v":""},{"$f":"IF(Y159<>\"Exceeds Project Life\",Y159,\"\")","v":5.7288177471591197},{"$f":"IF(W209<>\"Exceeds Project Life\",\"Show\",\"Hide\")","v":"Show"}]
[null,null,0.9,"",5.7288177471591197,"Show"]
[null,null,1,"",7.4169229664709304,"Show"]
[null,null,1.1000000000000001,"",10.515521613280301,"Show"]
[null,null,1.2,"",18.060897696556601,"Show"]
[null,null,1.2,"",18.060897696556601,"Show"]
[null,null,"Max",{"$f":"MAX(D257:D262)","v":0}]
[null,null,"Min",{"$f":"MIN(D257:D262)","v":0}]
[null,null,null,null,null,null,null,null,null,"kW",{"$f":"Scenarios!$C$34","v":0},null,null,"kW",{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,null,null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0},null,null,null,{"$f":"Scenarios!$C$34","v":0}]
[null,null,null,null,null,null,null,null,null,"tons of CO2e",{"$f":"Scenarios!$L$50","v":0},null,null,"tons of CO2e",{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,null,null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0},null,null,null,{"$f":"Scenarios!$L$50","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J269*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"N269*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"R269*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"V269*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,null,null,null,null,null,"years",null,null,{"$f":"AH269*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""},null,null,{"$f":"AL269*$B$199","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"years\",\"\")","v":""}]
[{"$f":"D59","v":"Natural Gas: CHP Fuel Price"},{"$f":"VLOOKUP(A268,WhatIf!$A$8:$D$103,3,FALSE)/VLOOKUP(A268,WhatIf!$A$8:$D$103,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(SUM(F270:F275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Other",null,{"$f":"IF(SUM(I270:I275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,null,{"$f":"IF(SUM(M270:M275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,{"$f":"IF(K275>$B$199,\"Not Found\",\"\")","v":""},{"$f":"IF(SUM(Q270:Q275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,{"$f":"IF(O275>$B$199,\"Not Found\",\"\")","v":""},{"$f":"IF(SUM(U270:U275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,null,null,null,null,{"$f":"IF(SUM(AB270:AB275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(SUM(AD270:AD275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(SUM(AF270:AF275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(AG270:AG275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks",null,{"$f":"IF(SUM(AJ270:AJ275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(SUM(AK270:AK275)=0,\"Not Found\",\"\")","v":{"$error":"#VALUE!"}},"Paybacks"]
[1,{"$f":"VLOOKUP(A268,WhatIf!A33:D128,3,FALSE)/VLOOKUP(A268,WhatIf!A33:D128,2,FALSE)","v":{"$error":"#N/A"}},null,"BREAKEVEN",null,"Multiple of ",1,null,null,1,{"$f":"J269","v":1},null,null,0.25,{"$f":"N269","v":0.25},null,null,0.5,{"$f":"R269","v":0.5},null,null,0.75,{"$f":"V269","v":0.75},null,null,"BREAKEVEN",null,"Multiple of ",2,null,{"$f":"AD269","v":0},null,null,1.25,{"$f":"AH269","v":1.25},null,null,1.5,{"$f":"AL269","v":1.5}]
[{"$f":"C60","v":0.9},{"$f":"IFERROR(A270*$B$269,\"\")","v":""},{"$f":"IF(D60<>\"Exceeds Project Life\",D60,\"\")","v":5.7288177471591197},{"$f":"IF( $C270>=G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF( $C270<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"D271*E270","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($B$220-$C269)/($C270-$C269)*($B270-$B269)+$B269)*F270,\"\")","v":""},{"$f":"IF($B$199*J$220<$C270,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*J$220>=$C271,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($E233-J$220*$B$199)/($E233-$E234)*($D234-$D233)+$D233)*H270*I270,0)","v":0},{"$f":"$K$217*J270","v":0},{"$f":"IF($B$199*N$220<$C270,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*N$220>=$C271,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C270-N$220*$B$199)/($C270-$C271)*($B271-$B270)+$B270)*L270*M270,0)","v":0},{"$f":"$K$217*N270","v":0},{"$f":"IF($B$199*R$220<$C270,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*R$220>=$C271,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C270-R$220*$B$199)/($C270-$C271)*($B271-$B270)+$B270)*P270*Q270,0)","v":0},{"$f":"$K$217*R270","v":0},{"$f":"IF($B$199*V$220<$C270,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*V$220>=$C271,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C270-V$220*$B$199)/($C270-$C271)*($B271-$B270)+$B270)*T270*U270,0)","v":0},{"$f":"$K$217*V270","v":0},null,null,{"$f":"IF( $C270>=AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF( $C270<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$f":"Z271*AA270","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($B$220-$C269)/($C270-$C269)*($B270-$B269)+$B269)*AB270,\"\")","v":""},{"$f":"IF($B$199*AG$220<$C270,1,0)","v":{"$error":"#VALUE!"}},{"$f":"$K$217*AD270","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*AH$220<$C270,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*AH$220>=$C271,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C270-AH$220*$B$199)/($C270-$C271)*($B271-$B270)+$B270)*AF270*AG270,0)","v":0},{"$f":"$K$217*AH270","v":0},{"$f":"IF($B$199*AL$220<$C270,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($B$199*AL$220>=$C271,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR((($C270-AL$220*$B$199)/($C270-$C271)*($B271-$B270)+$B270)*AJ270*AK270,0)","v":0},{"$f":"$K$217*AL270","v":0}]
[0.9,"",5.7288177471591197,{"$error":"#VALUE!"},{"$f":"IF( $C271<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C271<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1,"",7.4169229664709304,{"$error":"#VALUE!"},{"$f":"IF( $C272<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C272<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1.1000000000000001,"",10.515521613280301,{"$error":"#VALUE!"},{"$f":"IF( $C272<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C272<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1.2,"",18.060897696556601,{"$error":"#VALUE!"},{"$f":"IF( $C273<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C273<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[1.2,"",18.060897696556601,{"$error":"#VALUE!"},{"$f":"IF( $C274<G$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF( $C274<AC$220*$B$199,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0]
[null,null,null,null,null,"Sum(",{"$f":"IF(F268<>\"\",F268,IF(SUM(G270:G275)=0,0,SUM(G270:G275)))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(I268<>\"\",H268,IF(SUM(J270:J275)=0,0,SUM(J270:J275)))","v":{"$error":"#VALUE!"}},{"$f":"IF(I268<>\"\",I268,IF(SUM(K270:K275)=0,0,SUM(K270:K275)))/K265","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(M268<>\"\",M268,IF(SUM(N270:N275)=0,0,SUM(N270:N275)))","v":{"$error":"#VALUE!"}},{"$f":"IF(L268<>\"\",L268,IF(SUM(O270:O275)=0,0,SUM(O270:O275)))/O265","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(Q268<>\"\",Q268,IF(SUM(R270:R275)=0,0,SUM(R270:R275)))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q268<>\"\",Q268,IF(SUM(S270:S275)=0,0,SUM(S270:S275)))/S265","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(U268<>\"\",U268,IF(SUM(V270:V275)=0,0,SUM(V270:V275)))","v":{"$error":"#VALUE!"}},{"$f":"IF(U268<>\"\",U268,IF(SUM(W270:W275)=0,0,SUM(W270:W275)))/W265","v":{"$error":"#VALUE!"}},null,null,null,null,"Sum(",{"$f":"IF(AB268<>\"\",AB268,IF(SUM(AC270:AC275)=0,0,SUM(AC270:AC275)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AC268<>\"\",AC268,IF(SUM(AE270:AE275)=0,0,SUM(AE270:AE275)))/AE265","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AG268<>\"\",AG268,IF(SUM(AH270:AH275)=0,0,SUM(AH270:AH275)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AG268<>\"\",AG268,IF(SUM(AI270:AI275)=0,0,SUM(AI270:AI275)))/AI265","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AK268<>\"\",AK268,IF(SUM(AL270:AL275)=0,0,SUM(AL270:AL275)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK268<>\"\",AK268,IF(SUM(AM270:AM275)=0,0,SUM(AM270:AM275)))/AM265","v":{"$error":"#VALUE!"}}]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G276=\"\",\"\",(CONCATENATE($A268,\" for \",G269,\"x Required \",Spider_Measure,\" =  \",$B279,ROUND(G276,$B278),$B280))),\"-\")","v":"-"},null,null,{"$f":"IF(J276=0,\"--\",IFERROR(IF(J276=\"\",\"\",(CONCATENATE($A268,\" for \",ROUND(B224,0),\" Year \",Spider_Measure, \" =  \",$B279,ROUND(J276,$B278),$B280))),\"-\"))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IFERROR(IF(N276=\"\",\"\",(CONCATENATE($A268,\" for \",#REF!,\"x Required \",Spider_Measure,\" =  \",$B279,ROUND(N276,$B278),$B280))),\"-\")","v":"-"},null,null,null,{"$f":"IFERROR(IF(R276=\"\",\"\",(CONCATENATE($A268,\" for \",R269,\"x Required \",Spider_Measure,\" =  \",$B279,ROUND(R276,$B278),$B280))),\"-\")","v":"-"},null,null,null,{"$f":"IFERROR(IF(V276=\"\",\"\",(CONCATENATE($A268,\" for \",V269,\"x Required \",Spider_Measure,\" =  \",$B279,ROUND(V276,$B278),$B280))),\"-\")","v":"-"},null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(AC276=\"\",\"\",(CONCATENATE($A268,\" for \",AC269,\"x Required \",Spider_Measure,\" =  $\",ROUND(AC276,2)))),\"-\")","v":"-"},null,null,null,null,{"$f":"IFERROR(IF(AH276=\"\",\"\",(CONCATENATE($A268,\" for \",AH269,\"x Required \",Spider_Measure,\" =  \",$B279,ROUND(AH276,$B278),$B280))),\"-\")","v":"-"},null,null,null,{"$f":"IFERROR(IF(AL276=\"\",\"\",(CONCATENATE($A268,\" for \",AL269,\"x Required \",Spider_Measure,\" =  \",$B279,ROUND(AL276,$B278),$B280))),\"-\")","v":"-"}]
["Rounding Digits",2,null,null,null,null,{"$f":"IF($A$201=\"Payback\",J277,G277)","v":"-"},null,null,null,{"$f":"IF(H268=\"Not Found\",\"--\",IF(K276=0,\"--\",IFERROR(IF(K276=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B279,ROUND(K276,$B278),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(L268=\"Not Found\",\"--\",IF(O276=0,\"--\",IFERROR(IF(O276=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B279,ROUND(O276,$B278),\" per kW\"))),\"-\")))","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(P268=\"Not Found\",\"--\",IF(S276=0,\"--\",IFERROR(IF(S276=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B279,ROUND(S276,$B278),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(T268=\"Not Found\",\"--\",IF(W276=0,\"--\",IFERROR(IF(W276=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B279,ROUND(W276,$B278),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF($A$201=\"Payback\",AG277,AC277)","v":"-"},null,{"$f":"IF(AB268=\"Not Found\",\"--\",IF(AE276=0,\"--\",IFERROR(IF(AE276=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B279,ROUND(AE276,$B278),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(AF268=\"Not Found\",\"--\",IF(AI276=0,\"--\",IFERROR(IF(AI276=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B279,ROUND(AI276,$B278),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(AJ268=\"Not Found\",\"--\",IF(AM276=0,\"--\",IFERROR(IF(AM276=\"\",\"\",(CONCATENATE(\" Equivalent to  \",$B279,ROUND(AM276,$B278),\" per kW\"))),\"-\")))","v":{"$error":"#VALUE!"}}]
["Preceeding","$"]
["Following"]
[]
[null,null,null,{"$f":"(C273-$B$199)/(C273-C274)*(B274-B273)+B273","v":{"$error":"#VALUE!"}}]
[]
["Make all formats consistent"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"F59","v":"Electricity Purchase Price"},{"$f":"SpiderInclude3","v":"Include"}]
[1,{"$f":"VLOOKUP(A319,SensitivityFactorRange,3,FALSE)","v":6.6000000000000003E-2},null,"BREAKEVEN"]
[{"$f":"E60","v":0.9},{"$f":"E60*$B$320","v":5.9400000000000001E-2},{"$f":"F60","v":15.114232353945001},{"$f":"IF( $C321>=$B$199,1,0)","v":0},null,{"$f":"IF(SUM(F322:F326)=0,\"Not Found\",\"\")","v":"Not Found"},"1X"]
[0.9,5.9400000000000001E-2,15.114232353945001,0,{"$f":"IF( $C321<$B$199,1,0)","v":1},{"$f":"D322*E322","v":0},{"$f":"IFERROR((($B$199-C321)/(C322-C321)*(B322-B321)+B321)*$B$320,\"\")","v":""}]
[1,6.6000000000000003E-2,7.4169229664709304,0,{"$f":"IF( $C322<$B$199,1,0)","v":1},{"$f":"D323*E323","v":0},{"$f":"IFERROR((($B$199-C322)/(C323-C322)*(B323-B322)+B322)*$B$320,\"\")","v":""}]
[1.1000000000000001,7.2600000000000012E-2,4.91422711964311,0,{"$f":"IF( $C323<$B$199,1,0)","v":1},{"$f":"D324*E324","v":0},{"$f":"IFERROR((($B$199-C323)/(C324-C323)*(B324-B323)+B323)*$B$320,\"\")","v":""}]
[1.2,7.9200000000000007E-2,3.6743794970499,0,{"$f":"IF( $C324<$B$199,1,0)","v":1},{"$f":"D325*E325","v":0},{"$f":"IFERROR((($B$199-C324)/(C325-C324)*(B325-B324)+B324)*$B$320,\"\")","v":""}]
[1.3,8.5800000000000001E-2,2.9341105086581298,0,{"$f":"IF( $C325<$B$199,1,0)","v":1},{"$f":"D326*E326","v":0},{"$f":"IFERROR((($B$199-C325)/(C326-C325)*(B326-B325)+B325)*$B$320,\"\")","v":""}]
[null,null,null,null,null,{"$f":"F59","v":"Electricity Purchase Price"},{"$f":"IF(F321<>\"\",F321,IF(SUM(G322:G326)=0,0,SUM(G322:G326)))","v":"Not Found"}]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G327=\"\",\"\",(CONCATENATE(A319,\" for Viability: $\",ROUND(G327,2)))),\"Viable Incentive Not Found\")","v":"Viable Incentive Not Found"}]
[]
[{"$f":"H59","v":"Electricity Purchase Price"},{"$f":"SpiderInclude4","v":"Don't inlcude"}]
[1,{"$f":"VLOOKUP(A330,SensitivityFactorRange,3,FALSE)","v":6.6000000000000003E-2},null,"BREAKEVEN",null,null,null,null,null,null,null,null,null,null,null,null,"Series 3",null,"Series 4"]
[{"$f":"G60","v":0.9},{"$f":"$B$331*A332","v":5.9400000000000001E-2},{"$f":"H60","v":15.114232353945001},{"$f":"IF( $C332>=$B$199,1,0)","v":0},null,{"$f":"IF(SUM(F333:F337)=0,\"Not Found\",\"\")","v":"Not Found"},"1X",null,null,null,null,null,null,null,null,null,{"$f":"Z156","v":"Notes=>>"},{"$f":"AA156","v":"Total over Life"},{"$f":"AB156","v":"Notes=>>"},{"$f":"AC156","v":0}]
[0.9,5.9400000000000001E-2,15.114232353945001,0,{"$f":"IF( $C332<$B$199,1,0)","v":1},{"$f":"D333*E333","v":0},{"$f":"IFERROR((($B$199-C332)/(C333-C332)*(B333-B332)+B332)*F333,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"Z158","v":"Parameter 3=>"},"Electricity Purchase Price","Parameter 4=>",""]
[1,6.6000000000000003E-2,7.4169229664709304,0,{"$f":"IF( $C333<$B$199,1,0)","v":1},{"$f":"D334*E334","v":0},{"$f":"IFERROR((($B$199-C333)/(C334-C333)*(B334-B333)+B333)*F334,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"B321","v":5.9400000000000001E-2},{"$f":"AA159","v":15.114232353945001},{"$f":"B332","v":5.9400000000000001E-2},{"$f":"AC159","v":7.4169229664709304}]
[1.1000000000000001,7.2600000000000012E-2,4.91422711964311,0,{"$f":"IF( $C334<$B$199,1,0)","v":1},{"$f":"D335*E335","v":0},{"$f":"IFERROR((($B$199-C334)/(C335-C334)*(B335-B334)+B334)*F335,\"\")","v":""},null,null,null,null,null,null,null,null,null,5.9400000000000001E-2,15.114232353945001,5.9400000000000001E-2,7.4169229664709304]
[1.2,7.9200000000000007E-2,3.6743794970499,0,{"$f":"IF( $C335<$B$199,1,0)","v":1},{"$f":"D336*E336","v":0},{"$f":"IFERROR((($B$199-C335)/(C336-C335)*(B336-B335)+B335)*F336,\"\")","v":""},null,null,null,null,null,null,null,null,null,6.6000000000000003E-2,7.4169229664709304,6.6000000000000003E-2,7.4169229664709304]
[1.3,8.5800000000000001E-2,2.9341105086581298,0,{"$f":"IF( $C336<$B$199,1,0)","v":1},{"$f":"D337*E337","v":0},{"$f":"IFERROR((($B$199-C336)/(C337-C336)*(B337-B336)+B336)*F337,\"\")","v":""},null,null,null,null,null,null,null,null,null,7.2600000000000012E-2,4.91422711964311,7.2600000000000012E-2,7.4169229664709304]
[null,null,null,null,null,{"$f":"H59","v":"Electricity Purchase Price"},{"$f":"IF(F332<>\"\",F332,IF(SUM(G333:G337)=0,0,SUM(G333:G337)))","v":"Not Found"},null,null,null,null,null,null,null,null,null,7.9200000000000007E-2,3.6743794970499,7.9200000000000007E-2,7.4169229664709304]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G338=\"\",\"\",(CONCATENATE(A330,\" for Viability: $\",ROUND(G338,2)))),\"Viable Incentive Not Found\")","v":"Viable Incentive Not Found"},null,null,null,null,null,null,null,null,null,8.5800000000000001E-2,2.9341105086581298,8.5800000000000001E-2,7.4169229664709304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q334:Q339)","v":8.5800000000000001E-2},null,{"$f":"MAX(S334:S339)","v":8.5800000000000001E-2}]
[{"$f":"J59","v":"Fuel, Needs Unmet by CHP"},{"$f":"SpiderInclude5","v":"Don't inlcude"}]
[1,{"$f":"VLOOKUP(A341,SensitivityFactorRange,3,FALSE)","v":{"$error":"#N/A"}},null,"BREAKEVEN",{"$f":"F320","v":0}]
[{"$f":"I60","v":1},{"$f":"$B$331*A343","v":6.6000000000000003E-2},{"$f":"J60","v":1.3800734092092699},{"$f":"IF( $C343>=$B$199,1,0)","v":0},null,{"$f":"IF(SUM(F344:F348)=0,\"Not Found\",\"\")","v":"Not Found"},"1X"]
[1,{"$f":"$B$342*A344","v":{"$error":"#N/A"}},1.95347857233209,0,{"$f":"IF( $C343<$B$199,1,0)","v":1},{"$f":"D344*E344","v":0},{"$f":"IFERROR((($B$199-C343)/(C344-C343)*(B344-B343)+B343)*F344,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[1,{"$f":"$B$342*A345","v":{"$error":"#N/A"}},2.8839948918261298,0,{"$f":"IF( $C344<$B$199,1,0)","v":1},{"$f":"D345*E345","v":0},{"$f":"IFERROR((($B$199-C344)/(C345-C344)*(B345-B344)+B344)*F345,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",IF(J$66=\"Include\",+#REF!,\"\"))","v":{"$error":"#REF!"}}]
[1,{"$f":"$B$342*A346","v":{"$error":"#N/A"}},4.67259652123108,0,{"$f":"IF( $C345<$B$199,1,0)","v":1},{"$f":"D346*E346","v":0},{"$f":"IFERROR((($B$199-C345)/(C346-C345)*(B346-B345)+B345)*F346,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"B343","v":6.6000000000000003E-2},{"$f":"AE159","v":7.4169229664709304}]
[1,{"$f":"$B$342*A347","v":{"$error":"#N/A"}},9.5382882688049797,0,{"$f":"IF( $C346<$B$199,1,0)","v":1},{"$f":"D347*E347","v":0},{"$f":"IFERROR((($B$199-C346)/(C347-C346)*(B347-B346)+B346)*F347,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},7.4169229664709304]
[1,{"$f":"$B$342*A348","v":{"$error":"#N/A"}},9.5382882688049797,0,{"$f":"IF( $C347<$B$199,1,0)","v":1},{"$f":"D348*E348","v":0},{"$f":"IFERROR((($B$199-C347)/(C348-C347)*(B348-B347)+B347)*F348,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},7.4169229664709304]
[null,null,null,null,null,{"$f":"F320","v":0},{"$f":"IF(F343<>\"\",F343,IF(SUM(G344:G348)=0,0,SUM(G344:G348)))","v":"Not Found"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},7.4169229664709304]
[null,null,null,"SUBTITLE ==>",null,null,{"$f":"IFERROR(IF(G349=\"\",\"\",(CONCATENATE(A341,\" for Viability: $\",ROUND(G349,2)))),\"Viable Incentive Not Found\")","v":"Viable Incentive Not Found"},null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},7.4169229664709304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},7.4169229664709304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q346:Q351)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DropDown_HideShow"]
[]
[null,"Hide"]
[null,"Show"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Toggle_Comments","Hidden"]
["RefreshingParameters","Finished Refreshing"]
[]
[]
[]
["GRAPHIC"]
[]
[]
["Minimums",{"$f":"IF(SpiderInclude1=\"Include\",MIN(Spider_Results1),\"\")","v":4.7191323137988297},null,{"$f":"IF(SpiderInclude2=\"Include\",MIN(Spider_Results2),\"\")","v":5.7288177471591197},null,{"$f":"IF(SpiderInclude3=\"Include\",MIN(Spider_Results3),\"\")","v":2.9341105086581298},null,{"$f":"IF(SpiderInclude4=\"Include\",MIN(Spider_Results4),\"\")","v":""},null,{"$f":"IF(SpiderInclude5=\"Include\",MIN(Spider_Results5),\"\")","v":""}]
["Min All",{"$f":"MIN(B403:J403)","v":2.9341105086581298}]
["Maximums",{"$f":"IF(SpiderInclude1=\"Include\",MAX(Spider_Results1),\"\")","v":11.4636089454791},null,{"$f":"IF(SpiderInclude2=\"Include\",MAX(Spider_Results2),\"\")","v":18.060897696556601},null,{"$f":"IF(SpiderInclude3=\"Include\",MAX(Spider_Results3),\"\")","v":15.114232353945001},null,{"$f":"IF(SpiderInclude4=\"Include\",MAX(Spider_Results4),\"\")","v":""},null,{"$f":"IF(SpiderInclude5=\"Include\",MAX(Spider_Results5),\"\")","v":""}]
["Max All",{"$f":"MAX(B405:J405)","v":18.060897696556601}]
[]
[]
["Min rounded down to 5%",{"$f":"MROUND(B404-0.05/2,0.05)","v":2.9000000000000004}]
["Max Rounded Up to 5%",{"$f":"MROUND(B406+0.05/2,0.05)","v":18.100000000000001}]
[]
["Min rounded down",{"$f":"ROUNDDOWN(B404,2)","v":2.93}]
["Max Rounded Up ",{"$f":"ROUNDUP(B406, 2)","v":18.07}]
[]
["Min rounded down",{"$f":"B412","v":2.93},"Minimum Axis"]
["Max Rounded Up ",{"$f":"B413","v":18.07},"Maximum Axis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATIONS"]
[null,null,null,null,null,null,null,null,"Performance measure check"]
["Application.Caller ","Spider_Sheet_Activate",null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(Spider_Measure,Sen_Results,1,FALSE),\"Error\")","v":"Error"}]
[null,null,null,null,null,null,null,null,"Error Message",{"$f":"IF(J429=\"Error\",\"Reselect Performance Measure\",\"\")","v":"Reselect Performance Measure"}]
[]
[]
["Last Sens_Factors",60]
["Current Sens_Factors",{"$f":"SUM(sens_Factors)","v":50}]
[]
[]
["Performance Measure"]
[{"$f":"IFERROR(+WhatIf!F14,\"\")","v":"Equity IRR"},{"$f":"IFERROR(+WhatIf!H14,\"\")","v":0.18890799169207684},1]
[{"$f":"IFERROR(+WhatIf!F15,\"\")","v":"Project IRR"},{"$f":"IFERROR(+WhatIf!H15,\"\")","v":0.18890799169207684},{"$f":"C438+1","v":2}]
[{"$f":"IFERROR(+WhatIf!F16,\"\")","v":"Net Present Value"},{"$f":"IFERROR(+WhatIf!H16,\"\")","v":151025.69535858996},{"$f":"C439+1","v":3}]
[{"$f":"IFERROR(+WhatIf!F17,\"\")","v":"Benefit Cost Ratio (After Tax)"},{"$f":"IFERROR(+WhatIf!H17,\"\")","v":1.2756949531920228},4]
[{"$f":"IFERROR(+WhatIf!F18,\"\")","v":"After-Tax Discounted Payback"},{"$f":"IFERROR(+WhatIf!H18,\"\")","v":5.4147363596734612},5,null,"Start",null,"1st Yr Unit Costs",null,null,null,null,"Test if included"]
[{"$f":"IFERROR(+WhatIf!F21,\"\")","v":"Before-Tax Non-Discounted Payback"},{"$f":"IFERROR(+WhatIf!H21,\"\")","v":11.583832313679686},6,null,{"$f":"WhatIf!A12","v":"Federal Tax Rate Applied"},{"$f":"WhatIf!B12","v":1},{"$f":"WhatIf!C12","v":0.35},null,null,{"$f":"B66","v":"Include"},{"$f":"B59","v":"Capital Expenses"},{"$f":"IF(J443=\"Include\",IFERROR(VLOOKUP(K443,ForecastParameters,1,FALSE),-1),\"\")","v":"Capital Expenses"}]
[{"$f":"IFERROR(+WhatIf!F22,\"\")","v":"Before-Tax Simple Payback"},{"$f":"IFERROR(+WhatIf!H22,\"\")","v":13.24982537151547},7,null,{"$f":"WhatIf!A13","v":"Depreciation Base"},{"$f":"WhatIf!B13","v":1},{"$f":"WhatIf!C13","v":1633600},null,1,{"$f":"D66","v":"Include"},{"$f":"D59","v":"Natural Gas: CHP Fuel Price"},{"$f":"IF(J444=\"Include\",IFERROR(VLOOKUP(K444,ForecastParameters,1,FALSE),-1),\"\")","v":-1}]
[{"$f":"IFERROR(+WhatIf!F26,\"\")","v":" Gross Margin  "},{"$f":"IFERROR(+WhatIf!H26,\"\")","v":0.1377806474290981},8,null,{"$f":"WhatIf!A21","v":"Avoided Electricity Purchases"},{"$f":"WhatIf!B21","v":1},{"$f":"WhatIf!C21","v":2340000},null,{"$f":"I444+1","v":2},{"$f":"F66","v":"Include"},{"$f":"F59","v":"Electricity Purchase Price"},{"$f":"IF(J445=\"Include\",IFERROR(VLOOKUP(K445,ForecastParameters,1,FALSE),-1),\"\")","v":"Electricity Purchase Price"}]
[{"$f":"IFERROR(+WhatIf!F27,\"\")","v":"Operating Margin  "},{"$f":"IFERROR(+WhatIf!H27,\"\")","v":-0.19117847960488465},9,null,{"$f":"WhatIf!A22","v":"Avoided Boiler Fuel Purchases"},{"$f":"WhatIf!B22","v":1},{"$f":"WhatIf!C22","v":27900},null,{"$f":"I445+1","v":3},{"$f":"H66","v":"Don't inlcude"},{"$f":"H59","v":"Electricity Purchase Price"},{"$f":"IF(J446=\"Include\",IFERROR(VLOOKUP(K446,ForecastParameters,1,FALSE),-1),\"\")","v":""}]
[{"$f":"IFERROR(+WhatIf!F28,\"\")","v":"Pre - Tax Margin  "},{"$f":"IFERROR(+WhatIf!H28,\"\")","v":-0.19117847960488465},10,null,{"$f":"WhatIf!A31","v":"Qty CHP Fuel"},{"$f":"WhatIf!B31","v":1},{"$f":"WhatIf!C31","v":28941.825828959994},null,4,{"$f":"J66","v":"Don't inlcude"},{"$f":"J59","v":"Fuel, Needs Unmet by CHP"},{"$f":"IF(J447=\"Include\",IFERROR(VLOOKUP(K447,ForecastParameters,1,FALSE),-1),\"\")","v":""}]
[{"$f":"IFERROR(+WhatIf!F29,\"\")","v":"After - Tax Margin  "},{"$f":"IFERROR(+WhatIf!H29,\"\")","v":-0.19117847960488465},11,null,{"$f":"WhatIf!A42","v":"Capital Expenses"},{"$f":"WhatIf!B42","v":1},{"$f":"WhatIf!C42","v":792000},null,5,null,null,1,null,2,null,3,null,4,null,5]
[{"$f":"IFERROR(+WhatIf!F31,\"\")","v":"Current Ratio  "},{"$f":"IFERROR(+WhatIf!H31,\"\")","v":"N/A"},12,null,{"$f":"WhatIf!A44","v":"O&M (Cost of Sales)"},{"$f":"WhatIf!B44","v":1},{"$f":"WhatIf!C44","v":51500},null,6,null,null,{"$f":"L443","v":"Capital Expenses"},null,{"$f":"L444","v":-1},null,{"$f":"L445","v":"Electricity Purchase Price"},null,{"$f":"L446","v":""},null,{"$f":"L447","v":""}]
[{"$f":"IFERROR(+WhatIf!F32,\"\")","v":"Acid Test Ratio  "},{"$f":"IFERROR(+WhatIf!H32,\"\")","v":"N/A"},13,null,{"$f":"WhatIf!A50","v":"Plant Operating Factor"},{"$f":"WhatIf!B50","v":1},{"$f":"WhatIf!C50","v":1},null,7]
[{"$f":"IFERROR(+WhatIf!F34,\"\")","v":"Debt Service Coverage Ratio  "},{"$f":"IFERROR(+WhatIf!H34,\"\")","v":"N/A"},14,null,{"$f":"WhatIf!A67","v":"Discount Rate"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":0.1},null,8,"DropDown_Include"]
[{"$f":"IFERROR(+WhatIf!F36,\"\")","v":"Debt to Equity  "},{"$f":"IFERROR(+WhatIf!H36,\"\")","v":"NA"},15,null,{"$f":"WhatIf!A68","v":"Inflation Rate"},{"$f":"WhatIf!B68","v":1},{"$f":"WhatIf!C68","v":2.5000000000000001E-2},null,9,"Include"]
[{"$f":"IFERROR(+WhatIf!F37,\"\")","v":"Debt Ratio  "},{"$f":"IFERROR(+WhatIf!H37,\"\")","v":0},16,null,{"$f":"WhatIf!A69","v":"Project Life"},{"$f":"WhatIf!B69","v":1},{"$f":"WhatIf!C69","v":15},null,10,"Don't inlcude"]
[{"$f":"IFERROR(+WhatIf!F38,\"\")","v":"Equity Ratio  "},{"$f":"IFERROR(+WhatIf!H38,\"\")","v":1},17,null,{"$f":"WhatIf!A71","v":"Electricity Purchase Price"},{"$f":"WhatIf!B71","v":1},{"$f":"WhatIf!C71","v":6.6000000000000003E-2},null,11]
[{"$f":"IFERROR(+WhatIf!F39,\"\")","v":"Debt-Asset Ratio  "},{"$f":"IFERROR(+WhatIf!H39,\"\")","v":1.0951785750867347},18,null,{"$f":"WhatIf!A72","v":"CHP Fuel Price"},{"$f":"WhatIf!B72","v":1},{"$f":"WhatIf!C72","v":5.22},null,12]
[{"$f":"IFERROR(+WhatIf!F40,\"\")","v":"Interest Coverage"},{"$f":"IFERROR(+WhatIf!H40,\"\")","v":"N/A"},19,null,{"$f":"WhatIf!A73","v":0},{"$f":"WhatIf!B73","v":0},{"$f":"WhatIf!C73","v":0},null,13]
[{"$f":"IFERROR(+WhatIf!F42,\"\")","v":"Net Cash Flow (Discounted)"},{"$f":"IFERROR(+WhatIf!H42,\"\")","v":31170.738999751695},20,null,{"$f":"WhatIf!A74","v":0},{"$f":"WhatIf!B74","v":0},{"$f":"WhatIf!C74","v":0},null,14]
[{"$f":"IFERROR(+WhatIf!F43,\"\")","v":"Cash Balance"},{"$f":"IFERROR(+WhatIf!H43,\"\")","v":-330477.4070181608},21,null,{"$f":"WhatIf!A76","v":0},{"$f":"WhatIf!B76","v":0},{"$f":"WhatIf!C76","v":0},null,15]
[{"$f":"IFERROR(+WhatIf!F44,\"\")","v":"Gross Income (Profit)"},{"$f":"IFERROR(+WhatIf!H44,\"\")","v":45637.078969536466},22,null,{"$f":"WhatIf!A85","v":0},{"$f":"WhatIf!B85","v":0},{"$f":"WhatIf!C85","v":0},null,16]
[{"$f":"IFERROR(+WhatIf!F45,\"\")","v":"Operating Income (EBIT)"},{"$f":"IFERROR(+WhatIf!H45,\"\")","v":-63324.04103046353},23,null,{"$f":"WhatIf!A90","v":0},{"$f":"WhatIf!B90","v":0},{"$f":"WhatIf!C90","v":0},null,17]
[{"$f":"IFERROR(+WhatIf!F46,\"\")","v":"Net Profit After Taxes"},{"$f":"IFERROR(+WhatIf!H46,\"\")","v":-63324.04103046353},24,null,{"$f":"WhatIf!A92","v":0},{"$f":"WhatIf!B92","v":0},{"$f":"WhatIf!C92","v":0},null,18]
[{"$f":"IFERROR(+WhatIf!F48,\"\")","v":"Levelized Cost: Avoided Electricity Purchases"},{"$f":"IFERROR(+WhatIf!H48,\"\")","v":0},25,null,{"$f":"WhatIf!A95","v":0},{"$f":"WhatIf!B95","v":0},{"$f":"WhatIf!C95","v":0},null,19]
[{"$f":"IFERROR(+WhatIf!F49,\"\")","v":"Levelized Cost: Avoided Boiler Fuel Purchases"},{"$f":"IFERROR(+WhatIf!H49,\"\")","v":0},26,null,null,null,null,null,20]
[{"$f":"IFERROR(+WhatIf!F50,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H50,\"\")","v":0},27,null,null,null,null,null,21]
[{"$f":"IFERROR(+WhatIf!F51,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H51,\"\")","v":0},28,null,null,null,null,null,22]
[{"$f":"IFERROR(+WhatIf!F52,\"\")","v":"Levelized Cost: Electricity Sales, "},{"$f":"IFERROR(+WhatIf!H52,\"\")","v":0},29,null,null,null,null,null,23]
[{"$f":"IFERROR(+WhatIf!F53,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H53,\"\")","v":0},30,null,null,null,null,null,24]
[{"$f":"IFERROR(+WhatIf!F54,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H54,\"\")","v":0},31,null,null,null,null,null,25]
[{"$f":"IFERROR(+WhatIf!F55,\"\")","v":""},{"$f":"IFERROR(+WhatIf!H55,\"\")","v":0},32,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,27,{"$f":"IF(K502>0,\"Recalculate Spider Diagram\",\"\")","v":"Recalculate Spider Diagram"}]
[null,null,null,null,null,null,null,null,28,"Tests if diagram needs updating or parameters need reselecting"]
[null,null,null,null,null,null,null,null,29,1,{"$f":"VLOOKUP($J$472,A60:B65,2,FALSE)","v":7.4169229664709304},null,{"$f":"VLOOKUP($J$472,C60:D65,2,FALSE)","v":7.4169229664709304},null,{"$f":"VLOOKUP($J$472,E60:F65,2,FALSE)","v":7.4169229664709304},null,{"$f":"VLOOKUP($J$472,G60:H65,2,FALSE)","v":7.4169229664709304},null,{"$f":"VLOOKUP($J$472,I60:J65,2,FALSE)","v":1.3800734092092699}]
[null,null,null,null,null,null,null,null,30,{"$f":"VLOOKUP(Spider_Measure,$A$438:$B$469,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(K472<>$J$473,1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(M472<>$J$473,1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(O472<>$J$473,1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(Q472<>$J$473,1,0)","v":{"$error":"#N/A"}},null,{"$f":"IF(S472<>$J$473,1,0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,31,null,{"$f":"IF(AND(B59<>\"\",B57<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(D59<>\"\",D57<>\"\"),1,0)","v":1},null,{"$f":"IF(AND(F59<>\"\",F57<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(H59<>\"\",H57<>\"\"),1,0)","v":0},null,{"$f":"IF(AND(J59<>\"\",J57<>\"\"),1,0)","v":0}]
[null,null,null,null,null,null,null,null,32,"if blank parameter=0",{"$f":"IF(B59=\"\",0,1)","v":1},null,{"$f":"IF(D59=\"\",0,1)","v":1},null,{"$f":"IF(F59=\"\",0,1)","v":1},null,{"$f":"IF(H59=\"\",0,1)","v":1},null,{"$f":"IF(J59=\"\",0,1)","v":1}]
[null,null,null,null,null,null,null,null,33,null,{"$f":"K472*K475","v":7.4169229664709304},null,{"$f":"M472*M475","v":7.4169229664709304},null,{"$f":"O472*O475","v":7.4169229664709304},null,{"$f":"Q472*Q475","v":7.4169229664709304},null,{"$f":"S472*S475","v":1.3800734092092699},{"$f":"MAX(K476:S476)","v":7.4169229664709304}]
["Sensitivity Factors",null,null,{"$f":"IF(SUM($D$479:$D$574)>0,\"Note: Not all sensitivity factors on the WhatIf tab are 100%\",\"\")","v":""},null,null,null,null,34,"sign",{"$f":"IFERROR(ABS(K476)/K476,0)","v":1},null,{"$f":"IFERROR(ABS(M476)/M476,0)","v":1},null,{"$f":"IFERROR(ABS(O476)/O476,0)","v":1},null,{"$f":"IFERROR(ABS(Q476)/Q476,0)","v":1},null,{"$f":"IFERROR(ABS(S476)/S476,0)","v":1},{"$f":"ABS(SUM(K477:S477))/SUM(K477:S477)","v":1}]
["Environmental Credits & Prod Incentives",null,null,{"$f":"IF(SUM($D$479:$D$560)>0,\"X-intercept on spider diagram does not equal result on WhatIf\",\"\")","v":""},null,null,null,null,35,null,{"$f":"ABS(K476)","v":7.4169229664709304},null,{"$f":"ABS(M476)","v":7.4169229664709304},null,{"$f":"ABS(O476)","v":7.4169229664709304},null,{"$f":"ABS(Q476)","v":7.4169229664709304},null,{"$f":"ABS(S476)","v":1.3800734092092699},{"$f":"MAX(K478:S478)*T477","v":7.4169229664709304}]
[{"$f":"WhatIf!A9","v":""},{"$f":"WhatIf!B9","v":1},{"$f":"WhatIf!C9","v":0},{"$f":"IF(AND(A479<>\"\",A479<>0,C479<>0,B479<1),1,0)","v":0},null,null,null,null,36]
[{"$f":"WhatIf!A10","v":""},{"$f":"WhatIf!B10","v":1},{"$f":"WhatIf!C10","v":0},{"$f":"IF(AND(A480<>\"\",A480<>0,C480<>0,B480<1),1,0)","v":0},null,null,null,null,37]
[{"$f":"WhatIf!A11","v":"Taxes"},null,{"$f":"WhatIf!C11","v":"1st Yr"},null,null,null,null,null,38,"if select warning",{"$f":"IF(B57=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(D57=\"Select a different parameter\",1,0)","v":1},null,{"$f":"IF(F57=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(H57=\"Select a different parameter\",1,0)","v":0},null,{"$f":"IF(J57=\"Select a different parameter\",1,0)","v":0}]
[{"$f":"WhatIf!A12","v":"Federal Tax Rate Applied"},{"$f":"WhatIf!B12","v":1},{"$f":"WhatIf!C12","v":0.35},{"$f":"WhatIf!D12","v":0},null,null,null,null,39,"if not all 100%",{"$f":"IF(SUM(D479:D538)>1,1,0)","v":0}]
[{"$f":"WhatIf!A13","v":"Depreciation Base"},{"$f":"WhatIf!B13","v":1},{"$f":"WhatIf!C13","v":1633600},{"$f":"WhatIf!D13","v":"1st yr shareholder"},null,null,null,null,40]
[{"$f":"WhatIf!A14","v":"Federal PTC Description"},{"$f":"WhatIf!B14","v":1},{"$f":"WhatIf!C14","v":0},{"$f":"IF(AND(A484<>\"\",A484<>0,C484<>0,B484<1),1,0)","v":0},null,null,null,null,41,"PREVIOUS RESULTS",null,null,"Current Reults"]
[{"$f":"WhatIf!A15","v":"State PTC Description"},{"$f":"WhatIf!B15","v":1},{"$f":"WhatIf!C15","v":0},0,null,null,null,null,42,"Equity IRR","G",0.15455623042113742,{"$f":"WhatIf!H14","v":0.18890799169207684},{"$f":"IF(L485=M485,0,1)","v":1}]
[{"$f":"WhatIf!A16","v":"State PTC Description"},{"$f":"WhatIf!B16","v":1},{"$f":"WhatIf!C16","v":0},0,null,null,null,null,43,"Project IRR","G",0.15455623042113742,{"$f":"WhatIf!H15","v":0.18890799169207684},{"$f":"IF(L486=M486,0,1)","v":1}]
[{"$f":"WhatIf!A17","v":"Federal ITC"},{"$f":"WhatIf!B17","v":1},{"$f":"WhatIf!C17","v":0},0,null,null,null,null,44,"Net Present Value",null,135210.28672820958,{"$f":"WhatIf!H16","v":151025.69535858996},{"$f":"IF(L487=M487,0,1)","v":1}]
[{"$f":"WhatIf!A18","v":"State ITC"},{"$f":"WhatIf!B18","v":1},{"$f":"WhatIf!C18","v":0},0,null,null,null,null,45,"Benefit Cost Ratio (After Tax)",null,1.291873257913027,{"$f":"WhatIf!H17","v":1.2756949531920228},{"$f":"IF(L488=M488,0,1)","v":1}]
[{"$f":"WhatIf!A19","v":"Local ITC"},{"$f":"WhatIf!B19","v":1},{"$f":"WhatIf!C19","v":0},0,null,null,null,null,46,"Discounted Payback",null,9.9783783352681095,{"$f":"WhatIf!H18","v":5.4147363596734612},{"$f":"IF(L489=M489,0,1)","v":1}]
[{"$f":"WhatIf!A20","v":"Sales & Savings"},null,{"$f":"WhatIf!C20","v":"1st Yr"},null,null,null,null,null,47,"Savings-to-Investment Ratio (SIR)",null,1.0512087863535391]
[{"$f":"WhatIf!A21","v":"Avoided Electricity Purchases"},{"$f":"WhatIf!B21","v":1},{"$f":"WhatIf!C21","v":2340000},{"$f":"IF(AND(A491<>\"\",A491<>0,C491<>0,B491<1),1,0)","v":0},null,null,null,null,48,"Simple Paybacks & SIR",null,"Value",{"$f":"WhatIf!H21","v":11.583832313679686}]
[{"$f":"WhatIf!A22","v":"Avoided Boiler Fuel Purchases"},{"$f":"WhatIf!B22","v":1},{"$f":"WhatIf!C22","v":27900},0,null,null,null,null,49,"Non-Discounted Payback",null,6.887361671721048,{"$f":"WhatIf!H22","v":13.24982537151547}]
[{"$f":"WhatIf!A23","v":""},{"$f":"WhatIf!B23","v":1},{"$f":"WhatIf!C23","v":0},0,null,null,null,null,50,"Simple Payback",null,7.4169229664709304,"Change?",{"$f":"SUM(N485:N492)","v":5}]
[{"$f":"WhatIf!A24","v":""},{"$f":"WhatIf!B24","v":1},{"$f":"WhatIf!C24","v":0},0,null,null,null,null,51,"Previous Performance Measure","Simple Payback",{"$f":"Spider_Measure","v":"Simple Payback"}]
[{"$f":"WhatIf!A25","v":"Electricity Sales, "},{"$f":"WhatIf!B25","v":1},{"$f":"WhatIf!C25","v":0},0,null,null,null,null,52,"Change?",{"$f":"IF(Spider_Measure_target<>L494,1,0)","v":0}]
[{"$f":"WhatIf!A26","v":""},{"$f":"WhatIf!B26","v":1},{"$f":"WhatIf!C26","v":0},0,null,null,null,null,53]
[{"$f":"WhatIf!A27","v":""},{"$f":"WhatIf!B27","v":1},{"$f":"WhatIf!C27","v":0},0,null,null,null,null,54,"Previous Parameters","Capital Expenses","Parameter 2=>","Natural Gas: CHP Fuel Price","Parameter 3=>","Electricity Purchase Price","Parameter 4=>","Electricity Purchase Price","Parameter 5=>","Fuel, Needs Unmet by CHP"]
[{"$f":"WhatIf!A28","v":""},{"$f":"WhatIf!B28","v":1},{"$f":"WhatIf!C28","v":0},0,null,null,null,null,55,"Current Parameters",{"$f":"IF(B59=\"\",\"\",B59)","v":"Capital Expenses"},"Parameter 2=>","Natural Gas: CHP Fuel Price","Parameter 3=>","Electricity Purchase Price","Parameter 4=>","Electricity Purchase Price","Parameter 5=>","Fuel, Needs Unmet by CHP"]
[{"$f":"WhatIf!A29","v":""},{"$f":"WhatIf!B29","v":1},{"$f":"WhatIf!C29","v":0},0,null,null,null,null,56,"Comparison",{"$f":"IF(K497<>K498,1,0)","v":0},{"$f":"IF(L497<>L498,1,0)","v":0},{"$f":"IF(M497<>M498,1,0)","v":0},{"$f":"IF(N497<>N498,1,0)","v":0},0,0,0,0,0]
[{"$f":"WhatIf!A30","v":"Purchased Quantities"},null,{"$f":"WhatIf!C30","v":"1st Yr"},null,null,null,null,null,57,"Change?",{"$f":"SUM(K499:S499)","v":0}]
[{"$f":"WhatIf!A31","v":"Qty CHP Fuel"},{"$f":"WhatIf!B31","v":1},{"$f":"WhatIf!C31","v":28941.825828959994},{"$f":"IF(AND(A501<>\"\",A501<>0,C501<>0,B501<1),1,0)","v":0},null,null,null,null,58]
[{"$f":"WhatIf!A32","v":"Qty Supplemental Fuel, Needs Unmet by CHP"},{"$f":"WhatIf!B32","v":1},{"$f":"WhatIf!C32","v":10757.99388},0,null,null,null,null,59,"Any changes?",{"$f":"K495+N493+K500","v":5}]
[{"$f":"WhatIf!A33","v":""},{"$f":"WhatIf!B33","v":1},{"$f":"WhatIf!C33","v":0},0,null,null,null,null,60]
[{"$f":"WhatIf!A34","v":""},{"$f":"WhatIf!B34","v":1},{"$f":"WhatIf!C34","v":0},0,null,null,null,null,61]
[{"$f":"WhatIf!A35","v":""},{"$f":"WhatIf!B35","v":1},{"$f":"WhatIf!C35","v":0},0,null,null,null,null,62]
[{"$f":"WhatIf!A36","v":""},{"$f":"WhatIf!B36","v":1},{"$f":"WhatIf!C36","v":0},0,null,null,null,null,63]
[{"$f":"WhatIf!A37","v":""},{"$f":"WhatIf!B37","v":1},{"$f":"WhatIf!C37","v":0},0,null,null,null,null,64]
[{"$f":"WhatIf!A38","v":""},{"$f":"WhatIf!B38","v":1},{"$f":"WhatIf!C38","v":0},0,null,null,null,null,65]
[{"$f":"WhatIf!A39","v":""},{"$f":"WhatIf!B39","v":1},{"$f":"WhatIf!C39","v":0},0,null,null,null,null,66]
[{"$f":"WhatIf!A40","v":""},{"$f":"WhatIf!B40","v":1},{"$f":"WhatIf!C40","v":0},0,null,null,null,null,{"$f":"I509+1","v":67}]
[{"$f":"WhatIf!A41","v":"Expenses"},null,{"$f":"WhatIf!C41","v":0},null,null,null,null,null,68]
[{"$f":"WhatIf!A42","v":"Capital Expenses"},{"$f":"WhatIf!B42","v":1},{"$f":"WhatIf!C42","v":792000},{"$f":"IF(AND(A512<>\"\",A512<>0,C512<>0,B512<1),1,0)","v":0},null,null,null,null,69]
[{"$f":"WhatIf!A43","v":"Major Expenses"},{"$f":"WhatIf!B43","v":1},{"$f":"WhatIf!C43","v":0},0,null,null,null,null,70]
[{"$f":"WhatIf!A44","v":"O&M (Cost of Sales)"},{"$f":"WhatIf!B44","v":1},{"$f":"WhatIf!C44","v":51500},0,null,null,null,null,71]
[{"$f":"WhatIf!A45","v":"Misc Operating Expenses"},{"$f":"WhatIf!B45","v":1},{"$f":"WhatIf!C45","v":""},0,null,null,null,null,72]
[{"$f":"WhatIf!A46","v":"Operating Labor"},{"$f":"WhatIf!B46","v":1},{"$f":"WhatIf!C46","v":0},0,null,null,null,null,73]
[{"$f":"WhatIf!A47","v":"Insurance Expense"},{"$f":"WhatIf!B47","v":1},{"$f":"WhatIf!C47","v":0},0,null,null,null,null,74]
[{"$f":"WhatIf!A48","v":"Property Taxes"},{"$f":"WhatIf!B48","v":1},{"$f":"WhatIf!C48","v":0},0,null,null,null,null,75]
[{"$f":"WhatIf!A49","v":"Operation"},null,{"$f":"WhatIf!C49","v":"1st 5 Years"},null,null,null,null,null,76]
[{"$f":"WhatIf!A50","v":"Plant Operating Factor"},{"$f":"WhatIf!B50","v":1},{"$f":"WhatIf!C50","v":1},{"$f":"IF(AND(A520<>\"\",A520<>0,C520<>0,B520<1),1,0)","v":0},null,null,null,null,77]
[{"$f":"WhatIf!A51","v":"Borrowed Funds"},null,{"$f":"WhatIf!C51","v":0},null,null,null,null,null,78]
[{"$f":"WhatIf!A52","v":"Loan 1"},{"$f":"WhatIf!B52","v":1},{"$f":"WhatIf!C52","v":0},{"$f":"IF(AND(A522<>\"\",A522<>0,C522<>0,B522<1),1,0)","v":0},null,null,null,null,79]
[{"$f":"WhatIf!A53","v":"Loan 2"},{"$f":"WhatIf!B53","v":1},{"$f":"WhatIf!C53","v":0},0,null,null,null,null,80]
[{"$f":"WhatIf!A54","v":"Loan 3"},{"$f":"WhatIf!B54","v":1},{"$f":"WhatIf!C54","v":0},0,null,null,null,null,81]
[{"$f":"WhatIf!A55","v":"Interest Rate, Loan 1"},{"$f":"WhatIf!B55","v":1},{"$f":"WhatIf!C55","v":0},0,null,null,null,null,82]
[{"$f":"WhatIf!A56","v":"Interest Rate, Loan 2"},{"$f":"WhatIf!B56","v":1},{"$f":"WhatIf!C56","v":0},0]
[{"$f":"WhatIf!A57","v":"Interest Rate, Loan 3"},{"$f":"WhatIf!B57","v":1},{"$f":"WhatIf!C57","v":0},0]
[{"$f":"WhatIf!A58","v":"Equity Investments"},null,{"$f":"WhatIf!C58","v":0}]
[{"$f":"WhatIf!A59","v":"Equity 1"},{"$f":"WhatIf!B59","v":1},{"$f":"WhatIf!C59","v":0},{"$f":"IF(AND(A529<>\"\",A529<>0,C529<>0,B529<1),1,0)","v":0}]
[{"$f":"WhatIf!A60","v":"Equity Investment 2"},{"$f":"WhatIf!B60","v":1},{"$f":"WhatIf!C60","v":0},{"$f":"IF(AND(A530<>\"\",A530<>0,C530<>0,B530<1),1,0)","v":0}]
[{"$f":"WhatIf!A61","v":"Equity Investment 3"},{"$f":"WhatIf!B61","v":1},{"$f":"WhatIf!C61","v":0},{"$f":"IF(AND(A531<>\"\",A531<>0,C531<>0,B531<1),1,0)","v":0}]
[{"$f":"WhatIf!A62","v":"Grants"},null,{"$f":"WhatIf!C62","v":0}]
[{"$f":"WhatIf!A63","v":"Federal ITC"},{"$f":"WhatIf!B63","v":1},{"$f":"WhatIf!C63","v":184200},{"$f":"IF(AND(A533<>\"\",A533<>0,C533<>0,B533<1),1,0)","v":0}]
[{"$f":"WhatIf!A64","v":" Grant ($100/kW)"},{"$f":"WhatIf!B64","v":1},{"$f":"WhatIf!C64","v":60000},{"$f":"IF(AND(A534<>\"\",A534<>0,C534<>0,B534<1),1,0)","v":0}]
[{"$f":"WhatIf!A65","v":"Grant 3"},{"$f":"WhatIf!B65","v":1},{"$f":"WhatIf!C65","v":0},{"$f":"IF(AND(A535<>\"\",A535<>0,C535<>0,B535<1),1,0)","v":0}]
[{"$f":"WhatIf!A66","v":"Financial Assumptions"},null,{"$f":"WhatIf!C66","v":0}]
[{"$f":"WhatIf!A67","v":"Discount Rate"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":0.1},{"$f":"IF(AND(A537<>\"\",A537<>0,C537<>0,B537<1),1,0)","v":0}]
[{"$f":"WhatIf!A68","v":"Inflation Rate"},{"$f":"WhatIf!B68","v":1},{"$f":"WhatIf!C68","v":2.5000000000000001E-2},{"$f":"IF(AND(A538<>\"\",A538<>0,C538<>0,B538<1),1,0)","v":0}]
[{"$f":"WhatIf!A69","v":"Project Life"},{"$f":"WhatIf!B69","v":1},{"$f":"WhatIf!C69","v":15},{"$f":"IF(AND(A539<>\"\",A539<>0,C539<>0,B539<1),1,0)","v":0}]
[{"$f":"WhatIf!A70","v":"Prices: User-Defined Sensitivity Factors (Optional)"}]
[{"$f":"WhatIf!A71","v":"Electricity Purchase Price"},{"$f":"WhatIf!B71","v":1},{"$f":"WhatIf!C71","v":6.6000000000000003E-2},{"$f":"IF(AND(A541<>\"\",A541<>0,C541<>0,B541<1),1,0)","v":0}]
[{"$f":"WhatIf!A72","v":"CHP Fuel Price"},{"$f":"WhatIf!B72","v":1},{"$f":"WhatIf!C72","v":5.22},0]
[{"$f":"WhatIf!A73","v":0},{"$f":"WhatIf!B73","v":0},{"$f":"WhatIf!C73","v":0},0]
[{"$f":"WhatIf!A74","v":0},{"$f":"WhatIf!B74","v":0},{"$f":"WhatIf!C74","v":0},0]
[{"$f":"WhatIf!A75","v":0},{"$f":"WhatIf!B75","v":0},{"$f":"WhatIf!C75","v":0},{"$f":"IF(AND(A545<>\"\",A545<>0,C545<>0,B545<1),1,0)","v":0}]
[{"$f":"WhatIf!A76","v":0},{"$f":"WhatIf!B76","v":0},{"$f":"WhatIf!C76","v":0},0]
[{"$f":"WhatIf!A77","v":0},{"$f":"WhatIf!B77","v":0},{"$f":"WhatIf!C77","v":0},0]
[{"$f":"WhatIf!A78","v":0},{"$f":"WhatIf!B78","v":0},{"$f":"WhatIf!C78","v":0},0]
[{"$f":"WhatIf!A79","v":0},{"$f":"WhatIf!B79","v":0},{"$f":"WhatIf!C79","v":0},0]
[{"$f":"WhatIf!A80","v":0},{"$f":"WhatIf!B80","v":0},{"$f":"WhatIf!C80","v":0},0]
[{"$f":"WhatIf!A81","v":"Other User-Defined Sensitivity Factors (Optional)"}]
[{"$f":"WhatIf!A82","v":0},{"$f":"WhatIf!B82","v":0},{"$f":"WhatIf!C82","v":0},0]
[{"$f":"WhatIf!A83","v":0},{"$f":"WhatIf!B83","v":0},{"$f":"WhatIf!C83","v":0},{"$f":"IF(AND(A553<>\"\",A553<>0,C553<>0,B553<1),1,0)","v":0}]
[{"$f":"WhatIf!A84","v":0},{"$f":"WhatIf!B84","v":0},{"$f":"WhatIf!C84","v":0},0]
[{"$f":"WhatIf!A85","v":0},{"$f":"WhatIf!B85","v":0},{"$f":"WhatIf!C85","v":0},0]
[{"$f":"WhatIf!A86","v":0},{"$f":"WhatIf!B86","v":0},{"$f":"WhatIf!C86","v":0},0]
[{"$f":"WhatIf!A87","v":0},{"$f":"WhatIf!B87","v":0},{"$f":"WhatIf!C87","v":0},0]
[{"$f":"WhatIf!A88","v":0},{"$f":"WhatIf!B88","v":0},{"$f":"WhatIf!C88","v":0},0]
[{"$f":"WhatIf!A89","v":0},{"$f":"WhatIf!B89","v":0},{"$f":"WhatIf!C89","v":0},0]
[{"$f":"WhatIf!A90","v":0},{"$f":"WhatIf!B90","v":0},{"$f":"WhatIf!C90","v":0},0]
[{"$f":"WhatIf!A91","v":0},{"$f":"WhatIf!B91","v":0},{"$f":"WhatIf!C91","v":0},0]
[{"$f":"WhatIf!A92","v":0},{"$f":"WhatIf!B92","v":0},{"$f":"WhatIf!C92","v":0},0]
[{"$f":"WhatIf!A93","v":0},{"$f":"WhatIf!B93","v":0},{"$f":"WhatIf!C93","v":0},0]
[{"$f":"WhatIf!A94","v":0},{"$f":"WhatIf!B94","v":0},{"$f":"WhatIf!C94","v":0},0]
[{"$f":"WhatIf!A95","v":0},{"$f":"WhatIf!B95","v":0},{"$f":"WhatIf!C95","v":0},0]
[{"$f":"WhatIf!A96","v":0},{"$f":"WhatIf!B96","v":0},{"$f":"WhatIf!C96","v":0},0]
[{"$f":"WhatIf!A97","v":0},{"$f":"WhatIf!B97","v":0},{"$f":"WhatIf!C97","v":0},0]
[{"$f":"WhatIf!A98","v":0},{"$f":"WhatIf!B98","v":0},{"$f":"WhatIf!C98","v":0},0]
[{"$f":"WhatIf!A99","v":0},{"$f":"WhatIf!B99","v":0},{"$f":"WhatIf!C99","v":0},0]
[{"$f":"WhatIf!A100","v":0},{"$f":"WhatIf!B100","v":0},{"$f":"WhatIf!C100","v":0},0]
[{"$f":"WhatIf!A101","v":0},{"$f":"WhatIf!B101","v":0},{"$f":"WhatIf!C101","v":0},0]
[{"$f":"WhatIf!A102","v":0},{"$f":"WhatIf!B102","v":0},{"$f":"WhatIf!C102","v":0},0]
[{"$f":"WhatIf!A103","v":0},{"$f":"WhatIf!B103","v":0},{"$f":"WhatIf!C103","v":0},0]
[{"$f":"WhatIf!A104","v":"User-Defined Multipliers and Values (Optional)"},{"$f":"WhatIf!B104","v":0},{"$f":"WhatIf!C104","v":0},0]
[]
[]
["CHECK THAT ALL SENSITIVITY FACTORS ARE SET TO 100% BEFORE RUNNING"]
["Message",{"$f":"IF(SpiderStatus<>\"Calculating\",IF(C672<>B672,\"Not all sensitivity factors are set to 100% on the WhatIf sheet\",\"\"),\"\")","v":""}]
[{"$f":"A479","v":""},{"$f":"IF(OR(A479=\"\",A479=0),0,IF(B479>0,1,0))","v":0},{"$f":"IFERROR(B579*B479,0)","v":0}]
["",0,0]
["Taxes",0,0]
["Federal Tax Rate Applied",1,1]
["Depreciation Base",1,1]
["Federal PTC Description",1,1]
["State PTC Description",1,1]
["State PTC Description",1,1]
["Federal ITC",1,1]
["State ITC",1,1]
["Local ITC",1,1]
["Sales & Savings",0,0]
["Avoided Electricity Purchases",1,1]
["Avoided Boiler Fuel Purchases",1,1]
["",0,0]
["",0,0]
["Electricity Sales, ",1,1]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["Purchased Quantities",0,0]
["Qty CHP Fuel",1,1]
["Qty Supplemental Fuel, Needs Unmet by CHP",1,1]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
["",0,0]
[{"$f":"A511","v":"Expenses"},{"$f":"IF(OR(A511=\"\",A511=0),0,IF(B511>0,1,0))","v":0},{"$f":"IFERROR(B611*B511,0)","v":0}]
["Capital Expenses",1,1]
["Major Expenses",1,1]
["O&M (Cost of Sales)",1,1]
["Misc Operating Expenses",1,1]
["Operating Labor",1,1]
["Insurance Expense",1,1]
["Property Taxes",1,1]
["Operation",0,0]
["Plant Operating Factor",1,1]
["Borrowed Funds",0,0]
["Loan 1",1,1]
["Loan 2",1,1]
["Loan 3",1,1]
["Interest Rate, Loan 1",1,1]
["Interest Rate, Loan 2",1,1]
["Interest Rate, Loan 3",1,1]
["Equity Investments",0,0]
["Equity 1",1,1]
["Equity Investment 2",1,1]
["Equity Investment 3",1,1]
["Grants",0,0]
["Federal ITC",1,1]
[" Grant ($100/kW)",1,1]
["Grant 3",1,1]
["Financial Assumptions",0,0]
["Discount Rate",1,1]
["Inflation Rate",1,1]
["Project Life",1,1]
[{"$f":"A541","v":"Electricity Purchase Price"},{"$f":"IF(OR(A541=\"\",A541=0),0,IF(B541>0,1,0))","v":1},{"$f":"IFERROR(B640*B541,0)","v":1}]
[{"$f":"A542","v":"CHP Fuel Price"},{"$f":"IF(OR(A542=\"\",A542=0),0,IF(B542>0,1,0))","v":1},{"$f":"IFERROR(B641*B542,0)","v":1}]
[0,{"$f":"IF(OR(A543=\"\",A543=0),0,IF(B543>0,1,0))","v":0},{"$f":"IFERROR(B642*B543,0)","v":0}]
[0,{"$f":"IF(OR(A544=\"\",A544=0),0,IF(B544>0,1,0))","v":0},{"$f":"IFERROR(B643*B544,0)","v":0}]
[0,{"$f":"IF(OR(A545=\"\",A545=0),0,IF(B545>0,1,0))","v":0},{"$f":"IFERROR(B644*B545,0)","v":0}]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[{"$f":"A552","v":0},{"$f":"IF(OR(A552=\"\",A552=0),0,IF(B552>0,1,0))","v":0},{"$f":"IFERROR(B650*B552,0)","v":0}]
[{"$f":"A553","v":0},{"$f":"IF(OR(A553=\"\",A553=0),0,IF(B553>0,1,0))","v":0},{"$f":"IFERROR(B651*B553,0)","v":0}]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[0,0,0]
[null,{"$f":"SUM(B579:B671)","v":38},{"$f":"SUM(C579:C671)","v":38}]

{"sheet":"Table-Incentive Summary","index":7,"n_rows":101,"n_cols":24,"rows_kept":101,"cut":false,"hidden":true,"merged":[[21,13,22,13],[3,2,4,2],[3,12,4,12],[3,13,4,13],[78,2,78,11],[21,2,22,2],[21,3,21,11],[3,3,3,11],[21,12,22,12]]}
[]
[null,null,"REFERENCES TO \"Tables-Incentive Cases\"  - Copy Area"]
[]
[null,null,"Facilities Type ","PAYBACK",null,null,null,null,null,null,null,null,"Size  (MW)","Sector"]
[null,null,null,0.5,1,1.5,{"$f":"F5+0.5","v":2},{"$f":"G5+0.5","v":2.5},{"$f":"H5+0.5","v":3},4,5,6]
[1,null,{"$f":"IF('Tables-Incentive Cases'!B42=\"\",\"\",'Tables-Incentive Cases'!B42)","v":"Hospital - 800,000 sf with Two 800 kW Recip Engines "},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case1,2,FALSE),\"\")","v":""},22.44288858102265,"",44.885777162045294,"",50.538281594630043,33.486173099217545,21.955133036190539,16.441567923896635,{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case1,2,FALSE),\"\")","v":1.6}]
[2,null,{"$f":"IF('Tables-Incentive Cases'!F42=\"\",\"\",'Tables-Incentive Cases'!F42)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case2,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case2,2,FALSE),\"\")","v":""}]
[3,null,{"$f":"'Tables-Incentive Cases'!J42","v":0},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case3,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case3,2,FALSE),\"\")","v":""}]
[4,null,{"$f":"IF('Tables-Incentive Cases'!N42=\"\",\"\",'Tables-Incentive Cases'!N42)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case4,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case4,2,FALSE),\"\")","v":""}]
[5,null,{"$f":"IF('Tables-Incentive Cases'!B79=\"\",\"\",'Tables-Incentive Cases'!B79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case5,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case5,2,FALSE),\"\")","v":""}]
[6,null,{"$f":"IF('Tables-Incentive Cases'!F79=\"\",\"\",'Tables-Incentive Cases'!F79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case6,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case6,2,FALSE),\"\")","v":""}]
[7,null,{"$f":"IF('Tables-Incentive Cases'!J79=\"\",\"\",'Tables-Incentive Cases'!J79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case7,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case7,2,FALSE),\"\")","v":""},null,null,300]
[8,null,{"$f":"IF('Tables-Incentive Cases'!N79=\"\",\"\",'Tables-Incentive Cases'!N79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case8,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case8,2,FALSE),\"\")","v":""},null,null,259]
[9,null,{"$f":"IF('Tables-Incentive Cases'!B116=\"\",\"\",'Tables-Incentive Cases'!B116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case9,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case9,2,FALSE),\"\")","v":""},null,null,220]
[10,null,{"$f":"IF('Tables-Incentive Cases'!F116=\"\",\"\",'Tables-Incentive Cases'!F116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case10,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case10,2,FALSE),\"\")","v":""}]
[11,null,{"$f":"IF('Tables-Incentive Cases'!J116=\"\",\"\",'Tables-Incentive Cases'!J116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case11,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case11,2,FALSE),\"\")","v":""}]
[12,null,{"$f":"IF('Tables-Incentive Cases'!N116=\"\",\"\",'Tables-Incentive Cases'!N116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case12,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case12,2,FALSE),\"\")","v":""}]
[]
[null,null,"WORKSHEET - Paste Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive to Achieve Payback",null,{"$f":"T52","v":93.051203844442568},null,null,null,{"$f":"X52","v":93.617048749928372}]
[]
[null,null,"Facilities Type ","Payback (years)",null,null,null,null,null,null,null,null,"Size  (MW)","Sector","Industrial","Commercial",null,"Payback",null,3,null,"Payback",null,3]
[null,null,null,0.5,1,1.5,2,2.5,3,4,5,6,null,null,{"$f":"T23","v":"Weighted Price at 3 Year Payback"},{"$f":"X23","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",T22,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",X22,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"}]
[null,{"$f":"B23+1","v":1},"Hospital - 800,000 sf with Two 800 kW Recip Engines ",null,null,224.55267794910688,178.78051645629449,133.82474841252821,90.145104296660335,3.3613481207490294,0,0,1.6,"Commercial",{"$f":"T24","v":0},{"$f":"X24","v":88.215392583887791},null,"No",{"$f":"IF(HLOOKUP(T$22,Table_IncentiveSummary,$B24+1,FALSE)>0,IF(R24=\"Yes\",$M24,0),0)","v":0},{"$f":"IFERROR(IF(R24=\"Yes\",S24*(HLOOKUP(T$22,Table_IncentiveSummary,$B24+1,FALSE)/S$52),0),0)","v":0},null,"Yes",{"$f":"IF(HLOOKUP(X$22,Table_IncentiveSummary,$B24+1,FALSE)>0,IF(V24=\"Yes\",$M24,0),0)","v":1.6},{"$f":"IF(V24=\"Yes\",W24*(HLOOKUP(X$22,Table_IncentiveSummary,$B24+1,FALSE)/W$52),0)","v":88.215392583887791}]
[null,2,"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",null,null,null,300,287.92738294703713,224.15235486002558,97.882233840841877,27.474817112038995,0,{"$f":"20/1000","v":0.02},"Commercial",{"$f":"T25","v":0},{"$f":"X25","v":2.741924830092056},null,"No",0,0,null,"Yes",0.02,{"$f":"IF(V25=\"Yes\",W25*(HLOOKUP(X$22,Table_IncentiveSummary,$B25+1,FALSE)/W$52),0)","v":2.741924830092056}]
[null,{"$f":"B25+1","v":3},"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,"","","",289.91071561838925,199.75137414835598,125.53799671565683,65.538734909968838,1.4999999999999999E-2,"Commercial",0,2.6597313359485253,null,"No",0,0,null,"Yes",1.4999999999999999E-2,{"$f":"IFERROR(IF(V26=\"Yes\",W26*(HLOOKUP(X$22,Table_IncentiveSummary,$B26+1,FALSE)/W$52),0),0)","v":2.6597313359485253}]
[null,{"$f":"B26+1","v":4},"Multifamily Housing with Central DHW (150 kW)",null,null,null,null,null,null,300,259,220,0.15,"Commercial",{"$f":"T27","v":0},{"$f":"X27","v":0},null,"No",0,0,null,"No",0,{"$f":"IFERROR(IF(V27=\"Yes\",W27*(HLOOKUP(X$22,Table_IncentiveSummary,$B27+1,FALSE)/W$52),0),0)","v":0}]
[null,5,"40,000 sq. ft. Grocery DHW & HTG, Three 15 kW MicroTurbines",null,null,null,null,null,null,300,225,270,4.4999999999999998E-2,"Commercial",0,0,null,"No",0,0,null,"No",0,{"$f":"IFERROR(IF(V28=\"Yes\",W28*(HLOOKUP(X$22,Table_IncentiveSummary,$B28+1,FALSE)/W$52),0),0)","v":0}]
[null,6,"Reciprocating Engine - 100 kW ",null,null,150,92.027284161625104,64.598245781971102,36.974747188295808,null,null,null,0.1,"Industrial",2.0854341335756237E-2,0,null,"Yes",0.1,2.0854341335756237E-2,null,"No",0,{"$f":"IF(V29=\"Yes\",W29*(HLOOKUP(X$22,Table_IncentiveSummary,$B29+1,FALSE)/W$52),0)","v":0}]
[null,7,"Reciprocating Engine - 500 kW ",null,null,99.741244133947561,200,166.23540688991258,199.48248826789509,70.463009081897127,44.266286903961003,27.981910608208668,0.5,"Industrial",0.56255636849378199,0,null,"Yes",0.5,0.56255636849378199,null,"No",0,0]
[null,8,"Reciprocating Engine - 800 kW",null,null,62.152543119133789,125,103.587571865223,124.30508623826759,null,null,null,0.8,"Industrial",0.5608802537541685,0,null,"Yes",0.8,0.5608802537541685,null,"No",0,0]
[null,9,"Reciprocating Engine - 1 MW ",null,null,null,null,95,65,0,0,0,1,"Industrial",0.36661026508742245,0,null,"Yes",1,0.36661026508742245,null,"No",0,0]
[null,10,"Reciprocating Engine - 2 MW ",null,null,80.091283107328934,125,118.08807868387279,96.35187128591555,null,null,null,2,"Industrial",1.0868795407322678,0,null,"Yes",2,1.0868795407322678,null,"No",0,0]
[null,11,"Reciprocating Engine - 4.3 MW ",null,null,117.89179443348145,93.765885332765663,69.516090554658362,45.196042074936742,null,null,null,4.3,"Industrial",1.0961251039042752,0,null,"Yes",4.3,1.0961251039042752,null,"No",0,0]
[null,12,"Reciprocating Engine - 9.3 MW",null,null,165.27605597151961,137.82652351347326,113.04477386581959,89.335784756839956,null,null,null,9.3000000000000007,"Industrial",4.6859717892758699,0,null,"Yes",9.3000000000000007,4.6859717892758699,null,"No",0,0]
[null,13,"Gas Turbine - 1.2 MW ",null,null,376.19129078003726,285.90326277518648,251.37050747981283,216.83775218443918,169.11196960909723,128.26592039721763,91.944997142610205,1.2,"Industrial",1.4675989995562719,0,null,"Yes",1.2,1.4675989995562719,null,"No",0,0]
[null,14,"Gas Turbine - 3.5 MW ",null,null,354.09401355865447,340.44569925535279,280.58516873927636,247.39732898430088,192.88630344841218,168.00656261945716,143.12682179050216,3.5,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,15,"Gsa Turbine - 4.6 MW ",null,null,398.78216005389919,260.82622814817796,221.29023969640593,188.02676367466987,136.13810298604025,91.877487034773935,65.11866825832378,4.5999999999999996,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,{"$f":"B38+1","v":16},"Gas Turbine - 11.4 MW ",null,null,285.6948929185894,264.77966046684548,243.86442801510159,222.9491955633577,186.93424418272059,157.98774539036339,129.04124659800615,11.4,"Industrial",14.335142861941781,0,null,"Yes",11.4,14.335142861941781,null,"No",0,0]
[null,17,"Gas Turbine - 21.7 MW ",null,null,123,102,82,62,0,0,0,21.7,"Industrial",7.5882684715172015,0,null,"Yes",21.7,7.5882684715172015,null,"No",0,0]
[null,18,"Gas Turbine - 30 MW ",null,null,137,117,97,77,38,0,0,30,"Industrial",13.02876480541455,0,null,"Yes",30,13.02876480541455,null,"No",0,0]
[null,19,"Gas Turbine - 45 MW ",null,null,149,129,109,89,49,0,0,45,"Industrial",22.588832487309645,0,null,"Yes",45,22.588832487309645,null,"No",0,0]
[null,20,"Gas Turbine - 50 MW ",null,null,155,131,111,91,51,0,0,50,"Industrial",25.662718556119568,0,null,"Yes",50,25.662718556119568,null,"No",0,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,{"$f":"IF(R44=\"Yes\",S44*(HLOOKUP(T$22,Table_IncentiveSummary,$B44+1,FALSE)/S$52),0)","v":0},null,"No",0,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",0,0,null,"No",0,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Yes",0,0,null,"No",0,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"Yes",0,0,null,"No",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Price to Achieve Payback",{"$f":"T52","v":93.051203844442568},{"$f":"X52","v":93.617048749928372},null,null,{"$f":"SUM(S24:S51)","v":177.3},{"$f":"IFERROR(SUM(T24:T51),0)","v":93.051203844442568},null,null,{"$f":"SUM(W24:W51)","v":1.635},{"$f":"SUM(X24:X51)","v":93.617048749928372}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Federal ITC Maximum of 15 MW, EIP Maximum of $5M."]
[null,null,"Facilities Type ",null,null,1.5,2,2.5,3,4,5,6,"Size ",null,null,null,null,"Size ",null,"Weighted Price at 3 year Payback","Size ","Weighted Price at 4 year Payback","Size ","Weighted Price at 5 year Payback"]
[null,null,"Hosppital - 800,000 sf with Two 800 kW Recip Engines ",null,null,224.55267794910688,178.78051645629449,133.82474841252821,90.145104296660335,3.3613481207490294,0,0,1.6,null,null,null,null,{"$f":"M81","v":1.6},null,{"$f":"$R81*(I81/$S$52)","v":0.81349219895463354},{"$f":"$M81","v":1.6},{"$f":"IFERROR($U81*(J81/$U$52),0)","v":0},{"$f":"M81","v":1.6},{"$f":"IFERROR($W81*(K81/$S$52),0)","v":0}]
[null,null,"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",null,null,187.08326805299555,300,287.92738294703713,224.15235486002558,97.882233840841877,27.474817112038995,0,{"$f":"20/1000","v":0.02},null,null,null,null,{"$f":"M82","v":0.02},null,2.5285093610831987E-2,{"$f":"$M82","v":0.02},0,{"$f":"M82","v":0.02},3.0992461491301743E-3]
[null,null,"Multifamily Housing with Central DHW (150 kW)",null,null,null,null,null,225.45356307666884,299.67459907493742,259.23766661859122,219.81233635814033,0.15,null,null,null,null,null,null,0,0.15,0,0.15,0.21932120695312282]
[null,null,"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,"","","",289.91071561838925,199.75137414835598,125.53799671565683,65.538734909968838,1.4999999999999999E-2,null,null,null,null,null,null,0,1.4999999999999999E-2,0,1.4999999999999999E-2,1.0620811904877903E-2]
[null,null,"Grocery - 40,000 sf, DHW & Htg, Three 15 kW Microturbines",null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,null,null,null,null,null,null,0,4.4999999999999998E-2,0,4.4999999999999998E-2,0]
[null,null,"Reciprocating Engine - 100 kW ",null,null,null,null,null,null,null,null,null,0.1,null,null,null,null,0.1,null,0,null,0,0.1,0]
[null,null,"Reciprocating Engine - 500 kW ",null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,0.5,null,0,null,0,0.5,0]
[null,null,"Reciprocating Engine - 800 kW",null,null,null,null,null,null,null,null,null,0.8,null,null,null,null,0.8,null,0,null,0,0.8,0]
[null,null,"Reciprocating Engine - 1 MW ",null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,0,null,0,1,0]
[null,null,"Reciprocating Engine - 2 MW ",null,null,null,null,null,null,null,null,null,2,null,null,null,null,2,null,0,null,0,2,0]
[null,null,"Reciprocating Engine - 4.3 MW ",null,null,null,null,null,null,null,null,null,4.3,null,null,null,null,4.3,null,0,null,0,4.3,0]
[null,null,"Reciprocating Engine - 9.3 MW",null,null,null,null,null,null,null,null,null,9.3000000000000007,null,null,null,null,9.3000000000000007,null,0,null,0,9.3000000000000007,0]
[null,null,"Gas Turbine - 1.2 MW ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,null,"Gas Turbine - 3.5 MW ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,null,"Gsa Turbine - 4.6 MW ",null,null,null,null,null,null,null,null,null,4.5999999999999996,null,null,null,null,4.5999999999999996,null,0,null,0,4.5999999999999996,0]
[null,null,"Gas Turbine - 11.4 MW ",null,null,null,null,null,null,null,null,null,11.4,null,null,null,null,11.4,null,0,null,0,11.4,0]
[null,null,"Gas Turbine - 21.7 MW ",null,null,154,133,113,94,null,null,null,21.7,null,null,null,null,21.7,null,11.504794134235757,null,0,21.7,0]
[null,null,"Gas Turbine - 30 MW ",null,null,173,148,128,108,null,null,null,30,null,null,null,null,30,null,18.274111675126903,null,0,30,0]
[null,null,"Gas Turbine - 45 MW ",null,null,192,164,140,120,null,null,null,45,null,null,null,null,45,null,30.456852791878173,null,0,45,0]
[null,null,"Gas Turbine - 50 MW ",null,null,196,167,142,122,null,null,null,50,null,null,null,null,50,null,34.404963338973488,null,0,50,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M81:M100)","v":182.53},null,null,null,null,{"$f":"SUM(R81:R100)","v":182.32},null,{"$f":"SUM(T81:T100)","v":95.479499232779787},{"$f":"SUM(U81:U100)","v":1.8299999999999998},{"$f":"SUM(V81:V100)","v":0},{"$f":"SUM(W81:W100)","v":182.53},{"$f":"SUM(X81:X100)","v":0.2330412650071309}]

{"sheet":"Decision Matrix","index":8,"n_rows":438,"n_cols":25,"rows_kept":438,"cut":false,"hidden":false,"merged":[[4,23,5,23],[351,1,351,2],[68,2,68,9],[69,2,69,9],[70,2,70,9],[71,2,71,9],[72,2,72,9],[83,3,85,3],[83,4,85,4],[83,5,85,5],[83,7,85,7],[83,8,85,8],[76,6,78,6],[76,7,78,7],[76,8,78,8],[8,2,12,2],[82,3,82,5],[82,2,85,2],[83,9,85,9],[26,19,26,20],[27,19,27,20],[76,9,78,9],[83,13,85,13],[83,14,85,14],[82,6,82,9],[82,10,82,17],[83,15,85,15],[83,16,85,16],[83,17,85,17],[83,10,85,10],[83,11,85,11],[83,12,85,12],[14,19,14,20],[15,19,15,20],[64,3,65,3],[64,4,65,4],[64,5,65,5],[17,19,17,20],[18,19,18,20],[19,19,19,20],[28,19,28,20],[29,19,29,20],[30,19,30,20],[23,19,23,20],[24,19,24,20],[25,19,25,20],[8,3,9,5],[9,19,9,20],[10,3,12,3],[10,4,12,4],[4,19,4,20],[5,19,5,20],[6,19,6,20],[7,19,7,20],[8,19,8,20],[10,5,12,5],[10,6,12,6],[10,19,10,20],[7,10,9,17],[10,8,12,8],[8,7,9,9],[8,6,9,6],[6,23,7,23],[11,19,11,20],[12,19,12,20],[10,7,12,7],[10,9,12,9],[10,10,12,10],[10,11,12,11],[10,12,12,12],[10,13,12,13],[10,17,12,17],[10,14,12,14],[10,15,12,15],[10,16,12,16],[13,19,13,20],[147,3,147,5],[148,3,150,3],[148,4,150,4],[148,5,150,5],[148,6,150,6],[36,19,36,20],[37,19,37,20],[38,19,38,20],[31,19,31,20],[32,19,32,20],[33,19,33,20],[34,19,34,20],[35,19,35,20],[20,19,20,20],[16,19,16,20]]}
[null,"RELCOST: Decision Matrix",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,null,"Scenario",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITY FACTORS OF BASE CASE",null,null,null,"COMMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B353<>0,B353<>\"\"),B353,\"\")","v":"Federal Tax Rate Applied"},null,{"$f":"IF(T5=\"\",\"\",VLOOKUP(T5,WhatIf!A9:B109,2,FALSE))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Base",null,{"$f":"IF(T6=\"\",\"\",VLOOKUP(T6,WhatIf!A10:B110,2,FALSE))","v":1}]
[null,null,null,{"$f":"IF(D234=-1,\"Select a Different Parameter\",\"\")","v":"Select a Different Parameter"},{"$f":"IF(E234=-1,\"Select a Different Parameter\",\"\")","v":"Select a Different Parameter"},{"$f":"IF(F234=-1,\"Select a Different Parameter\",\"\")","v":""},{"$f":"IF(G234=-1,\"Select a Different Measure\",\"\")","v":"Select a Different Measure"},null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Electricity Purchases",null,{"$f":"IF(T7=\"\",\"\",VLOOKUP(T7,WhatIf!A11:B111,2,FALSE))","v":1}]
[null,null,{"$f":"VLOOKUP(Project,Scenarios!A9:B18,2,FALSE)","v":"Riverside Hotel"},null,null,null,null,null,null,null,"CALCULATED VALUES TO COPY TO FULL TABLE BELOW",null,null,null,null,null,null,null,null,"Avoided Boiler Fuel Purchases",null,{"$f":"IF(T8=\"\",\"\",VLOOKUP(T8,WhatIf!A12:B112,2,FALSE))","v":1}]
[null,null,"CASE","SENSITIVITY FACTORS",null,null,"PERFORMANCE MEASURE","ABSOLUTE VALUES OF PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,"Qty CHP Fuel",null,{"$f":"IF(T9=\"\",\"\",VLOOKUP(T9,WhatIf!A13:B113,2,FALSE))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Expenses",null,{"$f":"IF(T10=\"\",\"\",VLOOKUP(T10,WhatIf!A14:B114,2,FALSE))","v":1}]
[null,null,null,"Natural Gas: CHP Fuel Price","Natural Gas: CHP Fuel Price","Electricity Purchase Price","Simple Payback",{"$f":"Decision_Parameter1","v":"Natural Gas: CHP Fuel Price"},{"$f":"Decision_Parameter2","v":"Natural Gas: CHP Fuel Price"},{"$f":"Decision_Parameter3","v":"Electricity Purchase Price"},null,null,null,null,null,null,null,null,null,"O&M (Cost of Sales)",null,{"$f":"IF(T11=\"\",\"\",VLOOKUP(T11,WhatIf!A15:B115,2,FALSE))","v":1}]
[null,null,null,null,null,null,"Project IRR  ",null,null,null,null,null,null,null,null,null,null,null,null,"Plant Operating Factor",null,{"$f":"IF(T12=\"\",\"\",VLOOKUP(T12,WhatIf!A16:B116,2,FALSE))","v":1}]
[null,null,null,null,null,null,"Project IRR  ",null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",null,{"$f":"IF(T13=\"\",\"\",VLOOKUP(T13,WhatIf!A17:B117,2,FALSE))","v":1}]
[null,null,"Base",1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Rate",null,{"$f":"IF(T14=\"\",\"\",VLOOKUP(T14,WhatIf!A18:B118,2,FALSE))","v":1},null,null,{"$f":"G14","v":0}]
[{"$f":"IF(SUM(D15:F15)>0,C15,0)","v":0},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life",null,{"$f":"IF(T15=\"\",\"\",VLOOKUP(T15,WhatIf!A19:B119,2,FALSE))","v":1}]
[0,null,{"$f":"C15+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Purchase Price",null,{"$f":"IF(T16=\"\",\"\",VLOOKUP(T16,WhatIf!A20:B120,2,FALSE))","v":1}]
[0,null,{"$f":"C16+1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,": CHP Fuel Price",null,{"$f":"IF(T17=\"\",\"\",VLOOKUP(T17,WhatIf!A21:B121,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Sales Price",null,{"$f":"IF(T18=\"\",\"\",VLOOKUP(T18,WhatIf!A22:B122,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline  Fuel Price",null,{"$f":"IF(T19=\"\",\"\",VLOOKUP(T19,WhatIf!A23:B123,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Price",null,{"$f":"IF(T20=\"\",\"\",VLOOKUP(T20,WhatIf!A24:B124,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ODOE EIP Tax Credit  (Maximum)",null,{"$f":"IF(T21=\"\",\"\",VLOOKUP(T21,WhatIf!A25:B125,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Grant",null,{"$f":"IF(T22=\"\",\"\",VLOOKUP(T22,WhatIf!A26:B126,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Production Incentive ",null,{"$f":"IF(T23=\"\",\"\",VLOOKUP(T23,WhatIf!A27:B127,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Capital Cost per kW",null,{"$f":"IF(T24=\"\",\"\",VLOOKUP(T24,WhatIf!A28:B128,2,FALSE))","v":{"$error":"#N/A"}}]
[0,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T25=\"\",\"\",VLOOKUP(T25,WhatIf!A29:B129,2,FALSE))","v":""}]
[0,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T26=\"\",\"\",VLOOKUP(T26,WhatIf!A30:B130,2,FALSE))","v":""}]
[0,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T27=\"\",\"\",VLOOKUP(T27,WhatIf!A31:B131,2,FALSE))","v":""}]
[0,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T28=\"\",\"\",VLOOKUP(T28,WhatIf!A32:B132,2,FALSE))","v":""}]
[0,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T29=\"\",\"\",VLOOKUP(T29,WhatIf!A33:B133,2,FALSE))","v":""}]
[0,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T30=\"\",\"\",VLOOKUP(T30,WhatIf!A34:B134,2,FALSE))","v":""}]
[0,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T31=\"\",\"\",VLOOKUP(T31,WhatIf!A35:B135,2,FALSE))","v":""}]
[0,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T32=\"\",\"\",VLOOKUP(T32,WhatIf!A36:B136,2,FALSE))","v":""}]
[0,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B381<>0,B381<>\"\"),B381,\"\")","v":""},null,{"$f":"IF(T33=\"\",\"\",VLOOKUP(T33,WhatIf!A37:B137,2,FALSE))","v":""}]
[0,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T34=\"\",\"\",VLOOKUP(T34,WhatIf!A38:B138,2,FALSE))","v":""}]
[0,null,21,null,null,null,null,{"$f":"IF(D35=\"\",\"\",D35*H$14)","v":""},{"$f":"IF(E35=\"\",\"\",E35*I$14)","v":""},{"$f":"IF(F35=\"\",\"\",F35*J$14)","v":""},null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T35=\"\",\"\",VLOOKUP(T35,WhatIf!A39:B139,2,FALSE))","v":""}]
[0,null,22,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T36=\"\",\"\",VLOOKUP(T36,WhatIf!A40:B140,2,FALSE))","v":""}]
[0,null,23,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T37=\"\",\"\",VLOOKUP(T37,WhatIf!A41:B141,2,FALSE))","v":""}]
[0,null,24,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T38=\"\",\"\",VLOOKUP(T38,WhatIf!A42:B142,2,FALSE))","v":""}]
[0,null,25,null,null,null,null,"","","",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(T39=\"\",\"\",VLOOKUP(T39,WhatIf!A43:B143,2,FALSE))","v":""}]
[0,null,26,null,null,null,null,"","",""]
[0,null,27,null,null,null,null,"","",""]
[0,null,28,null,null,null,null,"","",""]
[0,null,29,null,null,null,null,"","",""]
[0,null,30,null,null,null,null,"","",""]
[0,null,31,null,null,null,null,"","",""]
[0,null,32,null,null,null,null,"","",""]
[{"$f":"IF(SUM(D47:F47)>0,C47,0)","v":0},null,33,null,null,null,null,"","",""]
[0,null,34,null,null,null,null,"","",""]
[0,null,35,null,null,null,null,"","",""]
[0,null,36,null,null,null,null,"","",""]
[0,null,37,null,null,null,null,"","",""]
[0,null,38,null,null,null,null,"","",""]
[0,null,39,null,null,null,null,"","",""]
[0,null,40,null,null,null,null,"","",""]
[0,null,41,null,null,null,null,"","",""]
[0,null,42,null,null,null,null,"","",""]
[0,null,43,null,null,null,null,"","",""]
[0,null,44,null,null,null,null,"","",""]
[0,null,45,null,null,null,null,"","",""]
[0,null,46,null,null,null,null,"","",""]
[0,null,47,null,null,null,null,"","",""]
[0,null,48,null,null,null,null,"","",""]
[0,null,49,null,null,null,null,"","",""]
[0,null,50,null,null,null,null,"","",""]
[{"$f":"MAX(A15:A64)","v":0},null,null,{"$f":"IF(D241=-1,\"Select a different parameter\",\"\")","v":""},{"$f":"IF(E241=-1,\"Select a different parameter\",\"\")","v":""},{"$f":"IF(F241=-1,\"Select a different parameter\",\"\")","v":""}]
[]
[]
[null,null,"Instructions:"]
[null,null,"Select the performance measure you would like to use;  e.g. Equity IRR"]
[null,null,"Select up to 3 forecast parameters whose variation you would like to examine; e.g. Capital Expenditures, Plant Operating Factor, etc."]
[null,null,"Enter sensitivity factors for each parameter.  A sensitivity factor of 100% corresponds to 0% variation from the expected value;  80% sensitivity indicates -20% variation from the expected value"]
[null,null,"Click the \"Recalc Decision Matrix\" button to update results in green cells after any change in  scenearios, performance measures, or variation in parameters in yellow cells"]
[]
[null,"m"]
[]
[null,null,"Scenario",4,null,null,"SELECT FOUR PERFORMANCE MEASURES"]
[null,null,null,{"$f":"ScenarioSummary","v":"Riverside Hotel"},null,null,"Before-Tax Simple Payback","Net Present Value","Project IRR","After-Tax Discounted Payback"]
[]
[]
[]
[null,null,{"$f":"IF(SUM(D87:D137)+SUM(E87:E137)+SUM(F87:F137)<>SUM(D14:D64)+SUM(E14:E64)+SUM(F14:F64),\"Variation in Parameters Changed.\",\"\")","v":"Variation in Parameters Changed."},null,null,null,"","","",""]
[null,null,"SCENARIO: ","Warm Springs Hospital, Alt 4"]
[null,null,"CASE","SENSITIVITY FACTORS",null,null,"MEASURE OF VIABILITY",null,null,null,"CALCULATED VALUES"]
[null,null,null,"ODOE EIP Tax Credit  (Maximum)"," Grant","Electricity Sales Price",null,null,null,null,{"$f":"IF(K11=\"\",\"\",K11)","v":""},{"$f":"IF(L11=\"\",\"\",L11)","v":""},"","","","","",{"$f":"IF(R11=\"\",\"\",R11)","v":""}]
[]
[]
[null,null,"Base",1,1,1]
[null,null,1,0.75,2,1]
[null,null,{"$f":"C88+1","v":2},0.75,3,1]
[null,null,{"$f":"C89+1","v":3},0.75,4,1]
[null,null,4,1.125,1.5,1]
[null,null,5,1.125,2,1]
[null,null,6,1.125,3,1]
[null,null,7,1.125,4,1]
[null,null,8,1.5,2,1]
[null,null,9,1.5,3,1]
[null,null,10,1.5,4,1]
[null,null,11,0,2,1]
[null,null,12,0,3,1]
[null,null,13,0,4,1]
[null,null,14,0,5,1]
[null,null,15,0,6,1]
[null,null,16,0,7,1]
[null,null,17,0,8,1]
[null,null,18,0,9,1]
[null,null,19,0,10,1]
[null,null,20,0,11,1]
[null,null,21]
[null,null,22]
[null,null,23]
[null,null,24]
[null,null,25]
[null,null,26]
[null,null,27]
[null,null,28]
[null,null,29]
[null,null,30]
[null,null,31]
[null,null,32]
[null,null,33]
[null,null,34]
[null,null,35]
[null,null,36]
[null,null,37]
[null,null,38]
[null,null,39]
[null,null,40]
[null,null,41]
[null,null,42]
[null,null,43]
[null,null,44]
[null,null,45]
[null,null,46]
[null,null,47]
[null,null,48]
[null,null,49]
[null,null,50]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"VARIATION IN PARAMETER",null,null,"MEASURE OF VIABILITY"]
[null,null,null,"Capital Expenses","Electricity Unit Cost","CHP Fuel Unit Cost","Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,{"$f":"D88-1","v":-0.25},1,0,0.44418928663611001]
[null,null,null,-0.25,2,0,0.28472792928047302]
[null,null,null,-0.25,3,0,0.17779438797970901]
[null,null,null,0.125,0.5,0,9.4119801149209703E-2]
[null,null,null,0.125,1,0,1.7387391017215099E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NOTES"]
[null,null,{"$f":"ScenarioSummary","v":"Riverside Hotel"}]
[null,null,null,"100-100","100-0"]
[null,1,{"$f":"ScenarioSummary","v":"Riverside Hotel"},6.0785003443938104,11.6845010676789,6.0785003443938104,9.70805353520438,5.0503146360579496,8.3035055044351491,4.3196419578411103,7.2540057778862703,3.7736721802427402,6.4400345576996898,null,null,null,3.3502288245040099,5.7903050420817497,3.0122271364926001,5.2596622659094496,2.73617664199304]
[null,{"$f":"B173+1","v":2},"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",7.5335968916029001,13.7369449386326,7.5335968916029001,12.248763098003201,6.7174502055099898,11.0515062818926,6.0608522305894201,10.0674610916577,5.5211834891430502,9.2443299964133701,null,null,null,5.0697630395294704,8.5456264416241599,4.6865809745196199,7.9451196101912904,4.3572518246337397]
[null,null,"Reciprocating Engine - 500 kW",4.2624372268408397,9.9174728164197994,4.2624372268408397,8.3116704536328996,3.5722783631069599,7.1534146760364701,3.0744708433871599,6.2784887604850903,2.6984358532030099,5.5942611216125799,null,null,null,2.4043612019738201,5.0445118773621003,2.1680841092611298,4.5931427508383704,1.9740898726693199]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Decision_Measure_Echo",{"$f":"Decision_Measure","v":"Simple Payback"}]
[null,null,"DecisionMeasure1_Echo",{"$f":"G77","v":"Before-Tax Simple Payback"}]
[null,null,"DecisionMeasure2_Echo",{"$f":"H77","v":"Net Present Value"}]
[]
[]
[null,"CALCULATION AREA"]
[]
[null,null,"Verify parameters are current",{"$f":"VLOOKUP(D11,SensitivityFactorRange,1,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(E11,SensitivityFactorRange,1,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(F11,SensitivityFactorRange,1,FALSE)","v":"Electricity Purchase Price"},{"$f":"VLOOKUP(G11,Dec_Results,1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(D233,-1)","v":-1},{"$f":"IFERROR(E233,-1)","v":-1},{"$f":"IFERROR(F233,-1)","v":"Electricity Purchase Price"},{"$f":"IFERROR(G233,-1)","v":-1}]
[]
[null,"Copied","No"]
[]
[null,null,"In-Process Results (changes while macro runs)"]
[null,null,{"$f":"C9","v":"CASE"},{"$f":"Decision_Parameter1","v":"Natural Gas: CHP Fuel Price"},{"$f":"Decision_Parameter2","v":"Natural Gas: CHP Fuel Price"},{"$f":"Decision_Parameter3","v":"Electricity Purchase Price"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,21,{"$f":"VLOOKUP(Decision_Parameter1,SensitivityFactors,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Decision_Parameter2,SensitivityFactors,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Decision_Parameter3,SensitivityFactors,2,FALSE)","v":1},{"$f":"VLOOKUP(Decision_Measure,Results,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(Decision_Parameter1,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Select a Different Parameter"},{"$f":"IFERROR(VLOOKUP(Decision_Parameter2,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Select a Different Parameter"},{"$f":"IFERROR(VLOOKUP(Decision_Parameter3,ForecastParameters,1,FALSE),\"Select a Different Parameter\")","v":"Electricity Purchase Price"}]
[]
[]
[]
[null,null,null,"ALL OR NOTHING"]
[null,null,null,0,0,0]
[null,null,null,1,0,0]
[null,null,null,0,1,0]
[null,null,null,0,0,1]
[null,null,null,1,1,0]
[null,null,null,1,0,1]
[null,null,null,0,1,1]
[null,null,null,1,1,1]
[]
[null,null,"Original Values"]
[]
[]
[null,null,"RESULTS",null,null,null,null,"SENSITIVITY FACTORS"]
[null,null,{"$f":"WhatIf!F12","v":"Project Life"},{"$f":"WhatIf!G12","v":15},{"$f":"WhatIf!H12","v":"Years"},null,null,{"$f":"WhatIf!A7","v":"Escalation Forecast Type"},{"$f":"WhatIf!B7","v":"Likely"}]
[null,null,{"$f":"WhatIf!F13","v":"Life Cycle Cost Analysis"},null,{"$f":"WhatIf!H13","v":"Value"},null,null,{"$f":"WhatIf!A8","v":"Production Incentives"}]
[null,null,{"$f":"WhatIf!F14","v":"Equity IRR"},null,{"$f":"WhatIf!H14","v":0.18890799169207684},1,null,{"$f":"WhatIf!A9","v":""},{"$f":"WhatIf!B9","v":1},{"$f":"WhatIf!C9","v":0},{"$f":"WhatIf!D9","v":"$/kWh"},1]
[null,null,{"$f":"WhatIf!F15","v":"Project IRR"},null,{"$f":"WhatIf!H15","v":0.18890799169207684},{"$f":"F261+1","v":2},null,{"$f":"WhatIf!A10","v":""},{"$f":"WhatIf!B10","v":1},{"$f":"WhatIf!C10","v":0},{"$f":"WhatIf!D10","v":"$/kWh"},{"$f":"L261+1","v":2}]
[null,null,{"$f":"WhatIf!F16","v":"Net Present Value"},null,{"$f":"WhatIf!H16","v":151025.69535858996},{"$f":"F262+1","v":3},null,{"$f":"WhatIf!A11","v":"Taxes"},null,null,null,{"$f":"L262+1","v":3}]
[null,null,{"$f":"WhatIf!F17","v":"Benefit Cost Ratio (After Tax)"},null,{"$f":"WhatIf!H17","v":1.2756949531920228},4,null,{"$f":"WhatIf!A12","v":"Federal Tax Rate Applied"},{"$f":"WhatIf!B12","v":1},{"$f":"WhatIf!C12","v":0.35},{"$f":"WhatIf!D12","v":0},4]
[null,null,{"$f":"WhatIf!F18","v":"After-Tax Discounted Payback"},null,{"$f":"WhatIf!H18","v":5.4147363596734612},5,null,{"$f":"WhatIf!A13","v":"Depreciation Base"},{"$f":"WhatIf!B13","v":1},{"$f":"WhatIf!C13","v":1633600},{"$f":"WhatIf!D13","v":"1st yr shareholder"},5]
[null,null,{"$f":"WhatIf!F19","v":"Savings-to-Investment Ratio (SIR)"},null,{"$f":"WhatIf!H19","v":1.2245014315828877},6,null,{"$f":"WhatIf!A14","v":"Federal PTC Description"},{"$f":"WhatIf!B14","v":1},{"$f":"WhatIf!C14","v":0},{"$f":"WhatIf!D14","v":"$/kWh"},6]
[null,null,{"$f":"WhatIf!F20","v":"Simple Paybacks & SIR"},null,{"$f":"WhatIf!H20","v":"Value"},7,null,{"$f":"WhatIf!A15","v":"State PTC Description"},{"$f":"WhatIf!B15","v":1},{"$f":"WhatIf!C15","v":0},{"$f":"WhatIf!D15","v":"$/kWh/yr"},7]
[null,null,{"$f":"WhatIf!F21","v":"Before-Tax Non-Discounted Payback"},null,{"$f":"WhatIf!H21","v":11.583832313679686},8,null,{"$f":"WhatIf!A16","v":"State PTC Description"},{"$f":"WhatIf!B16","v":1},{"$f":"WhatIf!C16","v":0},{"$f":"WhatIf!D16","v":"MMBtu/yr"},8]
[null,null,{"$f":"WhatIf!F22","v":"Before-Tax Simple Payback"},null,{"$f":"WhatIf!H22","v":13.24982537151547},9,null,{"$f":"WhatIf!A17","v":"Federal ITC"},{"$f":"WhatIf!B17","v":1},{"$f":"WhatIf!C17","v":0},{"$f":"WhatIf!D17","v":0},9]
[null,null,{"$f":"WhatIf!#REF!","v":{"$error":"#REF!"}},null,{"$f":"WhatIf!#REF!","v":{"$error":"#REF!"}},10,null,{"$f":"WhatIf!A18","v":"State ITC"},{"$f":"WhatIf!B18","v":1},{"$f":"WhatIf!C18","v":0},{"$f":"WhatIf!D18","v":0},10]
[null,null,{"$f":"WhatIf!F23","v":" FINANCIAL SCORECARD"},null,{"$f":"WhatIf!H23","v":0},11,null,{"$f":"WhatIf!A19","v":"Local ITC"},{"$f":"WhatIf!B19","v":1},{"$f":"WhatIf!C19","v":0},{"$f":"WhatIf!D19","v":0},11]
[null,null,{"$f":"WhatIf!F24","v":"Scorecard Year"},null,{"$f":"WhatIf!H24","v":0},12,null,{"$f":"WhatIf!A20","v":"Sales & Savings"},null,null,null,12]
[null,null,{"$f":"WhatIf!F25","v":"Profitability Ratios (Margins)"},null,{"$f":"WhatIf!H25","v":"Value"},13,null,{"$f":"WhatIf!A21","v":"Avoided Electricity Purchases"},{"$f":"WhatIf!B21","v":1},{"$f":"WhatIf!C21","v":2340000},{"$f":"WhatIf!D21","v":"kWh"},13]
[null,null,{"$f":"WhatIf!F26","v":" Gross Margin  "},null,{"$f":"WhatIf!H26","v":0.1377806474290981},14,null,{"$f":"WhatIf!A22","v":"Avoided Boiler Fuel Purchases"},{"$f":"WhatIf!B22","v":1},{"$f":"WhatIf!C22","v":27900},{"$f":"WhatIf!D22","v":"MMBtu"},14]
[null,null,{"$f":"WhatIf!F27","v":"Operating Margin  "},null,{"$f":"WhatIf!H27","v":-0.19117847960488465},15,null,{"$f":"WhatIf!A23","v":""},{"$f":"WhatIf!B23","v":1},{"$f":"WhatIf!C23","v":0},{"$f":"WhatIf!D23","v":"kWh"},15]
[null,null,{"$f":"WhatIf!F28","v":"Pre - Tax Margin  "},null,{"$f":"WhatIf!H28","v":-0.19117847960488465},16,null,{"$f":"WhatIf!A24","v":""},{"$f":"WhatIf!B24","v":1},{"$f":"WhatIf!C24","v":0},{"$f":"WhatIf!D24","v":"year"},16]
[null,null,{"$f":"WhatIf!F29","v":"After - Tax Margin  "},null,{"$f":"WhatIf!H29","v":-0.19117847960488465},17,null,{"$f":"WhatIf!A25","v":"Electricity Sales, "},{"$f":"WhatIf!B25","v":1},{"$f":"WhatIf!C25","v":0},{"$f":"WhatIf!D25","v":"kWh"},17]
[null,null,{"$f":"WhatIf!F30","v":"Liquidity Measures"},null,{"$f":"WhatIf!H30","v":"Value"},18,null,{"$f":"WhatIf!A26","v":""},{"$f":"WhatIf!B26","v":1},{"$f":"WhatIf!C26","v":0},{"$f":"WhatIf!D26","v":"kWh"},18]
[null,null,{"$f":"WhatIf!F31","v":"Current Ratio  "},null,{"$f":"WhatIf!H31","v":"N/A"},19,null,{"$f":"WhatIf!A27","v":""},{"$f":"WhatIf!B27","v":1},{"$f":"WhatIf!C27","v":0},{"$f":"WhatIf!D27","v":"MMBtu"},19]
[null,null,{"$f":"WhatIf!F32","v":"Acid Test Ratio  "},null,{"$f":"WhatIf!H32","v":"N/A"},20,null,{"$f":"WhatIf!A28","v":""},{"$f":"WhatIf!B28","v":1},{"$f":"WhatIf!C28","v":0},{"$f":"WhatIf!D28","v":0},20]
[null,null,{"$f":"WhatIf!F33","v":"Cash Flow Ratios"},null,{"$f":"WhatIf!H33","v":"Value"},21,null,{"$f":"WhatIf!A29","v":""},{"$f":"WhatIf!B29","v":1},{"$f":"WhatIf!C29","v":0},{"$f":"WhatIf!D29","v":0},21]
[null,null,{"$f":"WhatIf!F34","v":"Debt Service Coverage Ratio  "},null,{"$f":"WhatIf!H34","v":"N/A"},22,null,{"$f":"WhatIf!A30","v":"Purchased Quantities"},null,null,null,22]
[null,null,{"$f":"WhatIf!F35","v":"Leverage Ratios"},null,{"$f":"WhatIf!H35","v":"Value"},23,null,{"$f":"WhatIf!A31","v":"Qty CHP Fuel"},{"$f":"WhatIf!B31","v":1},{"$f":"WhatIf!C31","v":28941.825828959994},{"$f":"WhatIf!D31","v":"MMBtu"},23]
[null,null,{"$f":"WhatIf!F36","v":"Debt to Equity  "},null,{"$f":"WhatIf!H36","v":"NA"},24,null,{"$f":"WhatIf!A32","v":"Qty Supplemental Fuel, Needs Unmet by CHP"},{"$f":"WhatIf!B32","v":1},{"$f":"WhatIf!C32","v":10757.99388},{"$f":"WhatIf!D32","v":"MMBtu"},24]
[null,null,{"$f":"WhatIf!F37","v":"Debt Ratio  "},null,{"$f":"WhatIf!H37","v":0},25,null,{"$f":"WhatIf!A33","v":""},{"$f":"WhatIf!B33","v":1},{"$f":"WhatIf!C33","v":0},{"$f":"WhatIf!D33","v":0},25]
[null,null,{"$f":"WhatIf!F38","v":"Equity Ratio  "},null,{"$f":"WhatIf!H38","v":1},26,null,{"$f":"WhatIf!A34","v":""},{"$f":"WhatIf!B34","v":1},{"$f":"WhatIf!C34","v":0},{"$f":"WhatIf!D34","v":0},26]
[null,null,{"$f":"WhatIf!F39","v":"Debt-Asset Ratio  "},null,{"$f":"WhatIf!H39","v":1.0951785750867347},27,null,{"$f":"WhatIf!A35","v":""},{"$f":"WhatIf!B35","v":1},{"$f":"WhatIf!C35","v":0},{"$f":"WhatIf!D35","v":0},27]
[null,null,{"$f":"WhatIf!F40","v":"Interest Coverage"},null,{"$f":"WhatIf!H40","v":"N/A"},28,null,{"$f":"WhatIf!A36","v":""},{"$f":"WhatIf!B36","v":1},{"$f":"WhatIf!C36","v":0},{"$f":"WhatIf!D36","v":0},28]
[null,null,{"$f":"WhatIf!F41","v":" Cash Flow and Profit in Scorecard Year"},null,{"$f":"WhatIf!H41","v":"Value"},29,null,{"$f":"WhatIf!A37","v":""},{"$f":"WhatIf!B37","v":1},{"$f":"WhatIf!C37","v":0},{"$f":"WhatIf!D37","v":0},29]
[null,null,{"$f":"WhatIf!F42","v":"Net Cash Flow (Discounted)"},null,{"$f":"WhatIf!H42","v":31170.738999751695},30,null,{"$f":"WhatIf!A38","v":""},{"$f":"WhatIf!B38","v":1},{"$f":"WhatIf!C38","v":0},{"$f":"WhatIf!D38","v":0},30]
[null,null,{"$f":"WhatIf!F43","v":"Cash Balance"},null,{"$f":"WhatIf!H43","v":-330477.4070181608},31,null,{"$f":"WhatIf!A39","v":""},{"$f":"WhatIf!B39","v":1},{"$f":"WhatIf!C39","v":0},{"$f":"WhatIf!D39","v":0},31]
[null,null,{"$f":"WhatIf!F44","v":"Gross Income (Profit)"},null,{"$f":"WhatIf!H44","v":45637.078969536466},32,null,{"$f":"WhatIf!A40","v":""},{"$f":"WhatIf!B40","v":1},{"$f":"WhatIf!C40","v":0},{"$f":"WhatIf!D40","v":0},32]
[null,null,{"$f":"WhatIf!F45","v":"Operating Income (EBIT)"},null,{"$f":"WhatIf!H45","v":-63324.04103046353},33,null,{"$f":"WhatIf!A41","v":"Expenses"},null,null,null,33]
[null,null,{"$f":"WhatIf!F46","v":"Net Profit After Taxes"},null,{"$f":"WhatIf!H46","v":-63324.04103046353},34,null,{"$f":"WhatIf!A42","v":"Capital Expenses"},{"$f":"WhatIf!B42","v":1},{"$f":"WhatIf!C42","v":792000},{"$f":"WhatIf!D42","v":"Total at Year 5"},34]
[null,null,{"$f":"WhatIf!F47","v":"Levelized Costs (Taxes + franchise fees included)"},null,{"$f":"WhatIf!H47","v":0},35,null,{"$f":"WhatIf!A43","v":"Major Expenses"},{"$f":"WhatIf!B43","v":1},{"$f":"WhatIf!C43","v":0},{"$f":"WhatIf!D43","v":"Total "},35]
[null,null,{"$f":"WhatIf!F48","v":"Levelized Cost: Avoided Electricity Purchases"},null,{"$f":"WhatIf!H48","v":0},36,null,{"$f":"WhatIf!A44","v":"O&M (Cost of Sales)"},{"$f":"WhatIf!B44","v":1},{"$f":"WhatIf!C44","v":51500},{"$f":"WhatIf!D44","v":"1st year"},36]
[null,null,{"$f":"WhatIf!F49","v":"Levelized Cost: Avoided Boiler Fuel Purchases"},null,{"$f":"WhatIf!H49","v":0},37,null,{"$f":"WhatIf!A45","v":"Misc Operating Expenses"},{"$f":"WhatIf!B45","v":1},{"$f":"WhatIf!C45","v":""},{"$f":"WhatIf!D45","v":"Ave."},37]
[null,null,{"$f":"WhatIf!F50","v":""},null,{"$f":"WhatIf!H50","v":0},38,null,{"$f":"WhatIf!A46","v":"Operating Labor"},{"$f":"WhatIf!B46","v":1},{"$f":"WhatIf!C46","v":0},{"$f":"WhatIf!D46","v":"Ave."},38]
[null,null,{"$f":"WhatIf!F51","v":""},null,{"$f":"WhatIf!H51","v":0},39,null,{"$f":"WhatIf!A47","v":"Insurance Expense"},{"$f":"WhatIf!B47","v":1},{"$f":"WhatIf!C47","v":0},{"$f":"WhatIf!D47","v":"Ave"},39]
[null,null,{"$f":"WhatIf!F52","v":"Levelized Cost: Electricity Sales, "},null,{"$f":"WhatIf!H52","v":0},40,null,{"$f":"WhatIf!A48","v":"Property Taxes"},{"$f":"WhatIf!B48","v":1},{"$f":"WhatIf!C48","v":0},{"$f":"WhatIf!D48","v":"Ave."},40]
[null,null,{"$f":"WhatIf!F53","v":""},null,{"$f":"WhatIf!H53","v":0},41,null,{"$f":"WhatIf!A49","v":"Operation"},{"$f":"WhatIf!B49","v":0},{"$f":"WhatIf!C49","v":"1st 5 Years"},{"$f":"WhatIf!D49","v":0},41]
[null,null,{"$f":"WhatIf!F54","v":""},null,{"$f":"WhatIf!H54","v":0},42,null,{"$f":"WhatIf!A50","v":"Plant Operating Factor"},{"$f":"WhatIf!B50","v":1},{"$f":"WhatIf!C50","v":1},{"$f":"WhatIf!D50","v":0},42]
[null,null,{"$f":"WhatIf!F55","v":""},null,{"$f":"WhatIf!H55","v":0},43,null,{"$f":"WhatIf!A51","v":"Borrowed Funds"},{"$f":"WhatIf!B51","v":0},{"$f":"WhatIf!C51","v":0},{"$f":"WhatIf!D51","v":0},43]
[null,null,"Define red, yellow and green indicators defined on \"Stop-Light Colors\" tab",null,null,null,null,{"$f":"WhatIf!A52","v":"Loan 1"},{"$f":"WhatIf!B52","v":1},{"$f":"WhatIf!C52","v":0},{"$f":"WhatIf!D52","v":""},44]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A53","v":"Loan 2"},{"$f":"WhatIf!B53","v":1},{"$f":"WhatIf!C53","v":0},{"$f":"WhatIf!D53","v":""},45]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A54","v":"Loan 3"},{"$f":"WhatIf!B54","v":1},{"$f":"WhatIf!C54","v":0},{"$f":"WhatIf!D54","v":""},46]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A55","v":"Interest Rate, Loan 1"},{"$f":"WhatIf!B55","v":1},{"$f":"WhatIf!C55","v":0},{"$f":"WhatIf!D55","v":""},47]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A56","v":"Interest Rate, Loan 2"},{"$f":"WhatIf!B56","v":1},{"$f":"WhatIf!C56","v":0},{"$f":"WhatIf!D56","v":""},48]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A57","v":"Interest Rate, Loan 3"},{"$f":"WhatIf!B57","v":1},{"$f":"WhatIf!C57","v":0},{"$f":"WhatIf!D57","v":""},49]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A58","v":"Equity Investments"},{"$f":"WhatIf!B58","v":0},{"$f":"WhatIf!C58","v":0},{"$f":"WhatIf!D58","v":0},50]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A59","v":"Equity 1"},{"$f":"WhatIf!B59","v":1},{"$f":"WhatIf!C59","v":0},{"$f":"WhatIf!D59","v":""},51]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A60","v":"Equity Investment 2"},{"$f":"WhatIf!B60","v":1},{"$f":"WhatIf!C60","v":0},{"$f":"WhatIf!D60","v":""},52]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A61","v":"Equity Investment 3"},{"$f":"WhatIf!B61","v":1},{"$f":"WhatIf!C61","v":0},{"$f":"WhatIf!D61","v":""},53]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A62","v":"Grants"},null,null,null,54]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A63","v":"Federal ITC"},{"$f":"WhatIf!B63","v":1},{"$f":"WhatIf!C63","v":184200},{"$f":"WhatIf!D63","v":"Federal ITC"},55]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A64","v":" Grant ($100/kW)"},{"$f":"WhatIf!B64","v":1},{"$f":"WhatIf!C64","v":60000},{"$f":"WhatIf!D64","v":" Grant ($100/kW)"},56]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A65","v":"Grant 3"},{"$f":"WhatIf!B65","v":1},{"$f":"WhatIf!C65","v":0},{"$f":"WhatIf!D65","v":""},57]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A66","v":"Financial Assumptions"},null,null,null,58]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A67","v":"Discount Rate"},{"$f":"WhatIf!B67","v":1},{"$f":"WhatIf!C67","v":0.1},{"$f":"WhatIf!D67","v":0},59]
[null,"Future Development",null,null,null,null,null,{"$f":"WhatIf!A68","v":"Inflation Rate"},{"$f":"WhatIf!B68","v":1},{"$f":"WhatIf!C68","v":2.5000000000000001E-2},{"$f":"WhatIf!D68","v":0},60]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A69","v":"Project Life"},{"$f":"WhatIf!B69","v":1},{"$f":"WhatIf!C69","v":15},{"$f":"WhatIf!D69","v":"years"},61]
[null,null,"To Do",null,null,null,null,{"$f":"WhatIf!A70","v":"Prices: User-Defined Sensitivity Factors (Optional)"},{"$f":"WhatIf!B70","v":0},{"$f":"WhatIf!C70","v":"1st Year"},{"$f":"WhatIf!D70","v":0},62]
[null,null,"Indicate when recalc is needed",null,null,null,null,{"$f":"WhatIf!A71","v":"Electricity Purchase Price"},{"$f":"WhatIf!B71","v":1},{"$f":"WhatIf!C71","v":6.6000000000000003E-2},{"$f":"WhatIf!D71","v":0},63]
[null,null,"Auto recalc on selection of new perf measure",null,null,null,null,{"$f":"WhatIf!A72","v":"CHP Fuel Price"},{"$f":"WhatIf!B72","v":1},{"$f":"WhatIf!C72","v":5.22},{"$f":"WhatIf!D72","v":0},64]
[null,null,"3 selected discount rates",null,null,null,null,{"$f":"WhatIf!A73","v":0},{"$f":"WhatIf!B73","v":0},{"$f":"WhatIf!C73","v":0},{"$f":"WhatIf!D73","v":0},65]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A74","v":0},{"$f":"WhatIf!B74","v":0},{"$f":"WhatIf!C74","v":0},{"$f":"WhatIf!D74","v":0},66]
[null,null,"Decision_AdditionalParameter","Cell Name","Initial Value","Format",null,{"$f":"WhatIf!A75","v":0},{"$f":"WhatIf!B75","v":0},{"$f":"WhatIf!C75","v":0},{"$f":"WhatIf!D75","v":0},67]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A76","v":0},{"$f":"WhatIf!B76","v":0},{"$f":"WhatIf!C76","v":0},{"$f":"WhatIf!D76","v":0},{"$f":"L327+1","v":68}]
[null,null,"Discount Rate","Discount_rate",{"$f":"Discount_rate","v":0.1},null,null,{"$f":"WhatIf!A77","v":0},{"$f":"WhatIf!B77","v":0},{"$f":"WhatIf!C77","v":0},{"$f":"WhatIf!D77","v":0},69]
[null,null,"General Inflation Rate","Inflation",{"$f":"Inflation","v":2.5000000000000001E-2},null,null,{"$f":"WhatIf!A78","v":0},{"$f":"WhatIf!B78","v":0},{"$f":"WhatIf!C78","v":0},{"$f":"WhatIf!D78","v":0},70]
[null,null,"Project Life","ProjectLife",{"$f":"ProjectLife","v":15},null,null,{"$f":"WhatIf!A79","v":0},{"$f":"WhatIf!B79","v":0},{"$f":"WhatIf!C79","v":0},{"$f":"WhatIf!D79","v":0},71]
[null,null,{"$f":"IF(WhatIf!#REF!<>\"\",WhatIf!#REF!,\"\")","v":{"$error":"#REF!"}},"Multiplier1",{"$f":"Multiplier1","v":{"$error":"#NAME?"}},null,null,{"$f":"WhatIf!A80","v":0},{"$f":"WhatIf!B80","v":0},{"$f":"WhatIf!C80","v":0},{"$f":"WhatIf!D80","v":0},72]
[null,null,{"$f":"IF(WhatIf!#REF!<>\"\",WhatIf!#REF!,\"\")","v":{"$error":"#REF!"}},"Multiplier2",{"$f":"Multiplier2","v":{"$error":"#NAME?"}},null,null,{"$f":"WhatIf!A81","v":"Other User-Defined Sensitivity Factors (Optional)"},{"$f":"WhatIf!B81","v":0},{"$f":"WhatIf!C81","v":"1st Year"},{"$f":"WhatIf!D81","v":0},73]
[null,null,{"$f":"IF(WhatIf!A105<>\"\",WhatIf!A105,\"\")","v":"Electricity Purchase Price"},"Multiplier3",{"$f":"Multiplier3","v":6.6000000000000003E-2},null,null,{"$f":"WhatIf!A82","v":0},{"$f":"WhatIf!B82","v":0},{"$f":"WhatIf!C82","v":0},{"$f":"WhatIf!D82","v":0},74]
[null,null,{"$f":"IF(WhatIf!A106<>\"\",WhatIf!A106,\"\")","v":"Natural Gas Price"},"Multiplier4",{"$f":"Multiplier4","v":5.22},null,null,{"$f":"WhatIf!A83","v":0},{"$f":"WhatIf!B83","v":0},{"$f":"WhatIf!C83","v":0},{"$f":"WhatIf!D83","v":0},75]
[null,null,{"$f":"IF(WhatIf!A107<>\"\",WhatIf!A107,\"\")","v":""},"Multiplier5",{"$f":"Multiplier5","v":0},null,null,{"$f":"WhatIf!A84","v":0},{"$f":"WhatIf!B84","v":0},{"$f":"WhatIf!C84","v":0},{"$f":"WhatIf!D84","v":0},76]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A85","v":0},{"$f":"WhatIf!B85","v":0},{"$f":"WhatIf!C85","v":0},{"$f":"WhatIf!D85","v":0},77]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A86","v":0},{"$f":"WhatIf!B86","v":0},{"$f":"WhatIf!C86","v":0},{"$f":"WhatIf!D86","v":0},78]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A87","v":0},{"$f":"WhatIf!B87","v":0},{"$f":"WhatIf!C87","v":0},{"$f":"WhatIf!D87","v":0},79]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A88","v":0},{"$f":"WhatIf!B88","v":0},{"$f":"WhatIf!C88","v":0},{"$f":"WhatIf!D88","v":0},80]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A89","v":0},{"$f":"WhatIf!B89","v":0},{"$f":"WhatIf!C89","v":0},{"$f":"WhatIf!D89","v":0},81]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A90","v":0},{"$f":"WhatIf!B90","v":0},{"$f":"WhatIf!C90","v":0},{"$f":"WhatIf!D90","v":0},82]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A91","v":0},{"$f":"WhatIf!B91","v":0},{"$f":"WhatIf!C91","v":0},{"$f":"WhatIf!D91","v":0},83]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A92","v":0},{"$f":"WhatIf!B92","v":0},{"$f":"WhatIf!C92","v":0},{"$f":"WhatIf!D92","v":0},{"$f":"L343+1","v":84}]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A93","v":0},{"$f":"WhatIf!B93","v":0},{"$f":"WhatIf!C93","v":0},{"$f":"WhatIf!D93","v":0},85]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A94","v":0},{"$f":"WhatIf!B94","v":0},{"$f":"WhatIf!C94","v":0},{"$f":"WhatIf!D94","v":0},86]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A95","v":0},{"$f":"WhatIf!B95","v":0},{"$f":"WhatIf!C95","v":0},{"$f":"WhatIf!D95","v":0},87]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A96","v":0},{"$f":"WhatIf!B96","v":0},{"$f":"WhatIf!C96","v":0},{"$f":"WhatIf!D96","v":0},88]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A97","v":0},{"$f":"WhatIf!B97","v":0},{"$f":"WhatIf!C97","v":0},{"$f":"WhatIf!D97","v":0},89]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A98","v":0},{"$f":"WhatIf!B98","v":0},{"$f":"WhatIf!C98","v":0},{"$f":"WhatIf!D98","v":0},90]
[null,null,null,null,null,null,null,{"$f":"WhatIf!A99","v":0},{"$f":"WhatIf!B99","v":0},{"$f":"WhatIf!C99","v":0},{"$f":"WhatIf!D99","v":0},91]
[null,"Forecast parameters",{"$f":"WhatIf!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"WhatIf!A100","v":0},{"$f":"WhatIf!B100","v":0},{"$f":"WhatIf!C100","v":0},{"$f":"WhatIf!D100","v":0},92]
[null,"Federal Tax Rate Applied",null,null,null,1,null,{"$f":"WhatIf!A101","v":0},{"$f":"WhatIf!B101","v":0},{"$f":"WhatIf!C101","v":0},{"$f":"WhatIf!D101","v":0},93]
[null,"Depreciation Base",null,null,null,{"$f":"F353+1","v":2},null,{"$f":"WhatIf!A102","v":0},{"$f":"WhatIf!B102","v":0},{"$f":"WhatIf!C102","v":0},{"$f":"WhatIf!D102","v":0},94]
[null,"Avoided Electricity Purchases",null,null,null,{"$f":"F354+1","v":3},null,{"$f":"WhatIf!A103","v":0},{"$f":"WhatIf!B103","v":0},{"$f":"WhatIf!C103","v":0},{"$f":"WhatIf!D103","v":0},95]
[null,"Avoided Boiler Fuel Purchases",null,null,null,4]
[null,"Qty CHP Fuel",null,null,null,5]
[null,"Capital Expenses",null,null,null,6]
[null,"O&M (Cost of Sales)",null,null,null,7]
[null,"Plant Operating Factor",null,null,null,8]
[null,"Discount Rate",null,null,null,9]
[null,"Inflation Rate",null,null,null,10]
[null,"Project Life",null,null,null,11]
[null,"Electricity Purchase Price",null,null,null,12]
[null,": CHP Fuel Price",null,null,null,13]
[null,"Electricity Sales Price",null,null,null,14]
[null,"Baseline  Fuel Price",null,null,null,15]
[null,"Biomass Price",null,null,null,16]
[null,"ODOE EIP Tax Credit  (Maximum)",null,null,null,17]
[null," Grant",null,null,null,18]
[null,"Electricity Production Incentive ",null,null,null,19]
[null,"Installed Capital Cost per kW",null,null,null,20]
[null,null,null,null,null,21]
[null,null,null,null,null,22]
[null,null,null,null,null,23]
[null,null,null,null,null,24]
[null,null,null,null,null,25]
[null,null,null,null,null,26]
[null,null,null,null,null,27]
[null,null,null,null,null,28]
[null,null,null,null,null,29]
[null,null,null,null,null,30]
[null,null,null,null,null,31]
[null,null,null,null,null,32]
[null,null,null,null,null,33]
[null,null,null,null,null,34]
[null,null,null,null,null,35]
[null,null,null,null,null,36]
[null,null,null,null,null,37]
[null,null,null,null,null,38]
[null,null,null,null,null,39]
[null,null,null,null,null,40]
[null,null,null,null,null,41]
[null,null,null,null,null,42]
[null,null,null,null,null,43]
[null,null,{"$f":"IFERROR(VLOOKUP(B396,SensitivityFactorRange,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($B396,SensitivityFactorRange,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($B396,SensitivityFactorRange,4,FALSE),\"\")","v":""},44]
[null,null,"","","",45]
[null,null,"","","",46]
[null,null,"","","",47]
[null,null,"","","",48]
[null,null,"","","",49]
[null,null,"","","",50]
[null,null,"","","",51]
[null,null,"","","",52]
[null,null,"","","",53]
[null,null,"","","",54]
[null,null,"","","",55]
[null,null,"","","",56]
[null,null,"","","",57]
[null,null,"","","",58]
[null,null,"","","",59]
[null,null,"","","",60]
[null,null,"","","",61]
[null,null,{"$f":"IFERROR(VLOOKUP(B414,SensitivityFactorRange,2,FALSE),\"\")","v":""},"","",62]
[null,null,"","","",63]
[null,null,"","","",64]
[null,null,"","","",65]
[null,null,"","","",66]
[null,null,"","","",{"$f":"F418+1","v":67}]
[null,null,"","","",{"$f":"F419+1","v":68}]
[null,null,"",{"$f":"IFERROR(VLOOKUP($B421,SensitivityFactorRange,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($B421,SensitivityFactorRange,4,FALSE),\"\")","v":""},{"$f":"F420+1","v":69}]
[null,null,"","","",{"$f":"F421+1","v":70}]
[null,null,"","","",{"$f":"F422+1","v":71}]
[null,null,"","","",{"$f":"F423+1","v":72}]
[null,null,"","","",{"$f":"F424+1","v":73}]
[null,null,"","","",{"$f":"F425+1","v":74}]
[null,null,"","","",{"$f":"F426+1","v":75}]
[null,null,"","","",{"$f":"F427+1","v":76}]
[null,null,"","","",{"$f":"F428+1","v":77}]
[null,null,"","","",{"$f":"F429+1","v":78}]
[null,null,"","","",{"$f":"F430+1","v":79}]
[null,null,"","","",{"$f":"F431+1","v":80}]
[null,null,"","","",{"$f":"F432+1","v":81}]
[null,null,"","","",{"$f":"F433+1","v":82}]
[null,null,"","","",{"$f":"F434+1","v":83}]
[null,null,"","","",{"$f":"F435+1","v":84}]
[null,null,"","","",{"$f":"F436+1","v":85}]
[null,null,"","","",{"$f":"F437+1","v":86}]

{"sheet":"Table-Annual Incentive Only","index":9,"n_rows":123,"n_cols":63,"rows_kept":123,"cut":false,"hidden":true,"merged":[[4,9,4,18],[4,19,4,26],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[39,0,42,0],[39,1,42,1],[39,2,39,11],[39,12,39,21],[100,12,102,12],[100,6,102,6],[100,7,102,7],[100,8,102,8],[100,9,102,9],[100,10,102,10],[100,11,102,11],[100,1,102,1],[100,2,102,2],[100,3,102,3],[100,4,102,4],[100,5,102,5]]}
["Description of Runs:  ","Annual Incentive Payments Only, Years 1 to 10",null,null,null,null,null,null,"Case Number",1,{"$f":"J1+1","v":2},{"$f":"K1+1","v":3},4,5,6,7,8,9,10]
["Emission Data Assumptions:  ","NWPP Marginal eRID direct emissions plus 6.84% T&D losses (2010)",null,null,null,null,null,null,"Grant",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Annual Payment",20,{"$f":"J3+10","v":30},{"$f":"K3+10","v":40},50,60,70,80,90,100,110]
[]
["Project Information",null,null,null,null,null,null,null,null,"Before Tax Simple Paybacks",null,null,null,null,null,null,null,null,null,"Net Present Values at NWN Customer Base (6%)"]
["Description ","Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"CONCATENATE(\"Case \",J1)","v":"Case 1"},{"$f":"CONCATENATE(\"Case \",K1)","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10",{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"$\",ROUND(J2,0),\" per tonne grant\")","v":"$0 per tonne grant"},{"$f":"CONCATENATE(\"$\",ROUND(K2,0),\" per tonne grant\")","v":"$0 per tonne grant"},"$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant",{"$f":"J7","v":"$0 per tonne grant"},"$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"plus $\",ROUND(J3,0),\" per tonne annually\")","v":"plus $20 per tonne annually"},{"$f":"CONCATENATE(\"plus $\",ROUND(K3,0),\" per tonne annually\")","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $50 per tonne annually","plus $60 per tonne annually","plus $70 per tonne annually","plus $80 per tonne annually","plus $90 per tonne annually","plus $100 per tonne annually","plus $110 per tonne annually",{"$f":"J8","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $50 per tonne annually","plus $60 per tonne annually","plus $70 per tonne annually","plus $80 per tonne annually","plus $90 per tonne annually","plus $100 per tonne annually","plus $110 per tonne annually",null,null,null,null,"Weight",{"$f":"IF(A6=\"\",\"\",A6)","v":"Description "},"Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"IF(J8=\"\",\"\",J8)","v":"plus $20 per tonne annually"},{"$f":"IF(K8=\"\",\"\",K8)","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $50 per tonne annually","plus $60 per tonne annually","plus $70 per tonne annually","plus $80 per tonne annually","plus $90 per tonne annually","plus $100 per tonne annually","plus $110 per tonne annually",{"$f":"IF(T8=\"\",\"\",T8)","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $50 per tonne annually","plus $60 per tonne annually","plus $70 per tonne annually","plus $80 per tonne annually","plus $90 per tonne annually",{"$f":"IF(AB8=\"\",\"\",AB8)","v":"plus $100 per tonne annually"},"plus $110 per tonne annually"]
[{"$f":"IF('Project Database'!F5=\"\",\"\",'Project Database'!F5)","v":0},{"$f":"IFERROR(HLOOKUP(A9,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")/200","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(0.35*C9>5000000,5000000,0.35*C9),\"\")","v":""},500000,5.2393341267379299,4.5292851332810704,3.9887224757764899,3.56343270169832,3.2200962080812099,2.9371062268665402,2.6998378323559602,2.4980386547768001,2.3243083968676101,2.1731715618924698,627889.81798190798,908506.44701403601,1189123.07604616,1469739.7050782901,1750356.33411042,2030972.9631425501,2311589.5921746702,2592206.2212068001,2872822.85023893,3153439.4792710501,null,null,null,null,{"$f":"IF(B9=\"\",\"\",IFERROR(B9/$AH$37,0))","v":""},{"$f":"IF(A9=\"\",\"\",A9)","v":0},"","","","","",{"$error":"#VALUE!"},"",500000,{"$f":"IF(J9=\"\",\"\",J9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(K9=\"\",\"\",K9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AA9=\"\",\"\",AA9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!F10=\"\",\"\",'Project Database'!F10)","v":0},{"$f":"IFERROR(HLOOKUP(A10,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")/200","v":{"$error":"#VALUE!"}},"",500000,3.3690866505989101,2.8523862228222701,2.4730990535076298,2.1828423890432802,1.95356153794825,1.7678685996132999,1.6144129362072701,1.4854701997284301,1.3756012868544201,1.28086542991913,357680.81150216301,472730.27767729602,587779.74385242094,702829.21002755605,817878.67620268895,932928.142377818,1047977.60855295,1163027.0747280801,1278076.5409032099,1393126.00707834,null,null,null,null,{"$f":"IF(B10=\"\",\"\",IFERROR(B10/$AH$37,0))","v":""},0,"","","","","",{"$error":"#VALUE!"},"",500000,{"$f":"IF(J10=\"\",\"\",J10*$AH10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!F14=\"\",\"\",'Project Database'!F14)","v":""},{"$f":"IFERROR(HLOOKUP(A11,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")/200","v":{"$error":"#VALUE!"}},"",500000,2.8821656329279102,2.5444414955983401,2.2775630089420198,2.06135404911974,1.8826355374161701,1.7324342326854101,1.60442893648329,1.49403814008229,1.3978600655159601,1.3133159083277599,5931791.2075493401,7257767.60217309,8583743.9967968501,9909720.3914205991,11235696.7860444,12561673.180668101,13887649.5752919,15213625.9699156,16539602.3645394,17865578.7591631,null,null,null,null,{"$f":"IF(B11=\"\",\"\",IFERROR(B11/$AH$37,0))","v":""},"","","","","","",{"$error":"#VALUE!"},"",500000,{"$f":"IF(J11=\"\",\"\",J11*$AH11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A12,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")/200","v":{"$error":"#VALUE!"}},"",500000,4.0770334351268298,3.6331282727218102,3.2763960674179602,2.98345449690038,2.73859734564605,2.5308834637255,2.3524570897496799,2.1975318823714498,2.06175159749561,1.94177398662092,20963372.254939102,26498038.490917899,32032704.726896599,37567370.962875299,43102037.198853999,48636703.4348327,54171369.6708114,59706035.9067901,65240702.1427688,70775368.378747597,null,null,null,null,{"$f":"IF(B12=\"\",\"\",IFERROR(B12/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","",{"$error":"#VALUE!"},"",500000,{"$f":"IF(J12=\"\",\"\",J12*$AH12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A13,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")/200","v":{"$error":"#VALUE!"}},"",500000,4.3672677394592201,3.88552732823472,3.4995070381545901,3.18325615142356,2.9194271558748301,2.69598343421664,2.5043113625523299,2.3380842811101998,2.1925507363343599,2.0640729659488199,39905660.515569501,51577550.095310502,63249439.675051503,74921329.254792601,86593218.834533602,98265108.414274603,109936997.99401601,121608887.57375699,133280777.15349799,144952666.733239,null,null,null,null,{"$f":"IF(B13=\"\",\"\",IFERROR(B13/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","",{"$error":"#VALUE!"},"",500000,{"$f":"IF(J13=\"\",\"\",J13*$AH13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A14,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,{"$f":"IFERROR(G14*10,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*20,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*30,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*40,\"\")","v":""},null,null,{"$f":"IFERROR($G14*50,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AF14=\"\",\"\",IFERROR(AF14/$AG$36,0))","v":""}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A15,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A16,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A17,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A18,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A19,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A20,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A21,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A22,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A23,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A24,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A25,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A26,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A27,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A28,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A29,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A30,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A31,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A32,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A33,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A34,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A35,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!F15=\"\",\"\",'Project Database'!F15)","v":""},{"$f":"IFERROR(HLOOKUP(A36,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"WEIGHTED AVERAGES",{"$f":"AR37","v":{"$error":"#VALUE!"}},{"$f":"AS37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,{"$f":"SUBTOTAL(109,B9:B36)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,AR9:AR13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["PROTOTYPE","FUNDING SOURCE","INCENTIVE AMOUNT",null,null,null,null,null,null,null,null,null,"PERCENT OF NET PRESENT VALUE AT 6% DISCOUNT RATE"]
[null,null,{"$f":"J6","v":"Case 1"},"Case 2","Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10",{"$f":"T6","v":"Case 1"},"Case 2","Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,"$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant","$0 per tonne grant"]
[null,null,"plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $50 per tonne annually","plus $60 per tonne annually","plus $70 per tonne annually","plus $80 per tonne annually","plus $90 per tonne annually","plus $100 per tonne annually","plus $110 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $50 per tonne annually","plus $60 per tonne annually","plus $70 per tonne annually","plus $80 per tonne annually","plus $90 per tonne annually","plus $100 per tonne annually","plus $110 per tonne annually"]
[{"$f":"A9","v":0},"Federal ITC ",293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,{"$f":"C44/T$9","v":0.46704766141607684},{"$f":"D44/U$9","v":0.32278744094689471},0.24661406125469268,0.19952816822064093,0.16753986911154087,0.1443911250604045,0.12686268882164839,0.11312929840083935,0.10207885637327987,9.2995116298602645E-2]
[null,"ODOE EIP Tax Incentive",1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,{"$f":"C45/T$9","v":1.6346668149562686},1.1297560433141312,0.86314921439142422,0.69834858877224315,0.58638954189039294,0.50536893771141567,0.44401941087576924,0.39595254440293765,0.35727599730647952,0.32548290704510918]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,0.79631805721431048,0.55035382703484026,0.42047792198474732,0.34019629344732577,0.28565612056022521,0.24618742301046867,0.21630137187527992,0.1928858884410922,0.17404484232587314,0.15855703059682]
[null,"NWN Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NWN Total of Annual Payments",727937.02137852623,1091905.5320677892,1455874.0427570525,1819842.5534463162,2183811.0641355785,2547779.5748248422,2911748.0855141049,3275716.5962033682,3639685.1068926323,4003653.6175818946,1.1593387892770399,1.2018687766680425,1.2243257843400372,1.2382073826803073,1.2476379932349331,1.254462575849671,1.2596302109038415,1.2636790118798342,1.2669368410899138,1.269614858284003]
[{"$f":"A10","v":0},"Federal ITC ",96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,{"$f":"C49/T$10","v":0.26909467017751371},{"$f":"D49/U$10","v":0.20360447499346337},0.16375181521084597,0.13694649941516562,0.11768249105952613,0.10316978942738401,9.1843565372453181E-2,8.2758176564809216E-2,7.5308478733191242E-2,6.9089227758984448E-2]
[null,"ODOE EIP Tax Incentive",336875,336875,336875,336875,336875,336875,336875,336875,336875,336875,{"$f":"C50/T$10","v":0.94183134562129789},0.71261566247712171,0.57313135323796083,0.4793127479530796,0.41188871870834143,0.36109426299584396,0.32145247880358607,0.2896536179768322,0.26357967556616929,0.24181229715644553]
[null,"ETO Grant",275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,0.77012294521238001,0.58269633447942237,0.46864187288012704,0.39192764909301353,0.33679591853270802,0.2952619687277529,0.26284740986055344,0.23684590495402097,0.21552558957488965,0.197726694211739]
[null,"NWN Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NWN Total of Annual Payments",298445.48417380569,447668.22626070841,596890.96834761137,746113.71043451387,895336.45252141682,1044559.1946083198,1193781.9366952227,1343004.6787821255,1492227.4208690277,1641450.1629559309,0.83439053641266103,0.94698445900328831,1.0155010862325293,1.0615860863342046,1.0947057046142283,1.1196566457369161,1.1391292399306123,1.1547492813923741,1.1675571635283115,1.1782496016985395]
[{"$f":"A11","v":""},"Federal ITC ",712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,{"$f":"C54/T$11","v":0.12005347004757612},{"$f":"D54/U$11","v":9.8119994618011255E-2},8.2962879406671797E-2,7.186197893943938E-2,6.338121539097806E-2,5.6690864968525226E-2,5.1278088074096007E-2,4.6808835676137681E-2,4.3056181301601187E-2,3.98605680601729E-2]
[null,"ODOE EIP Tax Incentive",2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,{"$f":"C55/T$11","v":0.4201871451665164},0.3434199811630394,0.29037007792335129,0.25151692628803779,0.2218342538684232,0.19841802738983827,0.17947330825933602,0.16383092486648188,0.15069663455560414,0.13951198821060515]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,8.4291571045800512E-2,6.8891707120835907E-2,5.8249640271958524E-2,5.0455510372712238E-2,4.4501022902383627E-2,3.98036147580626E-2,3.6003212587504441E-2,3.28652749179408E-2,3.0230472836033272E-2,2.7986778751489052E-2]
[null,"NWN Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NWN Total of Annual Payments",3439665.3913555043,5159498.0870332569,6879330.7827110086,8599163.4783887602,10318996.174066514,12038828.869744264,13758661.565422017,15478494.261099771,17198326.95677752,18918159.65245527,0.5798695994184474,0.71089326220481652,0.80143708680945425,0.86775036416098461,0.91841177014348596,0.95837781293908575,0.99071203451883094,1.0174099384136259,1.0398271117841631,1.0589166971572253]
[{"$f":"A12","v":{"$error":"#REF!"}},"Federal ITC ",2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,{"$f":"C59/T$12","v":9.7112450739689382E-2},{"$f":"D59/U$12","v":7.6828496424114892E-2},6.3553935666761222E-2,5.4190761910312017E-2,4.723220960654901E-2,4.1857369263796351E-2,3.7580819311321123E-2,3.4097129788079293E-2,3.1204514797993948E-2,2.8764307443108345E-2]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"C60/T$12","v":0.23851124424039022},0.18869321220564045,0.1560904719919482,0.13309422171013999,0.11600379761476658,0.10280302008336965,9.2299678416551068E-2,8.3743626989501274E-2,7.6639273272355396E-2,7.0646046986897748E-2]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,2.3851124424039024E-2,1.8869321220564048E-2,1.560904719919482E-2,1.3309422171013998E-2,1.1600379761476659E-2,1.0280302008336966E-2,9.2299678416551071E-3,8.3743626989501285E-3,7.6639273272355391E-3,7.0646046986897748E-3]
[null,"NWN Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NWN Total of Annual Payments",14357269.089998875,21535903.63499831,28714538.17999775,35893172.724997178,43071807.269996621,50250441.814996049,57429076.359995499,64607710.904994935,71786345.449994355,78964979.994993806,0.68487402290994537,0.81273576692779204,0.89641316350933309,0.95543477770822471,0.99929864269018398,1.0331794358210475,1.0601370559574279,1.082096808534686,1.1003306692331647,1.1157127374091547]
[{"$f":"A13","v":{"$error":"#REF!"}},"Federal ITC ",1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,{"$f":"C64/T$13","v":4.6910638135399987E-2},{"$f":"D64/U$13","v":3.6294860778395222E-2},2.9597100142191506E-2,2.4986209115880724E-2,2.1618320986278448E-2,1.9050505619022568E-2,1.7027934491188262E-2,1.5393611744574289E-2,1.4045536348006421E-2,1.2914560609258063E-2]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"C65/T$13","v":0.12529550784027774},9.6941401651696651E-2,7.9052083713118337E-2,6.6736669647117317E-2,5.7741241950530042E-2,5.0882760734568822E-2,4.5480594260652409E-2,4.1115415984439872E-2,3.7514787254290659E-2,3.4494018721308931E-2]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,1.2529550784027774E-2,9.6941401651696648E-3,7.9052083713118341E-3,6.6736669647117315E-3,5.7741241950530044E-3,5.0882760734568822E-3,4.5480594260652414E-3,4.1115415984439877E-3,3.7514787254290657E-3,3.4494018721308931E-3]
[null,"NWN Grant",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NWN Total of Annual Payments",30277608.863881692,45416413.295822538,60555217.727763385,75694022.159704223,90832826.591645077,105971631.02358593,121110435.45552677,136249239.88746762,151388044.31940845,166526848.75134927,0.7587296757578702,0.88054615257795776,0.95740322821625179,1.0103133902267516,1.0489600434557436,1.0784258292050266,1.101634915136749,1.1203888351073938,1.1358580550971467,1.1488360476859245]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["COPY AREA FROM DECISION MATRIX"]
[]
[]
[]
[]
[null,{"$f":"'Decision Matrix'!D77","v":"Riverside Hotel"},null,null,"Discount Rate"]
[null,"Before-Tax Simple Payback","Net Present Value","Project IRR","After-Tax Discounted Payback","NWN CO2 Grant ($/tonne CO2e)","NWN CO2e Reduction Incentive ($/tonne/yr)","Federal ITC ","ODOE EIP Tax Incentive","ETO Grant","NWN Grant","NWN Total of Annual Payments","Discount Rate"]
[null,"Before-Tax Simple Payback"]
[null,"Before-Tax Simple Payback"]
[null,4.3672677394592201,39905660.515569501,0.21248925180608899,5.9091493991744901,0,20,1872000,5000000,500000,0,30277608.863881692,0.06]
[null,3.88552732823472,51577550.095310502,0.26316131701279399,4.99297390178178,0,30,1872000,5000000,500000,0,45416413.295822538,0.06]
[null,3.4995070381545901,63249439.675051503,0.316598435907188,4.36912776327401,0,40,1872000,5000000,500000,0,60555217.727763385,0.06]
[null,3.18325615142356,74921329.254792601,0.37302915286244098,3.8810834840179802,0,50,1872000,5000000,500000,0,75694022.159704223,0.06]
[null,2.9194271558748301,86593218.834533602,0.43280717634584698,3.4979218764367399,0,60,1872000,5000000,500000,0,90832826.591645077,0.06]
[null,2.69598343421664,98265108.414274603,0.49640093863273599,3.1803921418014802,0,70,1872000,5000000,500000,0,105971631.02358593,0.06]
[null,2.5043113625523299,109936997.99401601,0.56439008438424398,2.9165157006136799,0,80,1872000,5000000,500000,0,121110435.45552677,0.06]
[null,2.3380842811101998,121608887.57375699,0.63747034469831698,2.6973389772957801,0,90,1872000,5000000,500000,0,136249239.88746762,0.06]
[null,2.1925507363343599,133280777.15349799,0.71646714954553403,2.50782204114876,0,100,1872000,5000000,500000,0,151388044.31940845,0.06]
[null,2.0640729659488199,144952666.733239,0.80235851820978199,2.3423259299928398,0,110,1872000,5000000,500000,0,166526848.75134927,0.06]
[null,39905660.515569501]
[null,51577550.095310502]
[null,63249439.675051503]
[null,74921329.254792601]
[null,86593218.834533602]
[null,98265108.414274603]
[null,109936997.99401601]
[null,121608887.57375699]
[null,133280777.15349799]
[null,144952666.733239]

{"sheet":"Table-Grant Only","index":10,"n_rows":89,"n_cols":63,"rows_kept":89,"cut":false,"hidden":true,"merged":[[4,9,4,18],[4,19,4,26],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[39,0,42,0],[39,1,42,1],[39,2,39,11],[39,12,39,21],[76,12,78,12],[76,6,78,6],[76,7,78,7],[76,8,78,8],[76,9,78,9],[76,10,78,10],[76,11,78,11],[76,1,78,1],[76,2,78,2],[76,3,78,3],[76,4,78,4],[76,5,78,5]]}
["Description of Runs:  ","Grant Only",null,null,null,null,null,null,"Case Number",1,{"$f":"J1+1","v":2},{"$f":"K1+1","v":3},4,5,6,7,8,9,10]
["Emission Data Assumptions:  ","NWPP Marginal eRID direct emissions plus 6.84% T&D losses (2010)",null,null,null,null,null,null,"Grant",25,50,75,100,125,150,175,200,225,250]
[null,null,null,null,null,null,null,null,"Annual Payment",0,0,0,0,0,0,0,0,0,0]
[]
["Project Information",null,null,null,null,null,null,null,null,"Before Tax Simple Paybacks",null,null,null,null,null,null,null,null,null,"Net Present Values at NWN Customer Base (6%)"]
["Description ","Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"CONCATENATE(\"Case \",J1)","v":"Case 1"},{"$f":"CONCATENATE(\"Case \",K1)","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10",{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"$\",ROUND(J2,0),\" per tonne grant\")","v":"$25 per tonne grant"},{"$f":"CONCATENATE(\"$\",ROUND(K2,0),\" per tonne grant\")","v":"$50 per tonne grant"},"$75 per tonne grant","$100 per tonne grant","$125 per tonne grant","$150 per tonne grant","$175 per tonne grant","$200 per tonne grant","$225 per tonne grant","$250 per tonne grant",{"$f":"J7","v":"$25 per tonne grant"},"$50 per tonne grant","$75 per tonne grant","$100 per tonne grant","$125 per tonne grant","$150 per tonne grant","$175 per tonne grant","$200 per tonne grant","$225 per tonne grant","$250 per tonne grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"plus $\",ROUND(J3,0),\" per tonne annually\")","v":"plus $0 per tonne annually"},{"$f":"CONCATENATE(\"plus $\",ROUND(K3,0),\" per tonne annually\")","v":"plus $0 per tonne annually"},"plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually",{"$f":"J8","v":"plus $0 per tonne annually"},"plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually",null,null,null,null,"Weight",{"$f":"IF(A6=\"\",\"\",A6)","v":"Description "},"Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"IF(J8=\"\",\"\",J8)","v":"plus $0 per tonne annually"},{"$f":"IF(K8=\"\",\"\",K8)","v":"plus $0 per tonne annually"},"plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually",{"$f":"IF(T8=\"\",\"\",T8)","v":"plus $0 per tonne annually"},"plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually",{"$f":"IF(AB8=\"\",\"\",AB8)","v":"plus $0 per tonne annually"},"plus $0 per tonne annually"]
[{"$f":"IF('Project Database'!F5=\"\",\"\",'Project Database'!F5)","v":0},{"$f":"IFERROR(HLOOKUP(A9,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(IF(0.35*C9>5000000,5000000,0.35*C9),\"\")","v":""},500000,7.0753577445214901,6.5183546656515601,5.96135158678163,5.4043485079117,4.8473454290417601,4.2903423501718301,3.7333392713019,3.17633619243197,2.6193331135620399,2.0623300346921098,147875.007666527,229093.45541540001,310311.903164274,391530.35091314698,472748.798662021,553967.24641089397,635185.69415976806,716404.14190864097,797622.58965751505,878841.03740638797,null,null,null,null,{"$f":"IF(B9=\"\",\"\",IFERROR(B9/$AH$37,0))","v":""},{"$f":"IF(A9=\"\",\"\",A9)","v":0},"","","","","","","",500000,{"$f":"IF(J9=\"\",\"\",J9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(K9=\"\",\"\",K9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AA9=\"\",\"\",AA9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!F10=\"\",\"\",'Project Database'!F10)","v":0},{"$f":"IFERROR(HLOOKUP(A10,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,4.5903015769735198,3.8974730537353199,3.2046445304971001,2.51181600725889,1.8189874840206799,1.12615896078247,0.43333043754425798,0,0,0,160880.47264334501,194179.06613479101,227477.659626237,260776.25311768299,294074.84660912899,327373.44010057498,360672.03359202098,381498.6791519,381498.6791519,381498.6791519,null,null,null,null,{"$f":"IF(B10=\"\",\"\",IFERROR(B10/$AH$37,0))","v":""},0,"","","","","","","",500000,{"$f":"IF(J10=\"\",\"\",J10*$AH10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!F14=\"\",\"\",'Project Database'!F14)","v":""},{"$f":"IFERROR(HLOOKUP(A11,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,3.48304335861476,3.04231548497006,2.6015876113253702,2.16085973768068,1.7201318640359899,1.2794039903912999,0.83867611674660603,0.39794824310191401,0,0,3663613.76652133,4047389.1147408402,4431164.4629603503,4814939.8111798596,5198715.1593993604,5582490.5076188697,5966265.8558383798,6350041.20405789,6696565.0676538199,6696565.0676538199,null,null,null,null,{"$f":"IF(B11=\"\",\"\",IFERROR(B11/$AH$37,0))","v":""},"","","","","","","","",500000,{"$f":"IF(J11=\"\",\"\",J11*$AH11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A12,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,5.00112926241344,4.6067503457984902,4.2123714291835404,3.8179925125685901,3.42361359595365,3.0292346793387002,2.6348557627237499,2.2404768461088,1.84609792949385,1.4517190128788999,11495929.8849501,13097819.986918399,14699710.088886799,16301600.190855199,17903490.292823501,19505380.394791901,21107270.496760201,22709160.598728601,24311050.700697001,25912940.802665301,null,null,null,null,{"$f":"IF(B12=\"\",\"\",IFERROR(B12/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J12=\"\",\"\",J12*$AH12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A13,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,5.4051711727966003,5.0030637421255904,4.6009563114545804,4.1988488807835802,3.7967414501125698,3.3946340194415701,2.9925265887705601,2.5904191580995599,2.18831172742855,1.78620429675754,19940058.755026501,23318236.1539657,26696413.5529048,30074590.951843899,33452768.350783098,36830945.749722198,40209123.148661301,43587300.547600403,46965477.946539603,50343655.345478699,null,null,null,null,{"$f":"IF(B13=\"\",\"\",IFERROR(B13/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J13=\"\",\"\",J13*$AH13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A14,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,{"$f":"IFERROR(G14*10,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*20,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*30,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*40,\"\")","v":""},null,null,{"$f":"IFERROR($G14*50,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AF14=\"\",\"\",IFERROR(AF14/$AG$36,0))","v":""}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A15,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A16,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A17,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A18,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A19,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A20,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A21,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A22,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A23,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A24,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A25,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A26,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A27,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A28,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A29,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A30,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A31,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A32,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A33,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A34,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A35,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!F15=\"\",\"\",'Project Database'!F15)","v":""},{"$f":"IFERROR(HLOOKUP(A36,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"WEIGHTED AVERAGES",{"$f":"AR37","v":{"$error":"#VALUE!"}},{"$f":"AS37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,{"$f":"SUBTOTAL(109,B9:B36)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,AR9:AR13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["PROTOTYPE","FUNDING SOURCE","INCENTIVE AMOUNT",null,null,null,null,null,null,null,null,null,"PERCENT OF NET PRESENT VALUE AT 6% DISCOUNT RATE"]
[null,null,{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10","Case 1","Case 2","Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,{"$f":"J7","v":"$25 per tonne grant"},"$50 per tonne grant","$75 per tonne grant","$100 per tonne grant","$125 per tonne grant","$150 per tonne grant","$175 per tonne grant","$200 per tonne grant","$225 per tonne grant","$250 per tonne grant","$25 per tonne grant","$50 per tonne grant","$75 per tonne grant","$100 per tonne grant","$125 per tonne grant","$150 per tonne grant","$175 per tonne grant","$200 per tonne grant","$225 per tonne grant","$250 per tonne grant"]
[null,null,{"$f":"J8","v":"plus $0 per tonne annually"},"plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually","plus $0 per tonne annually"]
[{"$f":"A9","v":0},"Federal ITC ",293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,{"$f":"C44/T$9","v":1.9831239622095882},{"$f":"D44/U$9","v":1.2800648127799081},0.94503133178288745,0.74899550042920882,0.62031775003001255,0.52937149807210926,0.46168305396634779,0.40934223291078259,0.3676606893008566,0.33368317890668941]
[null,"ODOE EIP Tax Incentive",1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,{"$f":"C45/T$9","v":6.9409338677335572},4.4802268447296782,3.3076096612401056,2.6214842515022303,2.1711121251050436,1.8528002432523822,1.6158906888822169,1.432697815187739,1.2868124125529978,1.1678911261734126]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,3.3812339751660416,2.1825154240804614,1.6112820517081752,1.2770402060373471,1.0576441471984819,0.90258043817474209,0.78717138090052008,0.69793007989582811,0.62686288789124078,0.56893110212011322]
[null,"NWN Grant",81218.447748873557,162436.89549774711,243655.34324662064,324873.79099549423,406092.23874436779,487310.68649324129,568529.13424211484,649747.58199098846,730966.02973986196,812184.47748873557,0.5492371498774784,0.70904205972715828,0.78519496275214917,0.82975378597803995,0.8590021590614183,0.87967418588460822,0.89505972736708539,0.90695676362218347,0.91643095270624886,0.92415401980502931]
[null,"NWN Total of Annual Payments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A10","v":0},"Federal ITC ",96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,{"$f":"C49/T$10","v":0.59827024634230208},{"$f":"D49/U$10","v":0.49567650064393287},0.42311847307619588,0.36909035561824854,0.32729762885137598,0.29400674645576103,0.26686294205132216,0.25229445148793422,0.25229445148793422,0.25229445148793422]
[null,"ODOE EIP Tax Incentive",336875,336875,336875,336875,336875,336875,336875,336875,336875,336875,{"$f":"C50/T$10","v":2.0939458621980571},1.7348677522537648,1.4809146557666855,1.2918162446638697,1.1455417009798157,1.0290236125951635,0.93402029717962742,0.88303058020776959,0.88303058020776959,0.88303058020776959]
[null,"ETO Grant",275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,1.7121916381403328,1.4185782509057301,1.2109241868084917,1.0563009350229879,0.93669418917057701,0.84141890043179501,0.76373595495232693,0.72204234261666123,0.72204234261666123,0.72204234261666123]
[null,"NWN Grant",33298.593491445885,66597.18698289177,99895.780474337662,133194.37396578354,166492.96745722945,199791.56094867532,233090.15444012123,253916.80000000016,253916.80000000016,253916.80000000016,0.20697722317900782,0.34296790230035806,0.43914545559539336,0.51076113094421849,0.56615847760187521,0.61028640835156256,0.64626622729441863,0.66557714056697692,0.66557714056697692,0.66557714056697692]
[null,"NWN Total of Annual Payments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A11","v":""},"Federal ITC ",712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,{"$f":"C54/T$11","v":0.19437969268801575},{"$f":"D54/U$11","v":0.17594851838444964},0.16070992715721555,0.14790052336905499,0.13698233048534189,0.12756530747201389,0.11935976962326149,0.11214606254978686,0.10634289533059067,0.10634289533059067]
[null,"ODOE EIP Tax Incentive",2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,{"$f":"C55/T$11","v":0.68032892440805515},0.61581981434557365,0.56248474505025436,0.51765183179169239,0.4794381566986966,0.44647857615204861,0.41775919368141518,0.392511218924254,0.37220013365706733,0.37220013365706733]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,0.13647726858357107,0.1235364294920321,0.11283715695489273,0.10384345798862214,9.6177610172773556E-2,8.9565759102968504E-2,8.3804512249603738E-2,7.8739646552290585E-2,7.4665144734444855E-2,7.4665144734444855E-2]
[null,"NWN Grant",383775.34821950848,767550.69643901696,1151326.0446585254,1535101.3928780339,1918876.7410975425,2302652.0893170508,2686427.4375365595,3070202.7857560678,3416726.6493520001,3416726.6493520001,0.10475322254941474,0.18964094498439749,0.25982471521477973,0.31882047399921093,0.36910595834976312,0.41247756465943614,0.45026948219340834,0.48349336438858143,0.51022077958380385,0.51022077958380385]
[null,"NWN Total of Annual Payments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A12","v":{"$error":"#REF!"}},"Federal ITC ",2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,{"$f":"C59/T$12","v":0.17708915031838518},{"$f":"D59/U$12","v":0.15543078599941273},0.13849283034395646,0.12488371887488575,0.1137099203646109,0.10437143056123742,9.6450389251325722E-2,8.9646838622450958E-2,8.373987946918221E-2,7.8563234908333904E-2]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"C60/T$12","v":0.43493654276247384},0.38174291637797803,0.34014276266441978,0.30671835534310787,0.27927515351597215,0.25633952780203362,0.23688520032788987,0.22017546523846113,0.2056677871128231,0.19295378467756621]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,4.3493654276247386E-2,3.8174291637797807E-2,3.4014276266441983E-2,3.0671835534310785E-2,2.7927515351597213E-2,2.5633952780203362E-2,2.3688520032788988E-2,2.2017546523846111E-2,2.0566778711282312E-2,1.929537846775662E-2]
[null,"NWN Grant",1601890.1019683587,1601890.1019683587,1601890.1019683587,1601890.1019683587,1601890.1019683587,1601890.1019683587,1601890.1019683587,1601890.1019683587,1601890.1019683587,1601890.1019683587,0.13934410856710894,0.12230203984848358,0.10897426495366135,9.8265819503227672E-2,8.9473620828585926E-2,8.2125550465864117E-2,7.5892811541607721E-2,7.0539379692353868E-2,6.5891438493953389E-2,6.1818151562465451E-2]
[null,"NWN Total of Annual Payments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A13","v":{"$error":"#REF!"}},"Federal ITC ",1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,{"$f":"C64/T$13","v":9.3881368304800261E-2},{"$f":"D64/U$13","v":8.0280514685568599E-2},7.0121778578617733E-2,6.2245235620909618E-2,5.5959494304637369E-2,5.0826824071280328E-2,4.6556598438589059E-2,4.2948289443977931E-2,3.9859064186057711E-2,3.7184427454732327E-2]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"C65/T$13","v":0.25075151790812039},0.21442445161743748,0.18729107526340208,0.16625330026952356,0.14946446128375365,0.13575540617329146,0.12434988899195797,0.11471231154908636,0.10646117571062423,9.9317381022255152E-2]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,2.5075151790812038E-2,2.1442445161743748E-2,1.8729107526340206E-2,1.6625330026952354E-2,1.4946446128375365E-2,1.3575540617329147E-2,1.2434988899195797E-2,1.1471231154908636E-2,1.0646117571062423E-2,9.9317381022255152E-3]
[null,"NWN Grant",3378177.3989391271,6756354.7978782542,10134532.196817381,13512709.595756508,16890886.994695637,20269064.393634763,23647241.792573892,27025419.191513017,30403596.590452146,33781773.989391275,0.16941662210937841,0.28974553449357748,0.37962148648669913,0.4493065131756358,0.50491746505338886,0.55032701390209737,0.58810637837451052,0.62002966120829972,0.64736052777021236,0.67102346378241629]
[null,"NWN Total of Annual Payments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["COPY AREA FROM DECISION MATRIX"]
[]
[]
[]
[]
[null,{"$f":"'Decision Matrix'!D77","v":"Riverside Hotel"},null,null,"Discount Rate"]
[null,"Before-Tax Simple Payback","Net Present Value","Project IRR","After-Tax Discounted Payback","NWN CO2 Grant ($/tonne CO2e)","NWN CO2e Reduction Incentive ($/tonne/yr)","Federal ITC ","ODOE EIP Tax Incentive","ETO Grant","NWN Grant","NWN Total of Annual Payments","Discount Rate"]
[null,"Before-Tax Simple Payback"]
[null,"Before-Tax Simple Payback"]
[null,5.00112926241344,11495929.8849501,0.15535480697033699,7.8561737768288902,25,0,2035804.4554455446,5000000,500000,1601890.1019683587,0,0.06]
[null,4.6067503457984902,13097819.986918399,0.17702011388157299,6.9760651554028001,50,0,2035804.4554455446,5000000,500000,3203780.2039367175,0,0.06]
[null,4.2123714291835404,14699710.088886799,0.20261713546489299,6.12268838615896,75,0,2035804.4554455446,5000000,500000,4805670.3059050767,0,0.06]
[null,3.8179925125685901,16301600.190855199,0.23348623209137601,5.3904013649950002,100,0,2035804.4554455446,5000000,500000,6407560.4078734349,0,0.06]
[null,3.42361359595365,17903490.292823501,0.27166691779632202,4.7282431455922298,125,0,2035804.4554455446,5000000,500000,8009450.5098417941,0,0.06]
[null,3.0292346793387002,19505380.394791901,0.320410661936602,4.1265437696198797,150,0,2035804.4554455446,5000000,500000,9611340.6118101534,0,0.06]
[null,2.6348557627237499,21107270.496760201,0.38520169679621402,3.5594465389457302,175,0,2035804.4554455446,5000000,500000,11213230.713778511,0,0.06]
[null,2.2404768461088,22709160.598728601,0.47595942706195699,3.0015645755322899,200,0,2035804.4554455446,5000000,500000,12815120.81574687,0,0.06]
[null,1.84609792949385,24311050.700697001,0.61232701550887803,2.4744397586783999,225,0,2035804.4554455446,5000000,500000,14417010.917715229,0,0.06]
[null,1.4517190128788999,25912940.802665301,0.83851266888117404,1.97073746806227,250,0,2035804.4554455446,5000000,500000,16018901.019683588,0,0.06]

{"sheet":"Table-Grant Annual Combo","index":11,"n_rows":99,"n_cols":63,"rows_kept":99,"cut":false,"hidden":true,"merged":[[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8],[76,6,78,6],[76,7,78,7],[76,5,78,5],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[4,19,4,26],[4,9,4,18],[76,9,78,9],[76,10,78,10],[76,11,78,11],[39,0,42,0],[39,1,42,1],[39,2,39,11],[39,12,39,21],[76,8,78,8],[76,12,78,12],[76,1,78,1],[76,2,78,2],[76,3,78,3],[76,4,78,4]]}
["Description of Runs:  ","Combinations of Grant & Annual Payments",null,null,null,null,null,null,"Case Number",1,{"$f":"J1+1","v":2},{"$f":"K1+1","v":3},4,5,6,7,8,9,10]
["Emission Data Assumptions:  ","NWPP Marginal eRID direct emissions data plus 6.84% T&D losses (2010)",null,null,null,null,null,null,"Grant",75,{"$f":"J2","v":75},{"$f":"K2","v":75},112.5,{"$f":"M2","v":112.5},{"$f":"N2","v":112.5},{"$f":"O2","v":112.5},150,{"$f":"Q2","v":150},{"$f":"R2","v":150}]
[null,null,null,null,null,null,null,null,"Annual Payment",20,30,40,15,20,30,40,20,30,40]
[]
["Project Information",null,null,null,null,null,null,null,null,"Before Tax Simple Paybacks",null,null,null,null,null,null,null,null,null,"Net Present Values at NWN Customer Base (6%)"]
["Description ","Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"CONCATENATE(\"Case \",J1)","v":"Case 1"},{"$f":"CONCATENATE(\"Case \",K1)","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10",{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8",{"$f":"R6","v":"Case 9"},{"$f":"S6","v":"Case 10"}]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"$\",ROUND(J2,0),\" per tonne grant\")","v":"$75 per tonne grant"},{"$f":"CONCATENATE(\"$\",ROUND(K2,0),\" per tonne grant\")","v":"$75 per tonne grant"},"$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant",{"$f":"J7","v":"$75 per tonne grant"},"$75 per tonne grant","$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"plus $\",ROUND(J3,0),\" per tonne annually\")","v":"plus $20 per tonne annually"},{"$f":"CONCATENATE(\"plus $\",ROUND(K3,0),\" per tonne annually\")","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually",{"$f":"J8","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually",null,null,null,null,"Weight",{"$f":"IF(A6=\"\",\"\",A6)","v":"Description "},"Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"IF(J8=\"\",\"\",J8)","v":"plus $20 per tonne annually"},{"$f":"IF(K8=\"\",\"\",K8)","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually",{"$f":"IF(T8=\"\",\"\",T8)","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually",{"$f":"IF(AB8=\"\",\"\",AB8)","v":"plus $30 per tonne annually"},"plus $40 per tonne annually"]
[{"$f":"IF('Project Database'!F5=\"\",\"\",'Project Database'!F5)","v":0},{"$f":"IFERROR(HLOOKUP(A9,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(IF(0.35*C9>5000000,5000000,0.35*C9),\"\")","v":""},500000,4.03147682880814,3.4770308727021901,3.0566518569527199,3.7468213643000499,3.44808804415656,2.9738751059303699,2.6143284882089999,2.8646992595049698,2.4707193391585598,2.1720051194652799,891832.13012454298,1179521.61472402,1467211.0993234999,872885.68832876999,1016730.43062851,1304419.9152279899,1592109.3998274701,1141628.7311324801,1429318.21573195,1717007.70033143,null,null,null,null,{"$f":"IF(B9=\"\",\"\",IFERROR(B9/$AH$37,0))","v":""},{"$f":"IF(A9=\"\",\"\",A9)","v":0},"","","","","","","",500000,{"$f":"IF(J9=\"\",\"\",J9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(K9=\"\",\"\",K9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(T9=\"\",\"\",T9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(U9=\"\",\"\",U9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(V9=\"\",\"\",V9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(W9=\"\",\"\",W9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(X9=\"\",\"\",X9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(Y9=\"\",\"\",Y9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(Z9=\"\",\"\",Z9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(AA9=\"\",\"\",AA9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(AB9=\"\",\"\",AB9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(AC9=\"\",\"\",AC9*$AH9)","v":{"$error":"#VALUE!"}}]
[{"$f":"IF('Project Database'!F10=\"\",\"\",'Project Database'!F10)","v":0},{"$f":"IFERROR(HLOOKUP(A10,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(IF(0.35*C10>5000000,5000000,0.35*C10),\"\")","v":""},500000,2.0436227961109399,1.73020231083583,1.50013405024479,1.5184192031305399,1.3808908688669601,1.1691103548426101,1.0136515486133699,0.718158941622977,0.60801839884939002,0.527169046981947,457576.59197650099,572626.05815163394,687675.52432675904,449999.74912610103,507524.48221366998,622573.94838880305,737623.41456392698,557472.37245083798,672521.83862597204,787571.30480109598,null,null,null,null,{"$f":"IF(B10=\"\",\"\",IFERROR(B10/$AH$37,0))","v":""},0,"","","","","","","",500000,{"$f":"IF(J10=\"\",\"\",J10*$AH10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!F14=\"\",\"\",'Project Database'!F14)","v":""},{"$f":"IFERROR(HLOOKUP(A11,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,1.9109693100265801,1.6870472514471899,1.51009815744648,1.5266900596738799,1.42537114857592,1.2583501293716099,1.1263657316987099,0.93977298712526103,0.82965300729603497,0.74263330595094001,7083117.2522078604,8409093.6468316093,9735070.0414553806,6995792.0772252502,7658780.27453712,8984756.6691608708,10310733.063784599,8234443.2968663899,9560419.6914901398,10886396.0861139,null,null,null,null,{"$f":"IF(B11=\"\",\"\",IFERROR(B11/$AH$37,0))","v":""},"","","","","","","","",500000,{"$f":"IF(J11=\"\",\"\",J11*$AH11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A12,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,3.1830142014624698,2.83644936246362,2.5579420375498398,2.9140262799801899,2.7360045846303001,2.4381099073345198,2.1987150226157901,2.2889949677981201,2.0397704522054299,1.8394880076817299,25769042.560844202,31303708.796822902,36838375.032801598,25404544.5958074,28171877.713796798,33706543.949775502,39241210.185754202,30574712.866749302,36109379.102728002,41644045.338706702,null,null,null,null,{"$f":"IF(B12=\"\",\"\",IFERROR(B12/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J12=\"\",\"\",J12*$AH12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A13,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,3.4600730293323201,3.0784025883476902,2.7725687182569398,3.2051693756144402,3.0064756742688599,2.67484021840417,2.4090995583081098,2.5528783192054099,2.2712778484606502,2.0456303983592798,50040192.712386899,61712082.2921279,73383971.871868894,49271514.020925,55107458.810795501,66779348.390536599,78451237.970277607,60174724.9092042,71846614.488945305,83518504.068686306,null,null,null,null,{"$f":"IF(B13=\"\",\"\",IFERROR(B13/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J13=\"\",\"\",J13*$AH13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A14,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,{"$f":"IFERROR(G14*10,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*20,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*30,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*40,\"\")","v":""},null,null,{"$f":"IFERROR($G14*50,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AF14=\"\",\"\",IFERROR(AF14/$AG$36,0))","v":""}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A15,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A16,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A17,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A18,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A19,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A20,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A21,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A22,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A23,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A24,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A25,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A26,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A27,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A28,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A29,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A30,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A31,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A32,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A33,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A34,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A35,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!F15=\"\",\"\",'Project Database'!F15)","v":""},{"$f":"IFERROR(HLOOKUP(A36,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"WEIGHTED AVERAGES",{"$f":"AR37","v":{"$error":"#VALUE!"}},{"$f":"AS37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,{"$f":"SUBTOTAL(109,B9:B36)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,AR9:AR13)","v":{"$error":"#VALUE!"}},{"$f":"SUBTOTAL(109,AS9:AS13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUBTOTAL(109,BB9:BB13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["PROTOTYPE","FUNDING SOURCE","INCENTIVE AMOUNT",null,null,null,null,null,null,null,null,null,"PERCENT OF NET PRESENT VALUE AT 6% DISCOUNT RATE"]
[null,null,{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10",{"$f":"T6","v":"Case 1"},"Case 2","Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,{"$f":"J7","v":"$75 per tonne grant"},{"$f":"K7","v":"$75 per tonne grant"},"$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant","$75 per tonne grant","$75 per tonne grant","$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant"]
[null,null,{"$f":"J8","v":"plus $20 per tonne annually"},{"$f":"K8","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually"]
[{"$f":"A9","v":0},"Federal ITC ",293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,{"$f":"C44/T$9","v":0.32882250056909673},{"$f":"D44/U$9","v":0.24862153219975611},{"$f":"E44/V$9","v":0.19987203698951686},{"$f":"F44/W$9","v":0.33595976544979483},{"$f":"G44/X$9","v":0.28842893089580862},{"$f":"H44/Y$9","v":0.22481600264755272},{"$f":"I44/Z$9","v":0.1841924123726642},{"$f":"J44/AA$9","v":0.25687376562826325},{"$f":"K44/AB$9","v":0.20517087649739454},{"$f":"L44/AC$9","v":0.17079391726595639}]
[null,"ODOE EIP Tax Incentive",1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,{"$f":"C45/T$9","v":1.1508787519918382},0.8701753626991463,0.69955212946330891,1.1758591790742816,1.00950125813533,0.7868560092664344,0.64467344330432452,0.89905817969892132,0.71809806774088081,0.59777871043084718]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,0.56064362687872182,0.42390066765922563,0.34078259101947866,0.57281269092325449,0.49177243538478149,0.38331214830663535,0.31404877080317645,0.43797075736172725,0.34981713273971771,0.29120428516627278]
[null,"NWN Grant",249796.60100793262,249796.60100793262,249796.60100793262,374694.90151189896,374694.90151189896,374694.90151189896,374694.90151189896,499593.20201586524,499593.20201586524,499593.20201586524,0.28009374474212867,0.21177789189253568,0.1702526658386844,0.42925998962050937,0.36852924848553481,0.28725021531613831,0.23534494649205828,0.43761442611931783,0.34953252293088904,0.29096736253391869]
[null,"NWN Total of Annual Payments",746284.4494411333,1119426.6741617001,1492568.8988822666,559713.33708085003,746284.4494411333,1119426.6741617001,1492568.8988822666,746284.4494411333,1119426.6741617001,1492568.8988822666,0.8367992408357342,0.94905142914538221,1.0172829932723781,0.6412218055178327,0.73400424238291395,0.8581796866893463,0.93747885606605286,0.65370153105802564,0.7831892589352083,0.86928491852084266]
[{"$f":"A10","v":0},"Federal ITC ",96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,{"$f":"C49/T$10","v":0.21034729854568909},{"$f":"D49/U$10","v":0.1680852602319271},{"$f":"E49/V$10","v":0.13996426598755232},{"$f":"F49/W$10","v":0.21388900813148762},{"$f":"G49/X$10","v":0.18964602373502518},{"$f":"H49/Y$10","v":0.15460010854789416},{"$f":"I49/Z$10","v":0.13048663870967506},{"$f":"J49/AA$10","v":0.17265429599112206},{"$f":"K49/AB$10","v":0.14311802899463932},{"$f":"L49/AC$10","v":0.12221115651783213}]
[null,"ODOE EIP Tax Incentive",336875,336875,336875,336875,336875,336875,336875,336875,336875,336875,{"$f":"C50/T$10","v":0.7362155449099117},0.58829841081174483,0.48987493095643309,0.74861152846020662,0.66376108307258797,0.54110037991762949,0.45670323548386266,0.60429003596892705,0.50091310148123758,0.4277390478124124]
[null,"ETO Grant",275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,0.60199364397151278,0.48104377381837088,0.40056420543638821,0.61212967459412893,0.5427485956904653,0.44245057267955862,0.3734401519274535,0.49411991268552385,0.40958997043544038,0.34975652149943154]
[null,"NWN Grant",99895.780474337662,99895.780474337662,99895.780474337662,149843.67071150651,149843.67071150651,149843.67071150651,149843.67071150651,199791.56094867532,199791.56094867532,199791.56094867532,0.21831488372872851,0.17445203384000527,0.14526586586331772,0.33298612055340637,0.29524422163426134,0.24068413254248117,0.20314386413572849,0.3583882732525806,0.29707817571674555,0.25368059975107071]
[null,"NWN Total of Annual Payments",298445.48417380569,447668.22626070841,596890.96834761137,223834.11313035421,298445.48417380569,447668.22626070841,596890.96834761137,298445.48417380569,447668.22626070841,596890.96834761137,0.65223066347137892,0.78178109411528707,0.86798344165582075,0.49740941759420931,0.58804155195051033,0.71906032595687019,0.80920827154122443,0.53535475284943346,0.66565604349048113,0.75788816162919803]
[{"$f":"A11","v":""},"Federal ITC ",712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,{"$f":"C54/T$11","v":0.10053936603153409},{"$f":"D54/U$11","v":8.4685954036475525E-2},{"$f":"E54/V$11","v":7.3151206414693359E-2},{"$f":"F54/W$11","v":0.10179435154774552},{"$f":"G54/X$11","v":9.2982445315946835E-2},{"$f":"H54/Y$11","v":7.9260033886984438E-2},{"$f":"I54/Z$11","v":6.9067069592296165E-2},{"$f":"J54/AA$11","v":8.6482120574562865E-2},{"$f":"K54/AB$11","v":7.4487537267624193E-2},{"$f":"L54/AC$11","v":6.5414863875140214E-2}]
[null,"ODOE EIP Tax Incentive",2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,{"$f":"C55/T$11","v":0.35188778111036928},0.29640083912766435,0.25602922245142679,0.35628023041710932,0.32543855860581389,0.27741011860444553,0.24173474357303659,0.30268742201096999,0.2607063804366847,0.22895202356299077]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,7.0590388694207529E-2,5.9459440101299235E-2,5.1360698779857022E-2,7.1471535242985038E-2,6.5284546896107284E-2,5.5649809829151152E-2,4.8493157266984159E-2,6.0720558995199417E-2,5.229895926483822E-2,4.5928881885693378E-2]
[null,"NWN Grant",1151326.0446585254,1151326.0446585254,1151326.0446585254,1726989.0669877883,1726989.0669877883,1726989.0669877883,1726989.0669877883,2302652.0893170508,2302652.0893170508,2302652.0893170508,0.16254510601241967,0.13691440397887872,0.11826582035422147,0.24686111993093512,0.22549139746565763,0.19221322630978721,0.16749430484760211,0.27963664406959032,0.24085261564057411,0.2115164716681758]
[null,"NWN Total of Annual Payments",3439665.3913555043,5159498.0870332569,6879330.7827110086,2579749.0435166284,3439665.3913555043,5159498.0870332569,6879330.7827110086,3439665.3913555043,5159498.0870332569,6879330.7827110086,0.48561463390759696,0.61356173491744381,0.70665447227563627,0.36875724936351134,0.44911399309773126,0.57425017471453976,0.66720093907522038,0.41771681063909516,0.53967276056152602,0.63191994194349699]
[{"$f":"A12","v":{"$error":"#REF!"}},"Federal ITC ",2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,{"$f":"C59/T$12","v":7.9001943927048679E-2},{"$f":"D59/U$12","v":6.5033969893438431E-2},{"$f":"E59/V$12","v":5.5263144849164086E-2},{"$f":"F59/W$12","v":8.0135443789121116E-2},{"$f":"G59/X$12","v":7.2263711923204063E-2},{"$f":"H59/Y$12","v":6.0397899543750279E-2},{"$f":"I59/Z$12","v":5.1879247500491353E-2},{"$f":"J59/AA$12","v":6.6584581327647677E-2},{"$f":"K59/AB$12","v":5.6378827496697197E-2},{"$f":"L59/AC$12","v":4.8885847637701388E-2}]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"C60/T$12","v":0.194031267874789},0.15972548276795442,0.13572802805628381,0.19681517931343542,0.1774819573901287,0.14833914765780376,0.12741706935978131,0.16353383339333383,0.13846817985364523,0.1200651848141341]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,1.9403126787478901E-2,1.5972548276795444E-2,1.357280280562838E-2,1.9681517931343543E-2,1.774819573901287E-2,1.4833914765780375E-2,1.274170693597813E-2,1.635338333933338E-2,1.3846817985364523E-2,1.200651848141341E-2]
[null,"NWN Grant",4805670.3059050767,4805670.3059050767,4805670.3059050767,7208505.4588576145,7208505.4588576145,7208505.4588576145,7208505.4588576145,9611340.6118101534,9611340.6118101534,9611340.6118101534,0.18649006048859743,0.15351760192686234,0.13045283082182685,0.28374865889338791,0.25587593173909545,0.21386071113071281,0.18369732800632457,0.31435587485966893,0.26617296809415458,0.23079747737371575]
[null,"NWN Total of Annual Payments",14357269.089998875,21535903.63499831,28714538.17999775,10767951.817499155,14357269.089998875,21535903.63499831,28714538.17999775,14357269.089998875,21535903.63499831,28714538.17999775,0.55715182495039994,0.68796652098884992,0.77947352874359344,0.42385927355990582,0.50963124417395844,0.63892351785124935,0.73174446058297238,0.4695798502694275,0.59640747556834373,0.68952326668678798]
[{"$f":"A13","v":{"$error":"#REF!"}},"Federal ITC ",1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,{"$f":"C64/T$13","v":3.7409927870573671E-2},{"$f":"D64/U$13","v":3.0334416381195349E-2},{"$f":"E64/V$13","v":2.5509657657513833E-2},{"$f":"F64/W$13","v":3.7993555448793084E-2},{"$f":"G64/X$13","v":3.396999318054704E-2},{"$f":"H64/Y$13","v":2.8032618543269341E-2},{"$f":"I64/Z$13","v":2.3861956145411426E-2},{"$f":"J64/AA$13","v":3.1109406861844463E-2},{"$f":"K64/AB$13","v":2.6055507462888674E-2},{"$f":"L64/AC$13","v":2.2414194565319942E-2}]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,{"$f":"C65/T$13","v":9.9919679141489498E-2},8.1021411274560223E-2,6.813476938438523E-2,0.10147851348502426,9.0731819392486743E-2,7.4873446963860418E-2,6.3733857225992063E-2,8.3091364481422167E-2,6.9592701556860773E-2,5.9866972663781895E-2]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,9.9919679141489502E-3,8.1021411274560234E-3,6.8134769384385237E-3,1.0147851348502428E-2,9.073181939248675E-3,7.4873446963860425E-3,6.3733857225992058E-3,8.3091364481422177E-3,6.9592701556860778E-3,5.9866972663781895E-3]
[null,"NWN Grant",10134532.196817381,10134532.196817381,10134532.196817381,15201798.295226073,15201798.295226073,15201798.295226073,15201798.295226073,20269064.393634763,20269064.393634763,20269064.393634763,0.20252784107101748,0.16422282023872267,0.13810280280975587,0.30853117865974361,0.27585736347269302,0.22764220768258264,0.19377384842525361,0.33683684344578446,0.28211578983660346,0.24268950479483345]
[null,"NWN Total of Annual Payments",30277608.863881692,45416413.295822538,60555217.727763385,22708206.647911269,30277608.863881692,45416413.295822538,60555217.727763385,30277608.863881692,45416413.295822538,60555217.727763385,0.60506579257011539,0.73594038005124862,0.825183158980479,0.46087901090815631,0.54942850781481389,0.6800966824387068,0.77188352019002693,0.50316156674694645,0.63213017925584436,0.72505151287147429]
[]
[]
["COPY AREA FROM DECISION MATRIX"]
[]
[]
[]
[]
[null,{"$f":"'Decision Matrix'!D77","v":"Riverside Hotel"}]
[null,"Before-Tax Simple Payback","Net Present Value","Project IRR","After-Tax Discounted Payback","NWN CO2 Grant ($/tonne CO2e)","NWN CO2e Reduction Incentive ($/tonne/yr)","Federal ITC ","ODOE EIP Tax Incentive","ETO Grant","NWN Grant","NWN Total of Annual Payments","Discount Rate"]
[null,"Before-Tax Simple Payback"]
[null,"Before-Tax Simple Payback"]
[4.03147682880814,4.1237835013193198,817224.97224366094,0.17201780646512699,5.2631914298767004,75,20,293254.47111541627,1026390.6489039568,500000,243655.34324662064,649747.58199098858,0.06]
[3.4770308727021901,3.5730870207968102,1070681.5067833499,0.20716825476877301,4.6681744261582701,75,30,293254.47111541627,1026390.6489039568,500000,243655.34324662064,974621.37298648257,0.06]
[3.0566518569527199,3.1521447010955801,1324138.0413230499,0.242529470116813,4.2717697071460003,75,40,293254.47111541627,1026390.6489039568,500000,243655.34324662064,1299495.1639819772,0.06]
[3.7468213643000499,3.84188267972005,812324.37659712497,0.17923323058827201,4.9643680968357602,112.5,15,293254.47111541627,1026390.6489039568,500000,365483.01486993098,487310.68649324129,0.06]
[3.44808804415656,3.54582058299698,939052.64386697195,0.198071425347875,4.7183330509899104,112.5,20,293254.47111541627,1026390.6489039568,500000,365483.01486993098,649747.58199098858,0.06]
[2.9738751059303699,3.0723061720207498,1192509.17840666,0.23592121166819799,4.2858670630359903,112.5,30,293254.47111541627,1026390.6489039568,500000,365483.01486993098,974621.37298648257,0.06]
[2.6143284882089999,2.7103604149329699,1445965.71294636,0.27407483739872801,3.9394768710385701,112.5,40,293254.47111541627,1026390.6489039568,500000,365483.01486993098,1299495.1639819772,0.06]
[2.8646992595049698,2.9678576646746402,1060880.31549028,0.22830158181890001,4.3024412324341101,150,20,293254.47111541627,1026390.6489039568,500000,487310.68649324129,649747.58199098858,0.06]
[2.4707193391585598,2.57152532324469,1314336.8500299701,0.26933961711244903,3.9300226371059201,150,30,293254.47111541627,1026390.6489039568,500000,487310.68649324129,974621.37298648257,0.06]
[2.1720051194652799,2.2685761287703601,1567793.3845696701,0.31081677435626698,3.6782955535817301,150,40,293254.47111541627,1026390.6489039568,500000,487310.68649324129,1299495.1639819772,0.06]
[891832.13012454298,817224.97224366094]
[1179521.61472402,1070681.5067833499]
[1467211.0993234999,1324138.0413230499]
[872885.68832876999,812324.37659712497]
[1016730.43062851,939052.64386697195]
[1304419.9152279899,1192509.17840666]
[1592109.3998274701,1445965.71294636]
[1141628.7311324801,1060880.31549028]
[1429318.21573195,1314336.8500299701]
[1717007.70033143,1567793.3845696701]

{"sheet":"Table-Summary","index":12,"n_rows":91,"n_cols":24,"rows_kept":91,"cut":false,"hidden":true,"merged":[[3,2,4,2],[3,3,3,11],[3,12,4,12],[3,13,4,13],[22,2,23,2],[22,3,22,11],[22,12,23,12],[22,13,23,13]]}
[]
[null,null,"REFERENCES TO \"Tables-Incentive Cases\"  - Copy Area"]
[]
[null,null,"Facilities Type ","PAYBACK",null,null,null,null,null,null,null,null,"Size  (MW)","Sector"]
[null,null,null,0.5,1,1.5,{"$f":"F5+0.5","v":2},{"$f":"G5+0.5","v":2.5},{"$f":"H5+0.5","v":3},4,5,6]
[1,null,{"$f":"IF('Tables-Incentive Cases'!B42=\"\",\"\",'Tables-Incentive Cases'!B42)","v":"Hospital - 800,000 sf with Two 800 kW Recip Engines "},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case1,2,FALSE),\"\")","v":""},22.44288858102265,"",44.885777162045294,"",50.538281594630043,33.486173099217545,21.955133036190539,16.441567923896635,{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case1,2,FALSE),\"\")","v":1.6}]
[2,null,{"$f":"IF('Tables-Incentive Cases'!F42=\"\",\"\",'Tables-Incentive Cases'!F42)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case2,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case2,2,FALSE),\"\")","v":""}]
[3,null,{"$f":"IF('Tables-Incentive Cases'!J42=\"\",\"\",'Tables-Incentive Cases'!J42)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case3,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case3,2,FALSE),\"\")","v":""}]
[4,null,{"$f":"IF('Tables-Incentive Cases'!N42=\"\",\"\",'Tables-Incentive Cases'!N42)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case4,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case4,2,FALSE),\"\")","v":""}]
[5,null,{"$f":"IF('Tables-Incentive Cases'!B79=\"\",\"\",'Tables-Incentive Cases'!B79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case5,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case5,2,FALSE),\"\")","v":""}]
[6,null,{"$f":"IF('Tables-Incentive Cases'!F79=\"\",\"\",'Tables-Incentive Cases'!F79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case6,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case6,2,FALSE),\"\")","v":""}]
[7,null,{"$f":"IF('Tables-Incentive Cases'!J79=\"\",\"\",'Tables-Incentive Cases'!J79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case7,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case7,2,FALSE),\"\")","v":""}]
[8,null,{"$f":"IF('Tables-Incentive Cases'!N79=\"\",\"\",'Tables-Incentive Cases'!N79)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case8,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case8,2,FALSE),\"\")","v":""}]
[9,null,{"$f":"IF('Tables-Incentive Cases'!B116=\"\",\"\",'Tables-Incentive Cases'!B116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case9,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case9,2,FALSE),\"\")","v":""}]
[10,null,{"$f":"IF('Tables-Incentive Cases'!F116=\"\",\"\",'Tables-Incentive Cases'!F116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case10,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case10,2,FALSE),\"\")","v":""}]
[11,null,{"$f":"IF('Tables-Incentive Cases'!J116=\"\",\"\",'Tables-Incentive Cases'!J116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case11,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case11,2,FALSE),\"\")","v":""}]
[12,null,{"$f":"IF('Tables-Incentive Cases'!N116=\"\",\"\",'Tables-Incentive Cases'!N116)","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case12,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case12,2,FALSE),\"\")","v":""}]
[]
[null,null,{"$f":"'Tables-Incentive Cases'!B6","v":""},{"$f":"IFERROR(VLOOKUP(D$5,IncentivesByPayback_Case0,2,FALSE),\"\")","v":""},"","","","","","","","",{"$f":"IFERROR(VLOOKUP(\"CHP Rated Capacity\",IncentivesByPayback_Case0,2,FALSE),\"\")","v":"Reselect"},{"$f":"'Incentive Model'!F405","v":""},{"$f":"Recalc_Message_Target","v":"Recalculate Spider Diagram"}]
[null,null,"Viability criteria for spider and tables",{"$f":"Spider_Diagram!Project","v":1},4,4,4,4]
[null,null,"WORKSHEET - Paste Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive to Achieve Payback",null,{"$f":"T90","v":23.585435322815581},null,null,null,{"$f":"X90","v":17.719536816662643}]
[null,null,"Facilities Type ","Payback (years)",null,null,null,null,null,null,null,null,"Size  (MW)","Sector","Industrial","Commercial",null,"Payback",null,3,null,"Payback",null,3]
[null,null,null,0.5,1,1.5,2,2.5,3,4,5,6,null,null,{"$f":"T24","v":"Weighted Price at 3 Year Payback"},{"$f":"X24","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",T23,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"},null,"Include?",null,{"$f":"CONCATENATE(\"Weighted Price at \",X23,\" Year Payback\")","v":"Weighted Price at 3 Year Payback"}]
[null,{"$f":"B24+1","v":1},"Hospital - 800,000 sf with Two 800 kW Recip Engines ",16.205610204746222,32.411220409492437,48.616830614238658,52.631771509064322,32.798158925380477,16.9703810840107,"",null,null,1.6,"Commercial",{"$f":"T25","v":0.50624796745440714},{"$f":"X25","v":16.607100754995184},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B25+1,FALSE)>0,IF(R25=\"Yes\",$M25,0),0)","v":1.6},{"$f":"IFERROR(IF(R25=\"Yes\",S25*(HLOOKUP(T$23,Table_IncentiveSummary,$B25+1,FALSE)/S$90),0),0)","v":0.50624796745440714},null,"Yes",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B25+1,FALSE)>0,IF(V25=\"Yes\",$M25,0),0)","v":1.6},{"$f":"IFERROR(IF(V25=\"Yes\",W25*(HLOOKUP(X$23,Table_IncentiveSummary,$B25+1,FALSE)/W$90),0),0)","v":16.607100754995184}]
[null,2,"Hotel - 60 Unit with Indoor Pool & Laundry, 20 kW Microturbine",10.042153274480938,20.084306548961884,30.126459823442818,60,50.210766372404692,59.404192099257841,20.252167597754049,5.2772656591758791,0,{"$f":"20/1000","v":0.02},"Commercial",{"$f":"T26","v":2.2151278866135118E-2},{"$f":"X26","v":0.72665678408878098},null,"Yes",0.02,2.2151278866135118E-2,null,"Yes",0.02,0.72665678408878098]
[null,{"$f":"B26+1","v":3},"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,null,null,51.28713325795259,42.049941256075833,24.867867186429102,12.391381927996147,1.4999999999999999E-2,1.4999999999999999E-2,"Commercial",1.1760028318097093E-2,0.38577927757867736,null,"Yes",1.4999999999999999E-2,1.1760028318097093E-2,null,"Yes",1.4999999999999999E-2,0.38577927757867736]
[null,{"$f":"B27+1","v":4},"Multifamily Housing with Central DHW (150 kW)",null,null,null,null,null,null,null,null,null,0.15,"Commercial",0,0,null,"No",0,0,null,"No",0,0]
[null,5,"40,000 sq. ft. Grocery DHW & HTG, Three 15 kW MicroTurbines",null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,"Commercial",0,0,null,"No",0,0,null,"No",0,0]
[null,6,"Reciprocating Engine - 100 kW",null,null,null,null,null,null,null,null,null,null,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,7,"Reciprocating Engine - 500 kW",null,null,null,null,52.062056722698408,40.836464913883837,27.227625041211468,19.070578726470885,16.198588417819572,0.5,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,8,"Reciprocating Engine - 800 kW",null,null,53.56173507298648,48.745809236588457,34.843595383333408,25.317534862011566,11.182782921676486,7.1669946211422246,4.0306956660689934,0.8,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,9,"Reciprocating Engine - 1 MW",null,null,59.069690378052776,43.095583854299086,29.976835207040548,19.545597521468423,7.9441687046723004,2.1405389508594612,0,1,"Industrial",{"$f":"T33","v":0},{"$f":"X33","v":0},null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B33+1,FALSE)>0,IF(R33=\"Yes\",$M33,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B33+1,FALSE)>0,IF(V33=\"Yes\",$M33,0),0)","v":0},0]
[null,10,"Reciprocating Engine - 2 MW",null,null,null,49.238025971634684,36.033630227194145,25.089468152320276,10.934467140736151,6.8051451860805265,3.3547164273962427,2,"Industrial",0.9355632759325172,0,null,"Yes",2,0.9355632759325172,null,"No",0,0]
[null,11,"Reciprocating Engine - 3.3 MW",null,null,null,49.425548500320204,35.268084750623721,25.462028124944588,10.700729714276569,6.5036194310536874,2.8069307467625455,3.3,"Industrial",1.566601898244004,0,null,"Yes",3.3,1.566601898244004,null,"No",0,0]
[null,12,"Reciprocating Engine - 4.3 MW",null,null,46.767128574409803,30.240847766990477,17.953398603986315,9.0063333938175596,0,0,0,4.3,"Industrial",0.7220515259329825,0,null,"Yes",4.3,0.7220515259329825,null,"No",0,0]
[null,13,"Reciprocating Engine - 9.3 MW",null,null,null,46.960888933533909,32.436567758855169,21.815890191100738,21.815890191100738,9.0228263683395902,3.6964497393449411,0,9.3409999999999993,0,0,null,"Yes",0,0,null,"No",0,0]
[null,14,"Gas Turbine - 1.2 MW",null,null,null,null,null,58.352298732921561,34.09314563844957,19.703346298933845,12.785989122426374,1.2,"Industrial",1.3055422481496388,0,null,"Yes",1.2,1.3055422481496388,null,"No",0,0]
[null,15,"Gas Turbine - 3.5 MW",null,null,null,null,null,56.259479731095809,32.991478366143703,19.02473864250112,12.174076719524072,3.5,"Industrial",3.6712627772692339,0,null,"Yes",3.5,3.6712627772692339,null,"No",0,0]
[null,16,"Gas Turbine - 4.6 MW",null,null,null,null,null,42.777658442987324,19.25636209635789,9.5750688188799824,3.9298539434396078,4.5999999999999996,"Industrial",3.668821270396974,0,null,"Yes",4.5999999999999996,3.668821270396974,null,"No",0,0]
[null,17,"Gas Turbine - 11.4 MW",null,null,null,42.558153983902457,27.248841677628679,15.491595117777782,2.9327614141556029,0,0,11.4,"Industrial",3.2927040988657916,0,null,"Yes",11.4,3.2927040988657916,null,"No",0,0]
[null,18,"Gas Turbine - 21.7 MW",null,null,null,null,null,19.483417853218771,6.6293737789416216,0,0,21.7,"Industrial",7.8827289533857998,0,null,"Yes",21.7,7.8827289533857998,null,"No",0,0]
[null,19,"Gas Turbine - 30 MW",null,null,null,null,null,null,13.968524714151428,4.3062438906500873,0,30,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,20,"Gas Turbine - 45 MW",null,null,null,null,null,null,9.3329966252814884,1.3287022192634981,0,45,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,21,"Gas Turbine - 50 MW",null,null,null,null,null,null,7.8880216017353053,0,0,50,"Industrial",{"$f":"T45","v":0},{"$f":"X45","v":0},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B45+1,FALSE)>0,IF(R45=\"Yes\",$M45,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B45+1,FALSE)>0,IF(V45=\"Yes\",$M45,0),0)","v":0},0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46","v":0},{"$f":"X46","v":0},null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B46+1,FALSE)>0,IF(R46=\"Yes\",$M60,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B46+1,FALSE)>0,IF(V46=\"Yes\",$M60,0),0)","v":0},0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T47","v":0},{"$f":"X47","v":0},null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B47+1,FALSE)>0,IF(R47=\"Yes\",$M47,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B47+1,FALSE)>0,IF(V47=\"Yes\",$M47,0),0)","v":0},0]
[null,24,"Gas Turbine - 11.4 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,25,"Gas Turbine - 21.7 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,21.7,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,26,"Gas Turbine - 30 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,30,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,{"$f":"B50+1","v":27},"Gas Turbine - 45 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,45,"Industrial",{"$f":"T51","v":0},{"$f":"X51","v":0},null,"No",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B51+1,FALSE)>0,IF(R51=\"Yes\",$M51,0),0)","v":0},0,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B51+1,FALSE)>0,IF(V51=\"Yes\",$M51,0),0)","v":0},0]
[null,{"$f":"B51+1","v":28},"Gas Turbine - 50 MW with $7M EIP Maximum",null,null,null,null,null,null,null,null,null,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,30,"Gas Turbine - 21.7 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,26.36271187388725,9.3648244053912251,2.0163932878751654,0,21.7,"Industrial",10.665998837761785,0,null,"Yes",21.7,10.665998837761785,null,"No",0,0]
[null,31,"Gas Turbine - 30 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,null,null,null,null,30,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,32,"Gas Turbine - 45 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,null,null,null,null,45,"Industrial",0,0,null,"Yes",0,0,null,"No",0,0]
[null,33,"Gas Turbine - 50 MW with Federal ITC Maximum of 15 MW ",null,null,null,null,null,null,null,null,null,50,"Industrial",0,0,null,"Yes",0,{"$f":"IFERROR(IF(R57=\"Yes\",S57*(HLOOKUP(T$23,Table_IncentiveSummary,$B57+1,FALSE)/S$90),0),0)","v":0},null,"No",0,{"$f":"IFERROR(IF(V57=\"Yes\",W57*(HLOOKUP(X$23,Table_IncentiveSummary,$B57+1,FALSE)/W$90),0),0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,35,"Gas Turbine - 45 MW, Existing Infrastructure",238.41939919255452,131.73049657513121,80.935220320217155,58.511550584363924,36.068930692063191,0,0,0,0,45,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,36,"Gas Turbine - 50 MW, Existing Infrastructure",321.15186504530391,19.082342218793283,0,0,0,0,0,0,0,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,38,"Gas Turbine - 11.4 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",null,null,null,0,0,0,30.227737544051923,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,39,"Gas Turbine - 21.7 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,21.7,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,40,"Gas Turbine - 30 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,30,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,41,"Gas Turbine - 45 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,45,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,42,"Gas Turbine - 50 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M",0,0,0,0,0,0,0,0,0,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,44,"Gas Turbine - 11.4 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.6043527233038546,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,45,"Gas Turbine - 21.7 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.8667271276549542,0,0,21.7,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,46,"Gas Turbine - 30 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.6043527233038546,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,47,"Gas Turbine - 45 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,9.6043527233038546,0,0,11.4,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,48,"Gas Turbine - 50 MW with Federal ITC Maximum of 50 MW , Max NWN of $2M, EIP Max of $7M",0,0,0,0,0,0,0,0,0,50,"Industrial",0,0,null,"No",0,0,null,"No",0,0]
[null,49,"PRICE TO Maximum NWN Incentive",null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,50,"Gas Turbine - 11.4 MW ",null,null,null,null,30,30,30,30,30,11.4,"Industrial",{"$f":"T74","v":6.3764332991516754},{"$f":"X74","v":0},null,"Yes",{"$f":"IF(HLOOKUP(T$23,Table_IncentiveSummary,$B74+1,FALSE)>0,IF(R74=\"Yes\",$M74,0),0)","v":11.4},6.3764332991516754,null,"No",{"$f":"IF(HLOOKUP(X$23,Table_IncentiveSummary,$B74+1,FALSE)>0,IF(V74=\"Yes\",$M74,0),0)","v":0},0]
[null,51,"Gas Turbine - 21.7 MW ",null,null,null,null,30,30,30,30,30,21.7,"Industrial",12.137596718560644,0,null,"Yes",21.7,12.137596718560644,null,"No",0,0]
[null,52,"Gas Turbine - 30 MW ",null,null,null,null,20,20,20,20,20,30,"Industrial",11.186725086231007,0,null,"Yes",30,11.186725086231007,null,"No",0,0]
[null,53,"Gas Turbine - 45 MW ",null,null,null,null,10,10,10,10,10,45,"Industrial",8.3900438146732554,0,null,"Yes",45,8.3900438146732554,null,"No",0,0]
[null,54,"Gas Turbine - 50 MW ",null,null,null,null,10,10,10,10,10,50,"Industrial",9.3222709051925055,0,null,"Yes",50,9.3222709051925055,null,"No",0,0]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,61,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,62,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,63,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,64,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,0,null,"No",0,0]
[null,65,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"No",0,{"$f":"IFERROR(IF(R89=\"Yes\",S89*(HLOOKUP(T$23,Table_IncentiveSummary,$B89+1,FALSE)/S$90),0),0)","v":0},null,"No",0,{"$f":"IFERROR(IF(V89=\"Yes\",W89*(HLOOKUP(X$23,Table_IncentiveSummary,$B89+1,FALSE)/W$90),0),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Price to Achieve Payback",{"$f":"T90","v":23.585435322815581},{"$f":"X90","v":17.719536816662643},null,null,{"$f":"SUBTOTAL(109,S25:S89)","v":53.634999999999991},{"$f":"IFERROR(SUBTOTAL(109,T25:T89),0)","v":23.585435322815581},null,null,{"$f":"SUBTOTAL(109,W25:W89)","v":1.635},{"$f":"SUBTOTAL(109,X25:X89)","v":17.719536816662643}]
[null,null,null,"EXAMPLE ONLY.  VALUES ARE NOT UPDATED"]

{"sheet":"Tables-Incentive Cases","index":13,"n_rows":190,"n_cols":14,"rows_kept":190,"cut":false,"hidden":true,"merged":[[179,2,179,4],[176,1,177,3]]}
["RELCOST:  Incentive Table",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
["RESULTS FOR SELECTED SCENARIO"]
[]
[null,{"$f":"Spider_Diagram!$C$37","v":""},null,null,null,{"$f":"IF(Recalc_Message_Target=\"\",\"\",Recalc_Message_Target)","v":"Recalculate Spider Diagram"}]
[null,{"$f":"Spider_Measure","v":"Simple Payback"},{"$f":"Spider_Diagram!B59","v":"Capital Expenses"}]
[null,{"$f":"IF(OR(Spider_Measure=Payback_Desc_1,Spider_Measure=Payback_Desc_2),\"(Years)\",\"\")","v":""},{"$f":"IF(Spider_Diagram!B59=WhatIf!A89,WhatIf!D89,\"\")","v":""}]
[null,{"$f":"B169","v":{"$error":"#VALUE!"}},{"$f":"IF(C169=\"Not Found\",0,C169)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Project Parameters"]
[null,"CHP Rated Capacity",{"$f":"IFERROR('Incentive Model'!F100/1000,\"Reselect\")","v":"Reselect"},"MW",{"$f":"IF($C$20=\"Reselect\",\"Reselect scenarios on drop downs on Economic Model sheet\",\"\")","v":""}]
[null,"Electricity Purchase Price",{"$f":"Spider_Diagram!C155","v":0},"per kWh",{"$f":"IF($C$20=\"Reselect\",\"The description of the selected scenario does not match a project in the database\",\"\")","v":""}]
[null,"Natural Gas Purchase Price",{"$f":"Spider_Diagram!C156","v":0},"per MMBtu"]
[null,"CHP Plant Cost",{"$f":"Spider_Diagram!C158","v":0},"per kW "]
[null,"Variable O&M Cost",{"$f":"IFERROR(Spider_Diagram!C159,\"Reselect\")","v":0},"per kWh"]
[null,"Electric Heat Rate (HHV)",{"$f":"Spider_Diagram!C162","v":""},"Btu/kWh"]
[null,"Thermal Output",{"$f":"Spider_Diagram!C163","v":""},"Btu/kWh"]
[null,"Electric Efficiency (HHV)",{"$f":"Spider_Diagram!C166","v":""}]
[null,"CHP Efficiency",{"$f":"Spider_Diagram!C167","v":""}]
[null,"CO2e Emissions Reductions",{"$f":"Scenarios!K167","v":0},"metric tons CO2e"]
[null,"Electricity Generation",{"$f":"'Incentive Model'!F140/1000","v":{"$error":"#VALUE!"}},"MWh per year"]
[null,"Heat Recovered",{"$f":"'Incentive Model'!F148","v":""},"MMBtu per year"]
[null,"CHP Fuel Consumption",{"$f":"'Incentive Model'!F143*10","v":{"$error":"#VALUE!"}},"therms per year"]
[null,"FCP Heat Rate",{"$f":"'Incentive Model'!F199","v":""},"Btu/kWh"]
[null,"Operating Hours",{"$f":"CONCATENATE('Incentive Model'!F112,\" hrs at \",ROUND('Incentive Model'!F113*100,0),\"% Availability\")","v":{"$error":"#VALUE!"}}]
[null,"Other Incentives Provided"]
[null,{"$f":"Scenarios!C220","v":0},{"$f":"Scenarios!C231","v":0}]
[null,{"$f":"Scenarios!D220","v":0},{"$f":"Scenarios!D231","v":0}]
[null,{"$f":"Scenarios!$E$220","v":0},{"$f":"Scenarios!$E$231","v":0}]
[]
[]
["SAVED RESULTS"]
[]
["SET 1"]
[]
[]
[null,"Hospital - 800,000 sf with Two 800 kW Recip Engines "]
[null,"Before-Tax Non-Discounted Payback","NWN CO2e Reduction Incentive ($/tonne/yr)"]
[null,"(Years)",""]
[null,1,22.44288858102265]
[null,2,44.885777162045294]
[null,3,50.538281594630043]
[null,4,33.486173099217545]
[null,5,21.955133036190539]
[null,6,16.441567923896635]
[null,"Project Parameters"]
[null,"CHP Rated Capacity",1.6,"MW"]
[null,"Electricity Purchase Price",0.05,"per kWh"]
[null,"Natural Gas Purchase Price",4.4000000000000004,"per MMBtu"]
[null,"CHP Plant Cost",1832.8404444713515,"per kW "]
[null,"Variable O&M Cost",1.6501501501501502E-2,"per kWh"]
[null,"Electric Heat Rate (HHV)",9580,"Btu/kWh"]
[null,"Thermal Output",4437.4999999999991,"Btu/kWh"]
[null,"Electric Efficiency (HHV)",0.35615866388308975]
[null,"CHP Efficiency",0.81936325678496846]
[null,"CO2e Emissions Reductions",5102.1490291812579,"metric tons CO2e"]
[null,"Electricity Generation",9764.0563380281728,"MWh per year"]
[null,"Heat Recovered",43328.000000000007,"MMBtu per year"]
[null,"CHP Fuel Consumption",935396.5971830989,"therms per year"]
[null,"FCP Heat Rate",4033.1250000000014,"Btu/kWh"]
[null,"Operating Hours","8760 hrs at 95% Availability"]
[null,"Other Incentives Provided"]
[null,"Federal ITC",293254.47111541627]
[null,"ETO Grant",500000]
[null,"ODOE EIP",1026390.6489039568]
[]
[]
[]
[]
[]
["SET 2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF(F116=\"\",\"\",F116)","v":""},null,null,null,{"$f":"IF(J116=\"\",\"\",J116)","v":""},null,null,null,{"$f":"IF(N116=\"\",\"\",N116)","v":""}]
[]
[]
[]
["SET 3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario",{"$f":"IF(Target_ScenarioResults_1<>\"\",Target_ScenarioResults_1,\"\")","v":"Riverside Hotel"}]
[]
[null,"Before-Tax Simple Payback","CO2e incentive"]
[null,{"$f":"Spider_Diagram!N218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!N227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!R218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!R227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!V218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!V227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!J218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!J227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!AH218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!AH227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!$AL$218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!$AL$227","v":{"$error":"#VALUE!"}}]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",D182,\". \",C182,\" of \",C180)","v":"Table 1. Carbon Incentive Required for Financial Viability of Riverside Hotel"}]
[]
[]
[null,null,{"$f":"IF(WhatIf!G7<>\"\",WhatIf!G7,\"\")","v":"Riverside Hotel"}]
[null,null,"Table Title","Table Number"]
[null,null,"Carbon Incentive Required for Financial Viability",1]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]

{"sheet":"Prototype Database","index":14,"n_rows":89,"n_cols":15,"rows_kept":89,"cut":false,"hidden":true,"merged":[[68,1,69,1],[68,2,69,2],[72,2,75,2],[82,1,88,1],[82,2,88,2],[19,2,21,2],[24,1,33,1],[24,2,27,2],[28,2,31,2],[32,2,33,2],[63,2,65,2],[36,1,62,1],[36,2,40,2],[41,2,46,2],[47,2,48,2],[49,2,57,2],[58,2,62,2]]}
[null,null,"Database of CHP Analysis Results",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"PROTOTYPE DESCRIPTION"]
[1,null,null,"Prototype Title","500 kW Recip Engine","3.3 MW Recip Engine","7.5 MW Gas Turbine","40 MW Gas Turbine","Hospital (1.55 MW)","Grocery","Large Hotel with Pool","Sit-Down Restaurant","Mutli-Family"]
[{"$f":"1+A20","v":2},null,null,"Description","Constant Thermal","Constant Thermal","Constant Thermal","Constant Thermal","EUI Profile, Space HTG, DHW","EUI Profile, Chilling","EUI Profile, Pool","EUI Profile, Dishwashing","EUI Profile, Central DHW"]
[{"$f":"1+A21","v":3},null,null,"Capacity",{"$f":"E38","v":500},{"$f":"F38","v":3300},{"$f":"G38","v":7500},null,{"$f":"I38","v":1550},null,null,null,null,null,{"$f":"O38","v":0}]
[4]
[5,null,"UNIT ENERGY COSTS"]
[6,"Unit Energy Costs","PGE","Tariff Class",85,85,85,85,85,85,85,85,85,85,85]
[7,null,null,"ICF Avoided Rate, $/kWh",7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2,7.7899999999999997E-2]
[8,null,null,"E350 Avoided Rate, $/kWh",6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2,6.4299999999999996E-2]
[9,null,null,"Avoided Rate as % of Retail Rate",0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96]
[10,null,"PAC","Tariff Class",30,30,30,30,30,30,30,30,30,30,30]
[11,null,null,"ICF Avoided Rate, $/kWh",7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2,7.8200000000000006E-2]
[12,null,null,"E350 Avoided Rate, $/kWh",5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2,5.6599999999999998E-2]
[13,null,null,"Avoided Rate as % of Retail Rate",0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999,0.86499999999999999]
[14,null,"Unit Costs","ICF Average Avoided Electricity Rate, $/kWh",{"$f":"AVERAGE(E26,E30)","v":7.8050000000000008E-2},{"$f":"AVERAGE(F26,F30)","v":7.8050000000000008E-2},{"$f":"AVERAGE(G26,G30)","v":7.8050000000000008E-2},null,{"$f":"AVERAGE(I26,I30)","v":7.8050000000000008E-2},null,null,null,null,null,{"$f":"AVERAGE(O26,O30)","v":7.8050000000000008E-2}]
[15,null,null,"Natural Gas Rate ($/MMBtu)",6.63,6.63,6.63,null,6.63,null,null,null,null,null,6.63]
[16]
[17,null,"CHP ANALYSIS"]
[18,"CHP Screening Tool Inputs & Results","System Selection & Operation","Technology","Reciprocating Engine","Reciprocating Engine","Gas Turbine",null,"Reciprocating Engine"]
[19,null,null,"Capacity, kW",500,3300,7500,null,1550]
[20,null,null,"Operating Hours",8760,8760,8760,null,8760]
[21,null,null,"CHP Availability (%)",0.95,0.95,0.95,null,0.98]
[22,null,null,"Offsetting Boiler Efficiency (%)",0.8,0.8,0.8,null,0.8]
[23,null,"CHP Database","Capital Cost $/kW",2850,null,null,null,2231]
[24,null,null,"O&M Costs, $/kWh",2.1499999999999998E-2,null,null,null,1.7999999999999999E-2]
[25,null,null,"Electric Heat Rate, Btu/kWh",9810,null,null,null,11097]
[26,null,null,"Thermal Output, Btu/kWh",4500,null,null,null,4209]
[27,null,null,"Electric Efficiency, %",{"$f":"IFERROR(3412/E44,\"\")","v":0.34780835881753314},{"$f":"IFERROR(3412/F44,\"\")","v":""},{"$f":"IFERROR(3412/G44,\"\")","v":""},null,{"$f":"IFERROR(3412/I44,\"\")","v":0.30747048751914929},null,null,null,null,null,{"$f":"IFERROR(3412/O44,\"\")","v":""}]
[28,null,null,"CHP Efficiency (%)",{"$f":"IFERROR(E46+(E45/E44),\"\")","v":0.80652395514780839},{"$f":"IFERROR(F46+(F45/F44),\"\")","v":""},{"$f":"IFERROR(G46+(G45/G44),\"\")","v":""},null,{"$f":"IFERROR(I46+(I45/I44),\"\")","v":0.6867621879787329},null,null,null,null,null,{"$f":"IFERROR(O46+(O45/O44),\"\")","v":""}]
[29,null,"Baseline Energy","Baseline:  Purchased Electricity (kWh)",8513139,null,null,null,26016000]
[30,null,null,"Baseline:  Boiler Fuel Use (MMBtu)",18000,null,null,null,43328]
[31,null,"CHP Energy Results","Generated Electricity (kWh)",3691714,null,null,null,10295322]
[32,null,null,"Purchased Electricity (kWh)",4821425,null,null,null,15720678]
[33,null,null,"Purchased Fuel for CHP Plant (MMBtu)",36215,null,null,null,95266]
[34,null,null,"Purchased Fuel for Back-up Heat (MMBtu)",798,null,null,null,902]
[35,null,null,"Purchased Fuel for Unmet Needs (MMBtu)",0,null,null,null,0]
[36,null,null,"Annual Heat Recovered by CHP (MMBTU/yr)",14400,null,null,null,43328]
[37,null,null,"Total Purchased Fuel, (MMBtu)",{"$f":"SUM(E52:E54)","v":37013},{"$f":"SUM(F52:F54)","v":0},{"$f":"SUM(G52:G54)","v":0},null,{"$f":"SUM(I52:I54)","v":96168},null,null,null,null,null,{"$f":"SUM(O52:O54)","v":0}]
[38,null,null,"Annual Energy Savings (kWh/yr compared to grid)",{"$f":"E48-E51","v":3691714},{"$f":"F48-F51","v":0},{"$f":"G48-G51","v":0},null,{"$f":"I48-I51","v":10295322},null,null,null,null,null,{"$f":"O48-O51","v":0}]
[39,null,null,"Increased Fuel Use (MMBtu)",{"$f":"E49-SUM(E53:E56)","v":-34211},{"$f":"F49-SUM(F53:F56)","v":0},{"$f":"G49-SUM(G53:G56)","v":0},null,{"$f":"I49-SUM(I53:I56)","v":-97070},null,null,null,null,null,{"$f":"O49-SUM(O53:O56)","v":0}]
[40,null,"CHP Cost Summary","Annual Electric Cost Savings ($/yr to facility)",{"$f":"E57*E33","v":288138.27770000004},0,0,null,803549.88210000005,null,null,null,null,null,{"$f":"O57*O33","v":0}]
[41,null,null,"Increased Gas Cost ($/yr to facility)",-226818.93,0,0,null,-643574.1,null,null,null,null,null,{"$f":"O58*O34","v":0}]
[42,null,null,"O&M Cost ($/yr)",{"$f":"E50*E43","v":79371.850999999995},{"$f":"F50*F43","v":0},{"$f":"G50*G43","v":0},null,{"$f":"I50*I43","v":185315.79599999997},null,null,null,null,null,{"$f":"O50*O43","v":0}]
[43,null,null,"Net Operating Cost Savings ($/yr)",{"$f":"E59+E60-E61","v":-18052.503299999953},{"$f":"F59+F60-F61","v":0},{"$f":"G59+G60-G61","v":0},null,{"$f":"I59+I60-I61","v":-25340.013899999904},null,null,null,null,null,{"$f":"O59+O60-O61","v":0}]
[44,null,null,"Installed Cost ($)",{"$f":"E42*E38","v":1425000},{"$f":"F42*F38","v":0},{"$f":"G42*G38","v":0},null,{"$f":"I42*I38","v":3458050},null,null,null,null,null,{"$f":"O42*O38","v":0}]
[45,null,null,"Fuel Chargeable to Power (FCP) Heat Rate (BTU/kWh)",{"$f":"IFERROR((E52*100000-E55/E41)/E50,\"\")","v":980.97577439639144},{"$f":"IFERROR((F52*100000-F55/F41)/F50,\"\")","v":""},{"$f":"IFERROR((G52*100000-G55/G41)/G50,\"\")","v":""},null,{"$f":"IFERROR((I52*100000-I55/I41)/I50,\"\")","v":925.32762355563045},null,null,null,null,null,{"$f":"IFERROR((O52*100000-O55/O41)/O50,\"\")","v":""}]
[46,null,null,"FCP Efficiency (%)",{"$f":"IFERROR(3412/E64,\"\")","v":3.4781694808920771},{"$f":"IFERROR(3412/F64,\"\")","v":""},{"$f":"IFERROR(3412/G64,\"\")","v":""},null,{"$f":"IFERROR(3412/I64,\"\")","v":3.6873426375073213},null,null,null,null,null,{"$f":"IFERROR(3412/O64,\"\")","v":""}]
[47,null,null,"Total System Efficiency (%)",{"$f":"IFERROR((E55/E41+E50*3412)/(E52*100000),\"\")","v":3.4781571636062405},{"$f":"IFERROR((F55/F41+F50*3412)/(F52*100000),\"\")","v":""},{"$f":"IFERROR((G55/G41+G50*3412)/(G52*100000),\"\")","v":""},null,{"$f":"IFERROR((I55/I41+I50*3412)/(I52*100000),\"\")","v":3.687327359603636},null,null,null,null,null,{"$f":"IFERROR((O55/O41+O50*3412)/(O52*100000),\"\")","v":""}]
[48]
[49,null,"GHG EMISSIONS REDUCTIONS"]
[50,"CO2 Calc","CO2","CO2 Emissions Reductions, lbs CO2e",2983964,null,null,null,8498768]
[51,null,null,"CO2 Emissions Reductions, tons CO2e",{"$f":"E69/2000","v":1491.982},{"$f":"F69/2000","v":0},{"$f":"G69/2000","v":0},null,{"$f":"I69/2000","v":4249.384},null,null,null,null,null,{"$f":"O69/2000","v":0}]
[52]
[53,null,"INCENTIVES"]
[54,null,"Incentives","NW Natural Incentive Rate ($/tonne CO2)",30,30,30,null,30,null,null,null,null,null,30]
[55,null,null,"ODOE Efficiency Incentive ($)",{"$f":"IF(0.285*E63>5000000,5000000,0.285*E63)","v":406124.99999999994},{"$f":"IF(0.285*F63>5000000,5000000,0.285*F63)","v":0},{"$f":"IF(0.285*G63>5000000,5000000,0.285*G63)","v":0},null,{"$f":"IF(0.285*I63>5000000,5000000,0.285*I63)","v":985544.24999999988},null,null,null,null,null,{"$f":"IF(0.285*O63>5000000,5000000,0.285*O63)","v":0}]
[56,null,null,"Energy Trust Incentive ($)",{"$f":"IF(0.08*E57>500000,499999,IF(0.08*E57>0.5*E63,0.5*E63,0.08*E57))","v":295337.12},{"$f":"IF(0.08*F57>500000,499999,IF(0.08*F57>0.5*F63,0.5*F63,0.08*F57))","v":0},{"$f":"IF(0.08*G57>500000,499999,IF(0.08*G57>0.5*G63,0.5*G63,0.08*G57))","v":0},null,{"$f":"IF(0.08*I57>500000,499999,IF(0.08*I57>0.5*I63,0.5*I63,0.08*I57))","v":499999},null,null,null,null,null,{"$f":"IF(0.08*O57>500000,499999,IF(0.08*O57>0.5*O63,0.5*O63,0.08*O57))","v":0}]
[57,null,null,"Federal Business Energy Investment Tax Credit ($)",{"$f":"IF(E38<20000,0.1*E63,E63/E38*15000*0.1)","v":142500},{"$f":"IF(F38<20000,0.1*F63,F63/F38*15000*0.1)","v":0},{"$f":"IF(G38<20000,0.1*G63,G63/G38*15000*0.1)","v":0},null,{"$f":"IF(I38<20000,0.1*I63,I63/I38*15000*0.1)","v":345805},null,null,null,null,null,{"$f":"IF(O38<20000,0.1*O63,O63/O38*15000*0.1)","v":0}]
[58,null,null,"NW Natural Emissions Incentive ($/yr)",{"$f":"E73*E69/2000","v":44759.46},{"$f":"F73*F69/2000","v":0},{"$f":"G73*G69/2000","v":0},null,{"$f":"I73*I69/2000","v":127481.52},null,null,null,null,null,{"$f":"O73*O69/2000","v":0}]
[59,null,null,"NW Natural Emissions Incentive Present Value ($)",{"$f":"PV(0.052,10,-E77)","v":342288.29165667761},{"$f":"PV(0.052,10,-F77)","v":0},{"$f":"PV(0.052,10,-G77)","v":0},null,{"$f":"PV(0.052,10,-I77)","v":974887.35785902198},null,null,null,null,null,{"$f":"PV(0.052,10,-O77)","v":0}]
[60,null,null,"Payback period before Incentives (yrs)",{"$f":"IFERROR((E63)/E62,\"\")","v":-78.936420967168786},{"$f":"IFERROR((F63)/F62,\"\")","v":""},{"$f":"IFERROR((G63)/G62,\"\")","v":""},null,{"$f":"IFERROR((I63)/I62,\"\")","v":-136.46598670571422},null,null,null,null,null,{"$f":"IFERROR((O63)/O62,\"\")","v":""}]
[61,null,null,"Payback period (yrs, including all incentives)",{"$f":"IFERROR((E63-E74-E75-E76)/(E62+E77),\"\")","v":21.756049801061721},{"$f":"IFERROR((F63-F74-F75-F76)/(F62+F77),\"\")","v":""},{"$f":"IFERROR((G63-G74-G75-G76)/(G62+G77),\"\")","v":""},null,{"$f":"IFERROR((I63-I74-I75-I76)/(I62+I77),\"\")","v":15.925962051190064},null,null,null,null,null,{"$f":"IFERROR((O63-O74-O75-O76)/(O62+O77),\"\")","v":""}]
[62]
[63,null,"LIFE CYCLE COST ANALYIS"]
[64,"RELCOST ","Financial Analysis",{"$f":"WhatIf!F14","v":"Equity IRR"},{"$f":"WhatIf!H14","v":0.18890799169207684},null,null,null,0.23949405015934966]
[65,null,null,{"$f":"WhatIf!F15","v":"Project IRR"},{"$f":"WhatIf!H15","v":0.18890799169207684},null,null,null,0.23949405015934966]
[66,null,null,{"$f":"WhatIf!F16","v":"Net Present Value"},{"$f":"WhatIf!H16","v":151025.69535858996},null,null,null,1633068.8404737762]
[{"$f":"1+A85","v":67},null,null,{"$f":"WhatIf!F17","v":"Benefit Cost Ratio (After Tax)"},{"$f":"WhatIf!H17","v":1.2756949531920228},null,null,null,1.6956611997898094]
[{"$f":"1+A86","v":68},null,null,{"$f":"WhatIf!F18","v":"After-Tax Discounted Payback"},{"$f":"WhatIf!H18","v":5.4147363596734612},null,null,null,6.3308077690962969]
[{"$f":"1+A87","v":69},null,null,{"$f":"WhatIf!F21","v":"Before-Tax Non-Discounted Payback"},{"$f":"WhatIf!H21","v":11.583832313679686},null,null,null,3.9682381834916702]
[{"$f":"1+A88","v":70},null,null,{"$f":"WhatIf!F22","v":"Before-Tax Simple Payback"},{"$f":"WhatIf!H22","v":13.24982537151547},null,null,null,4.2400275262976317]

{"sheet":"Loan Calculators","index":15,"n_rows":428,"n_cols":13,"rows_kept":428,"cut":false,"hidden":true,"merged":[[18,3,18,6],[29,3,29,6]]}
[null,"RELCOST:  Define Loan Structures",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
[]
[null,"PROJECT DATA"]
[null,null,"Description",{"$f":"'Incentive Model'!H14","v":"Riverside Hotel"},{"$f":"'Incentive Model'!I14","v":"Warm Springs Hospital, Recips"},{"$f":"'Incentive Model'!J14","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"'Incentive Model'!K14","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[null,null,"Capacity",{"$f":"IF('Incentive Model'!H100<>\"\",'Incentive Model'!H100,0)","v":0},{"$f":"IF('Incentive Model'!I100<>\"\",'Incentive Model'!I100,0)","v":0},{"$f":"IF('Incentive Model'!J100<>\"\",'Incentive Model'!J100,0)","v":0},{"$f":"IF('Incentive Model'!K100<>\"\",'Incentive Model'!K100,0)","v":0},"kW"]
[null,null,"Installed Costs (Before Grants)",{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF('Incentive Model'!#REF!<>\"\",'Incentive Model'!#REF!,0)","v":{"$error":"#REF!"}}]
[null,null,"Installed Costs Remaining After Gratns",{"$f":"'Grants & Loans'!C24","v":0},{"$f":"'Grants & Loans'!D24","v":0},{"$f":"'Grants & Loans'!E24","v":0},{"$f":"'Grants & Loans'!F24","v":0}]
[null,null,"Annual Electricity Savings",{"$f":"IF('Incentive Model'!H149<>\"\",'Incentive Model'!H149,0)","v":0},{"$f":"IF('Incentive Model'!I149<>\"\",'Incentive Model'!I149,0)","v":0},{"$f":"IF('Incentive Model'!J149<>\"\",'Incentive Model'!J149,0)","v":0},{"$f":"IF('Incentive Model'!K149<>\"\",'Incentive Model'!K149,0)","v":0},"kWh"]
[null,null,"Annual Natural Gas Savings",null,null,null,null,"therms"]
[null,null,"Installed Cost per kW",{"$f":"IFERROR(D$9/D$7,0)","v":0},{"$f":"IFERROR(E$9/E$7,0)","v":0},{"$f":"IFERROR(F$9/F$7,0)","v":0},{"$f":"IFERROR(G$9/G$7,0)","v":0}]
[null,null,"Carbon Emissions Reductions",{"$f":"IF('Incentive Model'!H212<>\"\",'Incentive Model'!H212,0)","v":0},{"$f":"IF('Incentive Model'!I212<>\"\",'Incentive Model'!I212,0)","v":0},{"$f":"IF('Incentive Model'!J212<>\"\",'Incentive Model'!J212,0)","v":0},{"$f":"IF('Incentive Model'!K212<>\"\",'Incentive Model'!K212,0)","v":0},"tons CO2e per year"]
[null,null,null,{"$f":"'Grant Calculators'!D17","v":0}]
[null,"TOTALS"]
[]
[]
[]
[null,"Order of Application","Grants","Amounts if Applied Individually"]
[null,{"$f":"'Grants & Loans'!A161","v":1},{"$f":"IF(C404=0,\"\",C404)","v":"Low Interest Loan 1"},{"$f":"IF(D404=0,\"\",D404)","v":""},{"$f":"IF(E404=0,\"\",E404)","v":""},{"$f":"IF(F404=0,\"\",F404)","v":""},{"$f":"IF(G404=0,\"\",G404)","v":""}]
[null,{"$f":"'Grants & Loans'!A168","v":2},{"$f":"IF(C405=0,\"\",C405)","v":"Loan 2"},{"$f":"IF(D405=0,\"\",D405)","v":""},"","",""]
[null,{"$f":"'Grants & Loans'!A175","v":3},{"$f":"IF(C406=0,\"\",C406)","v":"Loan 3"},"","","",""]
[null,{"$f":"'Grants & Loans'!A182","v":4},{"$f":"IF(C407=0,\"\",C407)","v":"Loan 4"},"","","",""]
[null,{"$f":"'Grants & Loans'!A189","v":5},{"$f":"IF(C408=0,\"\",C408)","v":"Loan 5"},"","","",""]
[null,{"$f":"'Grants & Loans'!A196","v":6},{"$f":"IF(C409=0,\"\",C409)","v":"Loan 6"},{"$f":"IF(D409=0,\"\",D409)","v":""},{"$f":"IF(E409=0,\"\",E409)","v":""},{"$f":"IF(F409=0,\"\",F409)","v":""},{"$f":"IF(G409=0,\"\",G409)","v":""}]
[null,null,null,{"$f":"SUM(D20:D25)","v":0},{"$f":"SUM(E20:E25)","v":0}]
[null,null,null,{"$f":"IF(D26>D9,\"Exceeds Installed Cost\",\"\")","v":""},{"$f":"IF(E26>E9,\"Exceeds Installed Cost\",\"\")","v":""},{"$f":"IF(F26>F9,\"Exceeds Installed Cost\",\"\")","v":""},{"$f":"IF(G26>G9,\"Exceeds Installed Cost\",\"\")","v":""}]
[]
[]
[null,null,"Loans","Applied in Order"]
[null,null,{"$f":"C422","v":"Low Interest Loan 1"},{"$f":"D422","v":0},{"$f":"E422","v":0},{"$f":"F422","v":0},{"$f":"G422","v":0}]
[null,null,{"$f":"C423","v":"Loan 2"},0,0,0,0]
[null,null,"Loan 3",0,0,0,0]
[null,null,"Loan 4",0,0,0,0]
[null,null,"Loan 5",0,0,0,0]
[null,null,"Loan 6",0,0,0,0]
[null,null,"Total Loans",{"$f":"SUM(D31:D36)","v":0},{"$f":"SUM(E31:E36)","v":0},{"$f":"SUM(F31:F36)","v":0},{"$f":"SUM(G31:G36)","v":0}]
[null,null,"Remaining After Grants and Loans",{"$f":"D9-D37","v":0},{"$f":"E9-E37","v":0},{"$f":"F9-F37","v":0},{"$f":"G9-G37","v":0}]
[]
[]
[1,{"$f":"CONCATENATE(\"LOAN \",A41)","v":"LOAN 1"},{"$f":"'Grants & Loans'!B161","v":"Low Interest Loan 1"},{"$f":"D93","v":0},{"$f":"E93","v":0},{"$f":"F93","v":0},{"$f":"G93","v":0}]
[]
[null,null,"TWO PART",null,null,null,null,null,"State Low Interest Loan 1"]
[null,null,"Description",{"$f":"C41","v":"Low Interest Loan 1"},{"$f":"D44","v":"Low Interest Loan 1"},"Low Interest Loan 1","Low Interest Loan 1",null,"Loan Amount",{"$f":"'Grants & Loans'!C162","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C163","v":0.5}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C164","v":100000}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C165","v":0.3}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C166","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J45","v":0.5},{"$f":"$J45","v":0.5},{"$f":"$J45","v":0.5},{"$f":"$J45","v":0.5}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J44","v":0},{"$f":"$J44","v":0},{"$f":"$J44","v":0},{"$f":"$J44","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D54","v":0},{"$f":"InstalledCost2*E54","v":0},{"$f":"InstalledCost3*F54","v":0},{"$f":"InstalledCost4*G54","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D55*AnnualElectricitySavings","v":0},{"$f":"E55*AnnualElectricitySavings2","v":0},{"$f":"F55*AnnualElectricitySavings3","v":0},{"$f":"G55*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D56","v":0},{"$f":"E56","v":0},{"$f":"F56","v":0},{"$f":"G56","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D57*Capacity","v":0},{"$f":"E57*Capacity2","v":0},{"$f":"F57*Capacity3","v":0},{"$f":"G57*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D58*CO2eShortTons","v":0},{"$f":"E58*CO2eShortTons2","v":0},{"$f":"F58*CO2eShortTons3","v":0},{"$f":"G58*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D59:D63)","v":0},{"$f":"SUM(E59:E63)","v":0},{"$f":"SUM(F59:F63)","v":0},{"$f":"SUM(G59:G63)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J46","v":100000},{"$f":"$J46","v":100000},{"$f":"$J46","v":100000},{"$f":"$J46","v":100000}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J47","v":0.3},{"$f":"$J47","v":0.3},{"$f":"$J47","v":0.3},{"$f":"$J47","v":0.3}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D65=0,D65=\"\",D54>1),InstalledCost,D65)","v":100000},{"$f":"IF(OR(E65=0,E65=\"\",E54>1),InstalledCost2,E65)","v":100000},{"$f":"IF(OR(F65=0,F65=\"\",F54>1),InstalledCost3,F65)","v":100000},{"$f":"IF(OR(G65=0,G65=\"\",G54>1),InstalledCost4,G65)","v":100000}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D66=0,D66=\"\",D55>1),InstalledCost,D66*Capacity)","v":0},{"$f":"IF(OR(E66=0,E66=\"\",E55>1),InstalledCost2,E66*Capacity2)","v":0},{"$f":"IF(OR(F66=0,F66=\"\",F55>1),InstalledCost3,F66*Capacity3)","v":0},{"$f":"IF(OR(G66=0,G66=\"\",G55>1),InstalledCost4,G66*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D67=0,D67=\"\",D54>1),D$8,D67*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E67=0,E67=\"\",E54>1),E$8,E67*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F67=0,F67=\"\",F54>1),F$8,F67*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G67=0,G67=\"\",G54>1),G$8,G67*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D64,D68:D69)","v":0},{"$f":"MIN(E64,E68:E69)","v":0},{"$f":"MIN(F64,F68:F69)","v":0},{"$f":"MIN(G64,G68:G69)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D74","v":0},{"$f":"InstalledCost2*E74","v":0},{"$f":"InstalledCost3*F74","v":0},{"$f":"InstalledCost4*G74","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D75*AnnualElectricitySavings","v":0},{"$f":"E75*AnnualElectricitySavings2","v":0},{"$f":"F75*AnnualElectricitySavings3","v":0},{"$f":"G75*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D76","v":0},{"$f":"E76","v":0},{"$f":"F76","v":0},{"$f":"G76","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D77*Capacity","v":0},{"$f":"E77*Capacity2","v":0},{"$f":"F77*Capacity3","v":0},{"$f":"G77*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D78*CO2eShortTons","v":0},{"$f":"E78*CO2eShortTons2","v":0},{"$f":"F78*CO2eShortTons3","v":0},{"$f":"G78*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D79:D83)","v":0},{"$f":"SUM(E79:E83)","v":0},{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D85=0,D85=\"\",D74>1),InstalledCost,D85)","v":0},{"$f":"IF(OR(E85=0,E85=\"\",E74>1),InstalledCost2,E85)","v":0},{"$f":"IF(OR(F85=0,F85=\"\",F74>1),InstalledCost3,F85)","v":0},{"$f":"IF(OR(G85=0,G85=\"\",G74>1),InstalledCost4,G85)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D86=0,D86=\"\",D75>1),InstalledCost,D86*Capacity)","v":0},{"$f":"IF(OR(E86=0,E86=\"\",E75>1),InstalledCost2,E86*Capacity2)","v":0},{"$f":"IF(OR(F86=0,F86=\"\",F75>1),InstalledCost3,F86*Capacity3)","v":0},{"$f":"IF(OR(G86=0,G86=\"\",G75>1),InstalledCost4,G86*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D87=0,D87=\"\",D74>1),InstalledCost,D87*InstalledCost)","v":0},{"$f":"IF(OR(E87=0,E87=\"\",E74>1),InstalledCost2,E87*InstalledCost2)","v":0},{"$f":"IF(OR(F87=0,F87=\"\",F74>1),InstalledCost3,F87*InstalledCost3)","v":0},{"$f":"IF(OR(G87=0,G87=\"\",G74>1),InstalledCost4,G87*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D84,D88,D90,D89)","v":0},{"$f":"MIN(E84,E88,E90,E89)","v":0},{"$f":"MIN(F84,F88,F90,F89)","v":0},{"$f":"MIN(G84,G88,G90,G89)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D47=0,D47=\"\"),D71,IF(Capacity<D47,D91,D71))","v":0},{"$f":"IF(OR(E47=0,E47=\"\"),E71,IF(Capacity2<E47,E91,E71))","v":0},{"$f":"IF(OR(F47=0,F47=\"\"),F71,IF(Capacity3<F47,F91,F71))","v":0},{"$f":"IF(OR(G47=0,G47=\"\"),G71,IF(Capacity4<G47,G91,G71))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[2,{"$f":"CONCATENATE(\"LOAN \",A101)","v":"LOAN 2"},{"$f":"'Grants & Loans'!B168","v":"Loan 2"},{"$f":"D153","v":0},{"$f":"E153","v":0},{"$f":"F153","v":0},{"$f":"G153","v":0}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C101","v":"Loan 2"}]
[null,null,"Description",{"$f":"C101","v":"Loan 2"},{"$f":"D104","v":"Loan 2"},"Loan 2","Loan 2",null,"Loan Amount",{"$f":"'Grants & Loans'!C169","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C170","v":0.2}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C171","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C172","v":0}]
[null,null,"First Installment Year",1,1,1,1]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J105","v":0.2},{"$f":"$J105","v":0.2},{"$f":"$J105","v":0.2},{"$f":"$J105","v":0.2}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J104","v":0},{"$f":"$J104","v":0},{"$f":"$J104","v":0},{"$f":"$J104","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D114","v":0},{"$f":"InstalledCost2*E114","v":0},{"$f":"InstalledCost3*F114","v":0},{"$f":"InstalledCost4*G114","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D115*AnnualElectricitySavings","v":0},{"$f":"E115*AnnualElectricitySavings2","v":0},{"$f":"F115*AnnualElectricitySavings3","v":0},{"$f":"G115*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D116","v":0},{"$f":"E116","v":0},{"$f":"F116","v":0},{"$f":"G116","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D117*Capacity","v":0},{"$f":"E117*Capacity2","v":0},{"$f":"F117*Capacity3","v":0},{"$f":"G117*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D118*CO2eShortTons","v":0},{"$f":"E118*CO2eShortTons2","v":0},{"$f":"F118*CO2eShortTons3","v":0},{"$f":"G118*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D119:D123)","v":0},{"$f":"SUM(E119:E123)","v":0},{"$f":"SUM(F119:F123)","v":0},{"$f":"SUM(G119:G123)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J106","v":0},{"$f":"$J106","v":0},{"$f":"$J106","v":0},{"$f":"$J106","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J107","v":0},{"$f":"$J107","v":0},{"$f":"$J107","v":0},{"$f":"$J107","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D125=0,D125=\"\",D114>1),InstalledCost,D125)","v":0},{"$f":"IF(OR(E125=0,E125=\"\",E114>1),InstalledCost2,E125)","v":0},{"$f":"IF(OR(F125=0,F125=\"\",F114>1),InstalledCost3,F125)","v":0},{"$f":"IF(OR(G125=0,G125=\"\",G114>1),InstalledCost4,G125)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D126=0,D126=\"\",D115>1),InstalledCost,D126*Capacity)","v":0},{"$f":"IF(OR(E126=0,E126=\"\",E115>1),InstalledCost2,E126*Capacity2)","v":0},{"$f":"IF(OR(F126=0,F126=\"\",F115>1),InstalledCost3,F126*Capacity3)","v":0},{"$f":"IF(OR(G126=0,G126=\"\",G115>1),InstalledCost4,G126*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D127=0,D127=\"\",D114>1),D$8,D127*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E127=0,E127=\"\",E114>1),E$8,E127*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F127=0,F127=\"\",F114>1),F$8,F127*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G127=0,G127=\"\",G114>1),G$8,G127*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D124,D128:D129)","v":0},{"$f":"MIN(E124,E128:E129)","v":0},{"$f":"MIN(F124,F128:F129)","v":0},{"$f":"MIN(G124,G128:G129)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D134","v":0},{"$f":"InstalledCost2*E134","v":0},{"$f":"InstalledCost3*F134","v":0},{"$f":"InstalledCost4*G134","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D135*AnnualElectricitySavings","v":0},{"$f":"E135*AnnualElectricitySavings2","v":0},{"$f":"F135*AnnualElectricitySavings3","v":0},{"$f":"G135*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D136","v":0},{"$f":"E136","v":0},{"$f":"F136","v":0},{"$f":"G136","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D137*Capacity","v":0},{"$f":"E137*Capacity2","v":0},{"$f":"F137*Capacity3","v":0},{"$f":"G137*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D138*CO2eShortTons","v":0},{"$f":"E138*CO2eShortTons2","v":0},{"$f":"F138*CO2eShortTons3","v":0},{"$f":"G138*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D139:D143)","v":0},{"$f":"SUM(E139:E143)","v":0},{"$f":"SUM(F139:F143)","v":0},{"$f":"SUM(G139:G143)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D145=0,D145=\"\",D134>1),InstalledCost,D145)","v":0},{"$f":"IF(OR(E145=0,E145=\"\",E134>1),InstalledCost2,E145)","v":0},{"$f":"IF(OR(F145=0,F145=\"\",F134>1),InstalledCost3,F145)","v":0},{"$f":"IF(OR(G145=0,G145=\"\",G134>1),InstalledCost4,G145)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D146=0,D146=\"\",D135>1),InstalledCost,D146*Capacity)","v":0},{"$f":"IF(OR(E146=0,E146=\"\",E135>1),InstalledCost2,E146*Capacity2)","v":0},{"$f":"IF(OR(F146=0,F146=\"\",F135>1),InstalledCost3,F146*Capacity3)","v":0},{"$f":"IF(OR(G146=0,G146=\"\",G135>1),InstalledCost4,G146*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D147=0,D147=\"\",D134>1),InstalledCost,D147*InstalledCost)","v":0},{"$f":"IF(OR(E147=0,E147=\"\",E134>1),InstalledCost2,E147*InstalledCost2)","v":0},{"$f":"IF(OR(F147=0,F147=\"\",F134>1),InstalledCost3,F147*InstalledCost3)","v":0},{"$f":"IF(OR(G147=0,G147=\"\",G134>1),InstalledCost4,G147*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D144,D148,D150,D149)","v":0},{"$f":"MIN(E144,E148,E150,E149)","v":0},{"$f":"MIN(F144,F148,F150,F149)","v":0},{"$f":"MIN(G144,G148,G150,G149)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D107=0,D107=\"\"),D131,IF(Capacity<D107,D151,D131))","v":0},{"$f":"IF(OR(E107=0,E107=\"\"),E131,IF(Capacity2<E107,E151,E131))","v":0},{"$f":"IF(OR(F107=0,F107=\"\"),F131,IF(Capacity3<F107,F151,F131))","v":0},{"$f":"IF(OR(G107=0,G107=\"\"),G131,IF(Capacity4<G107,G151,G131))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[3,{"$f":"CONCATENATE(\"LOAN \",A161)","v":"LOAN 3"},{"$f":"'Grants & Loans'!B175","v":"Loan 3"},{"$f":"D213","v":0},{"$f":"E213","v":0},{"$f":"F213","v":0},{"$f":"G213","v":0}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C161","v":"Loan 3"}]
[null,null,"Description",{"$f":"C161","v":"Loan 3"},{"$f":"D164","v":"Loan 3"},"Loan 3","Loan 3",null,"Loan Amount",{"$f":"'Grants & Loans'!C176","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C177","v":0.2}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C178","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C179","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C180","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J165","v":0.2},{"$f":"$J165","v":0.2},{"$f":"$J165","v":0.2},{"$f":"$J165","v":0.2}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J164","v":0},{"$f":"$J164","v":0},{"$f":"$J164","v":0},{"$f":"$J164","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D174","v":0},{"$f":"InstalledCost2*E174","v":0},{"$f":"InstalledCost3*F174","v":0},{"$f":"InstalledCost4*G174","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D175*AnnualElectricitySavings","v":0},{"$f":"E175*AnnualElectricitySavings2","v":0},{"$f":"F175*AnnualElectricitySavings3","v":0},{"$f":"G175*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D176","v":0},{"$f":"E176","v":0},{"$f":"F176","v":0},{"$f":"G176","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D177*Capacity","v":0},{"$f":"E177*Capacity2","v":0},{"$f":"F177*Capacity3","v":0},{"$f":"G177*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D178*CO2eShortTons","v":0},{"$f":"E178*CO2eShortTons2","v":0},{"$f":"F178*CO2eShortTons3","v":0},{"$f":"G178*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D179:D183)","v":0},{"$f":"SUM(E179:E183)","v":0},{"$f":"SUM(F179:F183)","v":0},{"$f":"SUM(G179:G183)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J166","v":0},{"$f":"$J166","v":0},{"$f":"$J166","v":0},{"$f":"$J166","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J167","v":0},{"$f":"$J167","v":0},{"$f":"$J167","v":0},{"$f":"$J167","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D185=0,D185=\"\",D174>1),InstalledCost,D185)","v":0},{"$f":"IF(OR(E185=0,E185=\"\",E174>1),InstalledCost2,E185)","v":0},{"$f":"IF(OR(F185=0,F185=\"\",F174>1),InstalledCost3,F185)","v":0},{"$f":"IF(OR(G185=0,G185=\"\",G174>1),InstalledCost4,G185)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D186=0,D186=\"\",D175>1),InstalledCost,D186*Capacity)","v":0},{"$f":"IF(OR(E186=0,E186=\"\",E175>1),InstalledCost2,E186*Capacity2)","v":0},{"$f":"IF(OR(F186=0,F186=\"\",F175>1),InstalledCost3,F186*Capacity3)","v":0},{"$f":"IF(OR(G186=0,G186=\"\",G175>1),InstalledCost4,G186*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D187=0,D187=\"\",D174>1),D$8,D187*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E187=0,E187=\"\",E174>1),E$8,E187*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F187=0,F187=\"\",F174>1),F$8,F187*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G187=0,G187=\"\",G174>1),G$8,G187*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D184,D188:D189)","v":0},{"$f":"MIN(E184,E188:E189)","v":0},{"$f":"MIN(F184,F188:F189)","v":0},{"$f":"MIN(G184,G188:G189)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D194","v":0},{"$f":"InstalledCost2*E194","v":0},{"$f":"InstalledCost3*F194","v":0},{"$f":"InstalledCost4*G194","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D195*AnnualElectricitySavings","v":0},{"$f":"E195*AnnualElectricitySavings2","v":0},{"$f":"F195*AnnualElectricitySavings3","v":0},{"$f":"G195*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D196","v":0},{"$f":"E196","v":0},{"$f":"F196","v":0},{"$f":"G196","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D197*Capacity","v":0},{"$f":"E197*Capacity2","v":0},{"$f":"F197*Capacity3","v":0},{"$f":"G197*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D198*CO2eShortTons","v":0},{"$f":"E198*CO2eShortTons2","v":0},{"$f":"F198*CO2eShortTons3","v":0},{"$f":"G198*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D199:D203)","v":0},{"$f":"SUM(E199:E203)","v":0},{"$f":"SUM(F199:F203)","v":0},{"$f":"SUM(G199:G203)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D205=0,D205=\"\",D194>1),InstalledCost,D205)","v":0},{"$f":"IF(OR(E205=0,E205=\"\",E194>1),InstalledCost2,E205)","v":0},{"$f":"IF(OR(F205=0,F205=\"\",F194>1),InstalledCost3,F205)","v":0},{"$f":"IF(OR(G205=0,G205=\"\",G194>1),InstalledCost4,G205)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D206=0,D206=\"\",D195>1),InstalledCost,D206*Capacity)","v":0},{"$f":"IF(OR(E206=0,E206=\"\",E195>1),InstalledCost2,E206*Capacity2)","v":0},{"$f":"IF(OR(F206=0,F206=\"\",F195>1),InstalledCost3,F206*Capacity3)","v":0},{"$f":"IF(OR(G206=0,G206=\"\",G195>1),InstalledCost4,G206*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D207=0,D207=\"\",D194>1),InstalledCost,D207*InstalledCost)","v":0},{"$f":"IF(OR(E207=0,E207=\"\",E194>1),InstalledCost2,E207*InstalledCost2)","v":0},{"$f":"IF(OR(F207=0,F207=\"\",F194>1),InstalledCost3,F207*InstalledCost3)","v":0},{"$f":"IF(OR(G207=0,G207=\"\",G194>1),InstalledCost4,G207*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D204,D208,D210,D209)","v":0},{"$f":"MIN(E204,E208,E210,E209)","v":0},{"$f":"MIN(F204,F208,F210,F209)","v":0},{"$f":"MIN(G204,G208,G210,G209)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D167=0,D167=\"\"),D191,IF(Capacity<D167,D211,D191))","v":0},{"$f":"IF(OR(E167=0,E167=\"\"),E191,IF(Capacity2<E167,E211,E191))","v":0},{"$f":"IF(OR(F167=0,F167=\"\"),F191,IF(Capacity3<F167,F211,F191))","v":0},{"$f":"IF(OR(G167=0,G167=\"\"),G191,IF(Capacity4<G167,G211,G191))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[4,{"$f":"CONCATENATE(\"LOAN \",A221)","v":"LOAN 4"},{"$f":"'Grants & Loans'!B182","v":"Loan 4"},{"$f":"D273","v":0},{"$f":"E273","v":0},{"$f":"F273","v":0},{"$f":"G273","v":0}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C221","v":"Loan 4"}]
[null,null,"Description",{"$f":"C221","v":"Loan 4"},{"$f":"D224","v":"Loan 4"},"Loan 4","Loan 4",null,"Loan Amount",{"$f":"'Grants & Loans'!C183","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C184","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C185","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C186","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C187","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J225","v":0},{"$f":"$J225","v":0},{"$f":"$J225","v":0},{"$f":"$J225","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J224","v":0},{"$f":"$J224","v":0},{"$f":"$J224","v":0},{"$f":"$J224","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D234","v":0},{"$f":"InstalledCost2*E234","v":0},{"$f":"InstalledCost3*F234","v":0},{"$f":"InstalledCost4*G234","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D235*AnnualElectricitySavings","v":0},{"$f":"E235*AnnualElectricitySavings2","v":0},{"$f":"F235*AnnualElectricitySavings3","v":0},{"$f":"G235*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D236","v":0},{"$f":"E236","v":0},{"$f":"F236","v":0},{"$f":"G236","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D237*Capacity","v":0},{"$f":"E237*Capacity2","v":0},{"$f":"F237*Capacity3","v":0},{"$f":"G237*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D238*CO2eShortTons","v":0},{"$f":"E238*CO2eShortTons2","v":0},{"$f":"F238*CO2eShortTons3","v":0},{"$f":"G238*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D239:D243)","v":0},{"$f":"SUM(E239:E243)","v":0},{"$f":"SUM(F239:F243)","v":0},{"$f":"SUM(G239:G243)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J226","v":0},{"$f":"$J226","v":0},{"$f":"$J226","v":0},{"$f":"$J226","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J227","v":0},{"$f":"$J227","v":0},{"$f":"$J227","v":0},{"$f":"$J227","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D245=0,D245=\"\",D234>1),InstalledCost,D245)","v":0},{"$f":"IF(OR(E245=0,E245=\"\",E234>1),InstalledCost2,E245)","v":0},{"$f":"IF(OR(F245=0,F245=\"\",F234>1),InstalledCost3,F245)","v":0},{"$f":"IF(OR(G245=0,G245=\"\",G234>1),InstalledCost4,G245)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D246=0,D246=\"\",D235>1),InstalledCost,D246*Capacity)","v":0},{"$f":"IF(OR(E246=0,E246=\"\",E235>1),InstalledCost2,E246*Capacity2)","v":0},{"$f":"IF(OR(F246=0,F246=\"\",F235>1),InstalledCost3,F246*Capacity3)","v":0},{"$f":"IF(OR(G246=0,G246=\"\",G235>1),InstalledCost4,G246*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D247=0,D247=\"\",D234>1),D$8,D247*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E247=0,E247=\"\",E234>1),E$8,E247*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F247=0,F247=\"\",F234>1),F$8,F247*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G247=0,G247=\"\",G234>1),G$8,G247*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D244,D248:D249)","v":0},{"$f":"MIN(E244,E248:E249)","v":0},{"$f":"MIN(F244,F248:F249)","v":0},{"$f":"MIN(G244,G248:G249)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D254","v":0},{"$f":"InstalledCost2*E254","v":0},{"$f":"InstalledCost3*F254","v":0},{"$f":"InstalledCost4*G254","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D255*AnnualElectricitySavings","v":0},{"$f":"E255*AnnualElectricitySavings2","v":0},{"$f":"F255*AnnualElectricitySavings3","v":0},{"$f":"G255*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D256","v":0},{"$f":"E256","v":0},{"$f":"F256","v":0},{"$f":"G256","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D257*Capacity","v":0},{"$f":"E257*Capacity2","v":0},{"$f":"F257*Capacity3","v":0},{"$f":"G257*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D258*CO2eShortTons","v":0},{"$f":"E258*CO2eShortTons2","v":0},{"$f":"F258*CO2eShortTons3","v":0},{"$f":"G258*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D259:D263)","v":0},{"$f":"SUM(E259:E263)","v":0},{"$f":"SUM(F259:F263)","v":0},{"$f":"SUM(G259:G263)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D265=0,D265=\"\",D254>1),InstalledCost,D265)","v":0},{"$f":"IF(OR(E265=0,E265=\"\",E254>1),InstalledCost2,E265)","v":0},{"$f":"IF(OR(F265=0,F265=\"\",F254>1),InstalledCost3,F265)","v":0},{"$f":"IF(OR(G265=0,G265=\"\",G254>1),InstalledCost4,G265)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D266=0,D266=\"\",D255>1),InstalledCost,D266*Capacity)","v":0},{"$f":"IF(OR(E266=0,E266=\"\",E255>1),InstalledCost2,E266*Capacity2)","v":0},{"$f":"IF(OR(F266=0,F266=\"\",F255>1),InstalledCost3,F266*Capacity3)","v":0},{"$f":"IF(OR(G266=0,G266=\"\",G255>1),InstalledCost4,G266*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D267=0,D267=\"\",D254>1),InstalledCost,D267*InstalledCost)","v":0},{"$f":"IF(OR(E267=0,E267=\"\",E254>1),InstalledCost2,E267*InstalledCost2)","v":0},{"$f":"IF(OR(F267=0,F267=\"\",F254>1),InstalledCost3,F267*InstalledCost3)","v":0},{"$f":"IF(OR(G267=0,G267=\"\",G254>1),InstalledCost4,G267*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D264,D268,D270,D269)","v":0},{"$f":"MIN(E264,E268,E270,E269)","v":0},{"$f":"MIN(F264,F268,F270,F269)","v":0},{"$f":"MIN(G264,G268,G270,G269)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D227=0,D227=\"\"),D251,IF(Capacity<D227,D271,D251))","v":0},{"$f":"IF(OR(E227=0,E227=\"\"),E251,IF(Capacity2<E227,E271,E251))","v":0},{"$f":"IF(OR(F227=0,F227=\"\"),F251,IF(Capacity3<F227,F271,F251))","v":0},{"$f":"IF(OR(G227=0,G227=\"\"),G251,IF(Capacity4<G227,G271,G251))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[5,{"$f":"CONCATENATE(\"LOAN \",A282)","v":"LOAN 5"},{"$f":"'Grants & Loans'!B189","v":"Loan 5"},{"$f":"D334","v":0},{"$f":"E334","v":0},{"$f":"F334","v":0},{"$f":"G334","v":0}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C282","v":"Loan 5"}]
[null,null,"Description",{"$f":"C282","v":"Loan 5"},{"$f":"D285","v":"Loan 5"},"Loan 5","Loan 5",null,"Loan Amount",{"$f":"'Grants & Loans'!C190","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C191","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C192","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C193","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C194","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J286","v":0},{"$f":"$J286","v":0},{"$f":"$J286","v":0},{"$f":"$J286","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J285","v":0},{"$f":"$J285","v":0},{"$f":"$J285","v":0},{"$f":"$J285","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D295","v":0},{"$f":"InstalledCost2*E295","v":0},{"$f":"InstalledCost3*F295","v":0},{"$f":"InstalledCost4*G295","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D296*AnnualElectricitySavings","v":0},{"$f":"E296*AnnualElectricitySavings2","v":0},{"$f":"F296*AnnualElectricitySavings3","v":0},{"$f":"G296*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D297","v":0},{"$f":"E297","v":0},{"$f":"F297","v":0},{"$f":"G297","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D298*Capacity","v":0},{"$f":"E298*Capacity2","v":0},{"$f":"F298*Capacity3","v":0},{"$f":"G298*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D299*CO2eShortTons","v":0},{"$f":"E299*CO2eShortTons2","v":0},{"$f":"F299*CO2eShortTons3","v":0},{"$f":"G299*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D300:D304)","v":0},{"$f":"SUM(E300:E304)","v":0},{"$f":"SUM(F300:F304)","v":0},{"$f":"SUM(G300:G304)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J287","v":0},{"$f":"$J287","v":0},{"$f":"$J287","v":0},{"$f":"$J287","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J288","v":0},{"$f":"$J288","v":0},{"$f":"$J288","v":0},{"$f":"$J288","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D306=0,D306=\"\",D295>1),InstalledCost,D306)","v":0},{"$f":"IF(OR(E306=0,E306=\"\",E295>1),InstalledCost2,E306)","v":0},{"$f":"IF(OR(F306=0,F306=\"\",F295>1),InstalledCost3,F306)","v":0},{"$f":"IF(OR(G306=0,G306=\"\",G295>1),InstalledCost4,G306)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D307=0,D307=\"\",D296>1),InstalledCost,D307*Capacity)","v":0},{"$f":"IF(OR(E307=0,E307=\"\",E296>1),InstalledCost2,E307*Capacity2)","v":0},{"$f":"IF(OR(F307=0,F307=\"\",F296>1),InstalledCost3,F307*Capacity3)","v":0},{"$f":"IF(OR(G307=0,G307=\"\",G296>1),InstalledCost4,G307*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D308=0,D308=\"\",D295>1),D$8,D308*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E308=0,E308=\"\",E295>1),E$8,E308*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F308=0,F308=\"\",F295>1),F$8,F308*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G308=0,G308=\"\",G295>1),G$8,G308*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D305,D309:D310)","v":0},{"$f":"MIN(E305,E309:E310)","v":0},{"$f":"MIN(F305,F309:F310)","v":0},{"$f":"MIN(G305,G309:G310)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D315","v":0},{"$f":"InstalledCost2*E315","v":0},{"$f":"InstalledCost3*F315","v":0},{"$f":"InstalledCost4*G315","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D316*AnnualElectricitySavings","v":0},{"$f":"E316*AnnualElectricitySavings2","v":0},{"$f":"F316*AnnualElectricitySavings3","v":0},{"$f":"G316*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D317","v":0},{"$f":"E317","v":0},{"$f":"F317","v":0},{"$f":"G317","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D318*Capacity","v":0},{"$f":"E318*Capacity2","v":0},{"$f":"F318*Capacity3","v":0},{"$f":"G318*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D319*CO2eShortTons","v":0},{"$f":"E319*CO2eShortTons2","v":0},{"$f":"F319*CO2eShortTons3","v":0},{"$f":"G319*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D320:D324)","v":0},{"$f":"SUM(E320:E324)","v":0},{"$f":"SUM(F320:F324)","v":0},{"$f":"SUM(G320:G324)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D326=0,D326=\"\",D315>1),InstalledCost,D326)","v":0},{"$f":"IF(OR(E326=0,E326=\"\",E315>1),InstalledCost2,E326)","v":0},{"$f":"IF(OR(F326=0,F326=\"\",F315>1),InstalledCost3,F326)","v":0},{"$f":"IF(OR(G326=0,G326=\"\",G315>1),InstalledCost4,G326)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D327=0,D327=\"\",D316>1),InstalledCost,D327*Capacity)","v":0},{"$f":"IF(OR(E327=0,E327=\"\",E316>1),InstalledCost2,E327*Capacity2)","v":0},{"$f":"IF(OR(F327=0,F327=\"\",F316>1),InstalledCost3,F327*Capacity3)","v":0},{"$f":"IF(OR(G327=0,G327=\"\",G316>1),InstalledCost4,G327*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D328=0,D328=\"\",D315>1),InstalledCost,D328*InstalledCost)","v":0},{"$f":"IF(OR(E328=0,E328=\"\",E315>1),InstalledCost2,E328*InstalledCost2)","v":0},{"$f":"IF(OR(F328=0,F328=\"\",F315>1),InstalledCost3,F328*InstalledCost3)","v":0},{"$f":"IF(OR(G328=0,G328=\"\",G315>1),InstalledCost4,G328*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D325,D329,D331,D330)","v":0},{"$f":"MIN(E325,E329,E331,E330)","v":0},{"$f":"MIN(F325,F329,F331,F330)","v":0},{"$f":"MIN(G325,G329,G331,G330)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D288=0,D288=\"\"),D312,IF(Capacity<D288,D332,D312))","v":0},{"$f":"IF(OR(E288=0,E288=\"\"),E312,IF(Capacity2<E288,E332,E312))","v":0},{"$f":"IF(OR(F288=0,F288=\"\"),F312,IF(Capacity3<F288,F332,F312))","v":0},{"$f":"IF(OR(G288=0,G288=\"\"),G312,IF(Capacity4<G288,G332,G312))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[6,{"$f":"CONCATENATE(\"LOAN \",A341)","v":"LOAN 6"},{"$f":"'Grants & Loans'!B196","v":"Loan 6"},{"$f":"D393","v":0},{"$f":"E393","v":0},{"$f":"F393","v":0},{"$f":"G393","v":0}]
[]
[null,null,"TWO PART",null,null,null,null,null,{"$f":"C341","v":"Loan 6"}]
[null,null,"Description",{"$f":"C341","v":"Loan 6"},{"$f":"D344","v":"Loan 6"},"Loan 6","Loan 6",null,"Loan Amount",{"$f":"'Grants & Loans'!C197","v":0}]
[null,null,null,null,0,0,0,null,"Percent of Remaining Installed Cost",{"$f":"'Grants & Loans'!C198","v":0}]
[null,null,"Incentive Type","Loan","Loan","Loan","Loan",null,"Maximum Loan Amount",{"$f":"'Grants & Loans'!C199","v":0}]
[null,null,"Threshold System Capacity (zero if none)",null,null,null,null,"kW","Maximum Percent of Installed Cost",{"$f":"'Grants & Loans'!C200","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,null,{"$f":"'Grants & Loans'!C201","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J345","v":0},{"$f":"$J345","v":0},{"$f":"$J345","v":0},{"$f":"$J345","v":0}]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",{"$f":"$J344","v":0},{"$f":"$J344","v":0},{"$f":"$J344","v":0},{"$f":"$J344","v":0}]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D354","v":0},{"$f":"InstalledCost2*E354","v":0},{"$f":"InstalledCost3*F354","v":0},{"$f":"InstalledCost4*G354","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D355*AnnualElectricitySavings","v":0},{"$f":"E355*AnnualElectricitySavings2","v":0},{"$f":"F355*AnnualElectricitySavings3","v":0},{"$f":"G355*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D356","v":0},{"$f":"E356","v":0},{"$f":"F356","v":0},{"$f":"G356","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D357*Capacity","v":0},{"$f":"E357*Capacity2","v":0},{"$f":"F357*Capacity3","v":0},{"$f":"G357*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D358*CO2eShortTons","v":0},{"$f":"E358*CO2eShortTons2","v":0},{"$f":"F358*CO2eShortTons3","v":0},{"$f":"G358*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D359:D363)","v":0},{"$f":"SUM(E359:E363)","v":0},{"$f":"SUM(F359:F363)","v":0},{"$f":"SUM(G359:G363)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J346","v":0},{"$f":"$J346","v":0},{"$f":"$J346","v":0},{"$f":"$J346","v":0}]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J347","v":0},{"$f":"$J347","v":0},{"$f":"$J347","v":0},{"$f":"$J347","v":0}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D365=0,D365=\"\",D354>1),InstalledCost,D365)","v":0},{"$f":"IF(OR(E365=0,E365=\"\",E354>1),InstalledCost2,E365)","v":0},{"$f":"IF(OR(F365=0,F365=\"\",F354>1),InstalledCost3,F365)","v":0},{"$f":"IF(OR(G365=0,G365=\"\",G354>1),InstalledCost4,G365)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D366=0,D366=\"\",D355>1),InstalledCost,D366*Capacity)","v":0},{"$f":"IF(OR(E366=0,E366=\"\",E355>1),InstalledCost2,E366*Capacity2)","v":0},{"$f":"IF(OR(F366=0,F366=\"\",F355>1),InstalledCost3,F366*Capacity3)","v":0},{"$f":"IF(OR(G366=0,G366=\"\",G355>1),InstalledCost4,G366*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D367=0,D367=\"\",D354>1),D$8,D367*D$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(E367=0,E367=\"\",E354>1),E$8,E367*E$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F367=0,F367=\"\",F354>1),F$8,F367*F$8)","v":{"$error":"#REF!"}},{"$f":"IF(OR(G367=0,G367=\"\",G354>1),G$8,G367*G$8)","v":{"$error":"#REF!"}}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D364,D368:D369)","v":0},{"$f":"MIN(E364,E368:E369)","v":0},{"$f":"MIN(F364,F368:F369)","v":0},{"$f":"MIN(G364,G368:G369)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Electricity Savings ($/kWh)",0,0,0,0]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D374","v":0},{"$f":"InstalledCost2*E374","v":0},{"$f":"InstalledCost3*F374","v":0},{"$f":"InstalledCost4*G374","v":0}]
[null,2,"Amount Calculated as Percent of Electricity Savings",{"$f":"D375*AnnualElectricitySavings","v":0},{"$f":"E375*AnnualElectricitySavings2","v":0},{"$f":"F375*AnnualElectricitySavings3","v":0},{"$f":"G375*AnnualElectricitySavings4","v":0}]
[null,3,"Lump Sum",{"$f":"D376","v":0},{"$f":"E376","v":0},{"$f":"F376","v":0},{"$f":"G376","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D377*Capacity","v":0},{"$f":"E377*Capacity2","v":0},{"$f":"F377*Capacity3","v":0},{"$f":"G377*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D378*CO2eShortTons","v":0},{"$f":"E378*CO2eShortTons2","v":0},{"$f":"F378*CO2eShortTons3","v":0},{"$f":"G378*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D379:D383)","v":0},{"$f":"SUM(E379:E383)","v":0},{"$f":"SUM(F379:F383)","v":0},{"$f":"SUM(G379:G383)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D385=0,D385=\"\",D374>1),InstalledCost,D385)","v":0},{"$f":"IF(OR(E385=0,E385=\"\",E374>1),InstalledCost2,E385)","v":0},{"$f":"IF(OR(F385=0,F385=\"\",F374>1),InstalledCost3,F385)","v":0},{"$f":"IF(OR(G385=0,G385=\"\",G374>1),InstalledCost4,G385)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D386=0,D386=\"\",D375>1),InstalledCost,D386*Capacity)","v":0},{"$f":"IF(OR(E386=0,E386=\"\",E375>1),InstalledCost2,E386*Capacity2)","v":0},{"$f":"IF(OR(F386=0,F386=\"\",F375>1),InstalledCost3,F386*Capacity3)","v":0},{"$f":"IF(OR(G386=0,G386=\"\",G375>1),InstalledCost4,G386*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D387=0,D387=\"\",D374>1),InstalledCost,D387*InstalledCost)","v":0},{"$f":"IF(OR(E387=0,E387=\"\",E374>1),InstalledCost2,E387*InstalledCost2)","v":0},{"$f":"IF(OR(F387=0,F387=\"\",F374>1),InstalledCost3,F387*InstalledCost3)","v":0},{"$f":"IF(OR(G387=0,G387=\"\",G374>1),InstalledCost4,G387*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D384,D388,D390,D389)","v":0},{"$f":"MIN(E384,E388,E390,E389)","v":0},{"$f":"MIN(F384,F388,F390,F389)","v":0},{"$f":"MIN(G384,G388,G390,G389)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D347=0,D347=\"\"),D371,IF(Capacity<D347,D391,D371))","v":0},{"$f":"IF(OR(E347=0,E347=\"\"),E371,IF(Capacity2<E347,E391,E371))","v":0},{"$f":"IF(OR(F347=0,F347=\"\"),F371,IF(Capacity3<F347,F391,F371))","v":0},{"$f":"IF(OR(G347=0,G347=\"\"),G371,IF(Capacity4<G347,G391,G371))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[]
[null,"Order of Application"]
[1,{"$f":"B20","v":1},{"$f":"C41","v":"Low Interest Loan 1"},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"F41","v":0},{"$f":"G41","v":0}]
[2,2,{"$f":"C101","v":"Loan 2"},{"$f":"D101","v":0},{"$f":"E101","v":0},{"$f":"F101","v":0},{"$f":"G101","v":0}]
[3,3,{"$f":"C161","v":"Loan 3"},{"$f":"D161","v":0},{"$f":"E161","v":0},{"$f":"F161","v":0},{"$f":"G161","v":0}]
[4,4,{"$f":"C221","v":"Loan 4"},{"$f":"D221","v":0},{"$f":"E221","v":0},{"$f":"F221","v":0},{"$f":"G221","v":0}]
[5,5,{"$f":"C282","v":"Loan 5"},{"$f":"D282","v":0},{"$f":"E282","v":0},{"$f":"F282","v":0},{"$f":"G282","v":0}]
[6,6,{"$f":"C341","v":"Loan 6"},{"$f":"D341","v":0},{"$f":"E341","v":0},{"$f":"F341","v":0},{"$f":"G341","v":0}]
[null,null,"Total",{"$f":"SUM(D404:D409)","v":0},{"$f":"SUM(E404:E409)","v":0},{"$f":"SUM(F404:F409)","v":0},{"$f":"SUM(G404:G409)","v":0}]
[]
[null,1,2,3,4,5,6]
[null,null,{"$f":"IFERROR(VLOOKUP($A404,Table_IncentiveTotals,C$412,FALSE),\"\")","v":"Low Interest Loan 1"},{"$f":"IFERROR(VLOOKUP($A404,Table_IncentiveTotals,D$412,FALSE),0)","v":0},0,0,0]
[null,null,"Loan 2",0,0,0,0]
[null,null,"Loan 3",0,0,0,0]
[null,null,"Loan 4",0,0,0,0]
[null,null,"Loan 5",0,0,0,0]
[null,null,"Loan 6",0,0,0,0]
[null,null,null,{"$f":"SUM(D413:D418)","v":0},{"$f":"SUM(E413:E418)","v":0},{"$f":"SUM(F413:F418)","v":0},{"$f":"SUM(G413:G418)","v":0}]
[]
[null,null,"Installed Costs",{"$f":"InstalledCost","v":0},{"$f":"InstalledCost2","v":0},{"$f":"InstalledCost3","v":0},{"$f":"InstalledCost4","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP($A404,Table_IncentiveTotals,C$412,FALSE),\"\")","v":"Low Interest Loan 1"},{"$f":"IF(D413=0,0,IF(SUM(D$413:D413)>D$421,D$421-SUM(D412:D$413),D413))","v":0},{"$f":"IF(E413=0,0,IF(SUM(E$413:E413)>E$421,E$421-SUM(E412:E$413),E413))","v":0},{"$f":"IF(F413=0,0,IF(SUM(F$413:F413)>F$421,F$421-SUM(F412:F$413),F413))","v":0},{"$f":"IF(G413=0,0,IF(SUM(G$413:G413)>G$421,G$421-SUM(G412:G$413),G413))","v":0}]
[null,null,"Loan 2",{"$f":"IF(D414=0,0,IF(SUM(D$413:D414)>D$421,D$421-SUM(D$422:D422),D414))","v":0},{"$f":"IF(E414=0,0,IF(SUM(E$413:E414)>E$421,E$421-SUM(E$422:E422),E414))","v":0},{"$f":"IF(F414=0,0,IF(SUM(F$413:F414)>F$421,F$421-SUM(F$422:F422),F414))","v":0},{"$f":"IF(G414=0,0,IF(SUM(G$413:G414)>G$421,G$421-SUM(G$422:G422),G414))","v":0},"=IF(D410=0,0,IF(SUM(D$409:D410)>D$417,D$417-SUM(D$418:D418),D410))"]
[null,null,"Loan 3",{"$f":"IF(D415=0,0,IF(SUM(D$413:D415)>D$421,D$421-SUM(D$422:D423),D415))","v":0},{"$f":"IF(E415=0,0,IF(SUM(E$413:E415)>E$421,E$421-SUM(E$422:E423),E415))","v":0},{"$f":"IF(F415=0,0,IF(SUM(F$413:F415)>F$421,F$421-SUM(F$422:F423),F415))","v":0},{"$f":"IF(G415=0,0,IF(SUM(G$413:G415)>G$421,G$421-SUM(G$422:G423),G415))","v":0}]
[null,null,"Loan 4",{"$f":"IF(D416=0,0,IF(SUM(D$413:D416)>D$421,D$421-SUM(D$422:D424),D416))","v":0},{"$f":"IF(E416=0,0,IF(SUM(E$413:E416)>E$421,E$421-SUM(E$422:E424),E416))","v":0},{"$f":"IF(F416=0,0,IF(SUM(F$413:F416)>F$421,F$421-SUM(F$422:F424),F416))","v":0},{"$f":"IF(G416=0,0,IF(SUM(G$413:G416)>G$421,G$421-SUM(G$422:G424),G416))","v":0}]
[null,null,"Loan 5",{"$f":"IF(D417=0,0,IF(SUM(D$413:D417)>D$421,D$421-SUM(D$422:D425),D417))","v":0},{"$f":"IF(E417=0,0,IF(SUM(E$413:E417)>E$421,E$421-SUM(E$422:E425),E417))","v":0},{"$f":"IF(F417=0,0,IF(SUM(F$413:F417)>F$421,F$421-SUM(F$422:F425),F417))","v":0},{"$f":"IF(G417=0,0,IF(SUM(G$413:G417)>G$421,G$421-SUM(G$422:G425),G417))","v":0}]
[null,null,"Loan 6",{"$f":"IF(D418=0,0,IF(SUM(D$413:D418)>D$421,D$421-SUM(D$422:D426),D418))","v":0},{"$f":"IF(E418=0,0,IF(SUM(E$413:E418)>E$421,E$421-SUM(E$422:E426),E418))","v":0},{"$f":"IF(F418=0,0,IF(SUM(F$413:F418)>F$421,F$421-SUM(F$422:F426),F418))","v":0},{"$f":"IF(G418=0,0,IF(SUM(G$413:G418)>G$421,G$421-SUM(G$422:G426),G418))","v":0}]
[null,null,null,{"$f":"SUM(D422:D427)","v":0},{"$f":"SUM(E422:E427)","v":0},{"$f":"SUM(F422:F427)","v":0},{"$f":"SUM(G422:G427)","v":0}]

{"sheet":"Table-GHG Emissions","index":16,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":true,"merged":[[5,1,6,1],[36,1,36,3]]}
["RELCOST:  GHG Emissions",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
["NOTES: ","Hidden rows are automatically not included in averages.  "]
[null,"Hide and show row to select for final table.  Show all proposed projects rows and use Include switches to investigate projects to include."]
[null,"Use columns C and D as models for including other items from the \"Project Database\" sheet in this table."]
[]
[null,"Facility Type","Carbon Emission Reductions","Rated Capacity","Average Carbon Emission Reductions","Weighted Average Carbon Emission Reductions"]
[null,null,"(metric tons CO2e/yr","(MW)","(metric tons CO2e/yr per MW)","(metric tons CO2e/yr per MW)",null,null,"Include?"]
[null,{"$f":"IF('Project Database'!F5=\"\",\"\",'Project Database'!F5)","v":0},{"$f":"IFERROR(IFERROR(HLOOKUP(B8,PrototypeResults,'Project Database'!$C$171,FALSE),\"\"),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B8,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(C8/D8,\"\")","v":""},{"$f":"IFERROR(IF(H8>0,E8*H8/$H$37,\"\"),0)","v":0},null,{"$f":"IFERROR(IF(I8=\"Yes\",D8,0),0)","v":""},"Yes"]
[null,{"$f":"IF('Project Database'!F6=\"\",\"\",'Project Database'!F6)","v":0},{"$f":"IFERROR(HLOOKUP(B9,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B9,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(C9/D9,\"\")","v":""},0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!F10=\"\",\"\",'Project Database'!F10)","v":0},{"$f":"IFERROR(HLOOKUP(B10,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B10,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!F11=\"\",\"\",'Project Database'!F11)","v":0},{"$f":"IFERROR(HLOOKUP(B11,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B11,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(C11/D11,\"\")","v":""},0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!F14=\"\",\"\",'Project Database'!F14)","v":""},{"$f":"IFERROR(HLOOKUP(B12,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B12,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B13,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B13,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B14,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B14,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B15,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B15,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B16,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B16,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"","",null,0,"No"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B17,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B17,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,{"$f":"IFERROR(IF(I17=\"Yes\",D17,0),0)","v":""},"Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B18,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B18,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,{"$f":"IFERROR(IF(I18=\"Yes\",D18,0),0)","v":""},"Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B19,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B19,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B20,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B20,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B21,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B21,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B22,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B22,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B23,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B23,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B24,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B24,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B25,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B25,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B26,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B26,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B27,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B27,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B28,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B28,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B29,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B29,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B30,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B30,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(C30/D30,\"\")","v":""},0,null,{"$f":"IFERROR(IF(I30=\"Yes\",D30,0),0)","v":""},"Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B31,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B31,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B32,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B32,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B33,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B33,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B34,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B34,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B35,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B35,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(B36,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(B36,PrototypeResults,'Project Database'!$C$36,FALSE)/1000,\"\")","v":""},"",0,null,"","Yes"]
[null,"AVERAGES",null,null,{"$f":"SUBTOTAL(101,E8:E36)","v":{"$error":"#DIV/0!"}},{"$f":"SUBTOTAL(109,Range_WeightedAverageEmissions)","v":0},null,{"$f":"SUM(H8:H36)","v":0}]

{"sheet":"Table-Grant Annual (8 years)","index":17,"n_rows":110,"n_cols":63,"rows_kept":110,"cut":false,"hidden":true,"merged":[[76,12,78,12],[76,6,78,6],[76,7,78,7],[76,8,78,8],[76,9,78,9],[76,10,78,10],[76,11,78,11],[39,0,42,0],[39,1,42,1],[39,2,39,11],[76,1,78,1],[76,2,78,2],[76,3,78,3],[76,4,78,4],[76,5,78,5],[4,9,4,18],[4,19,4,26],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,7,8]]}
["Description of Runs:  ","Combinations of Grant & Annual Payments",null,null,null,null,null,null,"Case Number",1,{"$f":"J1+1","v":2},{"$f":"K1+1","v":3},4,5,6,7,8,9,10]
["Emission Data Assumptions:  ","NWPP Marginal eRID direct emissions data plus 6.84% T&D losses (2010)",null,null,null,null,null,null,"Grant",75,{"$f":"J2","v":75},{"$f":"K2","v":75},112.5,{"$f":"M2","v":112.5},{"$f":"N2","v":112.5},{"$f":"O2","v":112.5},150,{"$f":"Q2","v":150},{"$f":"R2","v":150}]
[null,null,null,null,null,null,null,null,"Annual Payment",20,30,40,15,20,30,40,20,30,40]
[]
["Project Information",null,null,null,null,null,null,null,null,"Before Tax Simple Paybacks",null,null,null,null,null,null,null,null,null,"Net Present Values at NWN Customer Base (6%)"]
["Description ","Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"CONCATENATE(\"Case \",J1)","v":"Case 1"},{"$f":"CONCATENATE(\"Case \",K1)","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10",{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"$\",ROUND(J2,0),\" per tonne grant\")","v":"$75 per tonne grant"},{"$f":"CONCATENATE(\"$\",ROUND(K2,0),\" per tonne grant\")","v":"$75 per tonne grant"},"$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant",{"$f":"J7","v":"$75 per tonne grant"},"$75 per tonne grant","$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"plus $\",ROUND(J3,0),\" per tonne annually\")","v":"plus $20 per tonne annually"},{"$f":"CONCATENATE(\"plus $\",ROUND(K3,0),\" per tonne annually\")","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually",{"$f":"J8","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually",null,null,null,null,"Weight",{"$f":"IF(A6=\"\",\"\",A6)","v":"Description "},"Size (MW)","Installed Cost","Annual O&M ($/year)","Increased Fuel Costs ($/yr)","Electricity Cost Savings ($/yr)","Carbon Savings (metric tons)","EIP Funding at Maximum","ETO Grant",{"$f":"IF(J8=\"\",\"\",J8)","v":"plus $20 per tonne annually"},{"$f":"IF(K8=\"\",\"\",K8)","v":"plus $30 per tonne annually"},"plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually"]
[{"$f":"IF('Project Database'!F5=\"\",\"\",'Project Database'!F5)","v":0},{"$f":"IFERROR(HLOOKUP(A9,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A9,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A9,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},{"$f":"IFERROR(IF(0.35*C9>5000000,5000000,0.35*C9),\"\")","v":""},500000,4.3672677394592201,3.88552732823472,3.4995070381545901,3.18325615142356,2.9194271558748301,2.69598343421664,2.5043113625523299,2.3380842811101998,2.1925507363343599,2.0640729659488199,39905660.515569501,51577550.095310502,63249439.675051503,74921329.254792601,86593218.834533602,98265108.414274603,109936997.99401601,121608887.57375699,133280777.15349799,144952666.733239,null,null,null,null,{"$f":"IF(B9=\"\",\"\",IFERROR(B9/$AH$37,0))","v":""},{"$f":"IF(A9=\"\",\"\",A9)","v":0},"","","","","","","",500000,{"$f":"IF(J9=\"\",\"\",J9*$AH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(K9=\"\",\"\",K9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AA9=\"\",\"\",AA9*$AH9)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF('Project Database'!F10=\"\",\"\",'Project Database'!F10)","v":0},{"$f":"IFERROR(HLOOKUP(A10,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A10,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A10,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B10=\"\",\"\",IFERROR(B10/$AH$37,0))","v":""},0,"","","","","","","",500000,{"$f":"IF(J10=\"\",\"\",J10*$AH10)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database'!F14=\"\",\"\",'Project Database'!F14)","v":""},{"$f":"IFERROR(HLOOKUP(A11,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A11,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A11,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B11=\"\",\"\",IFERROR(B11/$AH$37,0))","v":""},"","","","","","","","",500000,{"$f":"IF(J11=\"\",\"\",J11*$AH11)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A12,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A12,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A12,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B12=\"\",\"\",IFERROR(B12/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J12=\"\",\"\",J12*$AH12)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A13,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A13,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A13,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B13=\"\",\"\",IFERROR(B13/$AH$37,0))","v":""},{"$error":"#REF!"},"","","","","","","",500000,{"$f":"IF(J13=\"\",\"\",J13*$AH13)","v":""},"","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A14,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A14,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A14,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,{"$f":"IFERROR(G14*10,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*20,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*30,\"\")","v":""},null,null,null,{"$f":"IFERROR($G14*40,\"\")","v":""},null,null,{"$f":"IFERROR($G14*50,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AF14=\"\",\"\",IFERROR(AF14/$AG$36,0))","v":""}]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A15,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A15,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A15,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A16,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A16,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A16,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A17,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A17,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A17,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A18,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A18,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A18,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A19,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A19,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A19,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A20,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A20,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A20,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A21,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A21,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A21,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A22,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A22,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A22,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A23,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A23,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A23,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A24,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A24,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A24,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A25,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A25,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A25,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A26,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A26,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A26,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A27,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A27,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A27,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A28,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A28,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A28,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A29,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A29,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A29,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A30,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A30,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A30,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A31,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A31,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A31,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A32,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A32,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A32,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A33,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A33,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A33,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A34,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A34,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A34,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!#REF!=\"\",\"\",'Project Database'!#REF!)","v":{"$error":"#REF!"}},{"$f":"IFERROR(HLOOKUP(A35,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A35,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A35,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[{"$f":"IF('Project Database'!F15=\"\",\"\",'Project Database'!F15)","v":""},{"$f":"IFERROR(HLOOKUP(A36,PrototypeResults,'Project Database'!C$36,FALSE)/1000,\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$61,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$131,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!C$86,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$91,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$76,FALSE)*HLOOKUP($A36,PrototypeResults,'Project Database'!C$88,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP($A36,PrototypeResults,'Project Database'!$C$171,FALSE),\"\")","v":""},"",null,"",null,null,null,"",null,null,null,"",null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"WEIGHTED AVERAGES",{"$f":"AR37","v":{"$error":"#VALUE!"}},{"$f":"AS37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,{"$f":"SUBTOTAL(109,B9:B36)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,AR9:AR13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["PROTOTYPE","FUNDING SOURCE","INCENTIVE AMOUNT"]
[null,null,{"$f":"J6","v":"Case 1"},{"$f":"K6","v":"Case 2"},"Case 3","Case 4","Case 5","Case 6","Case 7","Case 8","Case 9","Case 10"]
[null,null,{"$f":"J7","v":"$75 per tonne grant"},"$75 per tonne grant","$75 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$113 per tonne grant","$150 per tonne grant","$150 per tonne grant","$150 per tonne grant"]
[null,null,{"$f":"J8","v":"plus $20 per tonne annually"},"plus $30 per tonne annually","plus $40 per tonne annually","plus $15 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually","plus $20 per tonne annually","plus $30 per tonne annually","plus $40 per tonne annually"]
[{"$f":"A9","v":0},"Federal ITC ",293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627,293254.47111541627]
[null,"ODOE EIP Tax Incentive",1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568,1026390.6489039568]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",249796.60100793262,249796.60100793262,249796.60100793262,374694.90151189896,374694.90151189896,374694.90151189896,374694.90151189896,499593.20201586524,499593.20201586524,499593.20201586524]
[null,"NWN Total of Annual Payments",746284.4494411333,1119426.6741617001,1492568.8988822666,559713.33708085003,746284.4494411333,1119426.6741617001,1492568.8988822666,746284.4494411333,1119426.6741617001,1492568.8988822666]
[{"$f":"A10","v":0},"Federal ITC ",96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015,96250.000000000015]
[null,"ODOE EIP Tax Incentive",336875,336875,336875,336875,336875,336875,336875,336875,336875,336875]
[null,"ETO Grant",275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999,275458.1999999999]
[null,"NWN Grant",99895.780474337662,99895.780474337662,99895.780474337662,149843.67071150651,149843.67071150651,149843.67071150651,149843.67071150651,199791.56094867532,199791.56094867532,199791.56094867532]
[null,"NWN Total of Annual Payments",298445.48417380569,447668.22626070841,596890.96834761137,223834.11313035421,298445.48417380569,447668.22626070841,596890.96834761137,298445.48417380569,447668.22626070841,596890.96834761137]
[{"$f":"A11","v":""},"Federal ITC ",712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004,712132.11806400004]
[null,"ODOE EIP Tax Incentive",2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224,2492462.413224]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",1151326.0446585254,1151326.0446585254,1151326.0446585254,1726989.0669877883,1726989.0669877883,1726989.0669877883,1726989.0669877883,2302652.0893170508,2302652.0893170508,2302652.0893170508]
[null,"NWN Total of Annual Payments",3439665.3913555043,5159498.0870332569,6879330.7827110086,2579749.0435166284,3439665.3913555043,5159498.0870332569,6879330.7827110086,3439665.3913555043,5159498.0870332569,6879330.7827110086]
[{"$f":"A12","v":{"$error":"#REF!"}},"Federal ITC ",2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446,2035804.4554455446]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",4805670.3059050767,4805670.3059050767,4805670.3059050767,7208505.4588576145,7208505.4588576145,7208505.4588576145,7208505.4588576145,9611340.6118101534,9611340.6118101534,9611340.6118101534]
[null,"NWN Total of Annual Payments",14357269.089998875,21535903.63499831,28714538.17999775,10767951.817499155,14357269.089998875,21535903.63499831,28714538.17999775,14357269.089998875,21535903.63499831,28714538.17999775]
[{"$f":"A13","v":{"$error":"#REF!"}},"Federal ITC ",1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000,1872000]
[null,"ODOE EIP Tax Incentive",5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,"ETO Grant",500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,"NWN Grant",10134532.196817381,10134532.196817381,10134532.196817381,15201798.295226073,15201798.295226073,15201798.295226073,15201798.295226073,20269064.393634763,20269064.393634763,20269064.393634763]
[null,"NWN Total of Annual Payments",30277608.863881692,45416413.295822538,60555217.727763385,22708206.647911269,30277608.863881692,45416413.295822538,60555217.727763385,30277608.863881692,45416413.295822538,60555217.727763385]
[]
[]
["COPY AREA FROM DECISION MATRIX"]
[]
[]
[]
[]
[null,{"$f":"'Decision Matrix'!D77","v":"Riverside Hotel"},null,null,"Discount Rate"]
[null,"Before-Tax Simple Payback","Net Present Value","Project IRR","After-Tax Discounted Payback","NWN CO2 Grant ($/tonne CO2e)","NWN CO2e Reduction Incentive ($/tonne/yr)","Federal ITC ","ODOE EIP Tax Incentive","ETO Grant","NWN Grant","NWN Total of Annual Payments","Discount Rate"]
[null,"Before-Tax Simple Payback"]
[null,"Before-Tax Simple Payback"]
[null,4.1237835013193198,738000.54557832098,0.165074512527528,5.2631914298767004,75,20,293254.47111541627,1026390.6489039568,500000,243655.34324662064,519798.06559279084,0.06]
[null,3.5730870207968102,951844.86678534502,0.198138961438063,4.6681744261582701,75,30,293254.47111541627,1026390.6489039568,500000,243655.34324662064,779697.09838918608,0.06]
[null,3.1521447010955801,1165689.18799237,0.23212854487915499,4.2717697071460003,75,40,293254.47111541627,1026390.6489039568,500000,243655.34324662064,1039596.1311855817,0.06]
[null,3.84188267972005,752906.05659811897,0.17385923139724199,4.9643680968357602,112.5,15,293254.47111541627,1026390.6489039568,500000,365483.01486993098,389848.54919459304,0.06]
[null,3.54582058299698,859828.21720163198,0.191429417553865,4.7183330509899104,112.5,20,293254.47111541627,1026390.6489039568,500000,365483.01486993098,519798.06559279084,0.06]
[null,3.0723061720207498,1073672.5384086501,0.22738993546398301,4.2858670630359903,112.5,30,293254.47111541627,1026390.6489039568,500000,365483.01486993098,779697.09838918608,0.06]
[null,2.7103604149329699,1287516.8596156801,0.26436285887935201,3.9394768710385701,112.5,40,293254.47111541627,1026390.6489039568,500000,365483.01486993098,1039596.1311855817,0.06]
[null,2.9678576646746402,981655.88882494206,0.22203156578153699,4.3024412324341101,150,20,293254.47111541627,1026390.6489039568,500000,487310.68649324129,519798.06559279084,0.06]
[null,2.57152532324469,1195500.2100319699,0.26139791108878702,3.9300226371059201,150,30,293254.47111541627,1026390.6489039568,500000,487310.68649324129,779697.09838918608,0.06]
[null,2.2685761287703601,1409344.5312389899,0.30189530029269601,3.6782955535817301,150,40,293254.47111541627,1026390.6489039568,500000,487310.68649324129,1039596.1311855817,0.06]
[null,39905660.515569501]
[null,51577550.095310502]
[null,63249439.675051503]
[null,74921329.254792601]
[null,86593218.834533602]
[null,98265108.414274603]
[null,109936997.99401601]
[null,121608887.57375699]
[null,133280777.15349799]
[null,144952666.733239]
[]
[null,4.1237835013193198,817224.97224366094,0.17201780646512699,5.2631914298767004,75,20,293254.47111541627,1026390.6489039568,500000,243655.34324662064,649747.58199098858,0.06]
[null,3.5730870207968102,1070681.5067833499,0.20716825476877301,4.6681744261582701,75,30,293254.47111541627,1026390.6489039568,500000,243655.34324662064,974621.37298648257,0.06]
[null,3.1521447010955801,1324138.0413230499,0.242529470116813,4.2717697071460003,75,40,293254.47111541627,1026390.6489039568,500000,243655.34324662064,1299495.1639819772,0.06]
[null,3.84188267972005,812324.37659712497,0.17923323058827201,4.9643680968357602,112.5,15,293254.47111541627,1026390.6489039568,500000,365483.01486993098,487310.68649324129,0.06]
[null,3.54582058299698,939052.64386697195,0.198071425347875,4.7183330509899104,112.5,20,293254.47111541627,1026390.6489039568,500000,365483.01486993098,649747.58199098858,0.06]
[null,3.0723061720207498,1192509.17840666,0.23592121166819799,4.2858670630359903,112.5,30,293254.47111541627,1026390.6489039568,500000,365483.01486993098,974621.37298648257,0.06]
[null,2.7103604149329699,1445965.71294636,0.27407483739872801,3.9394768710385701,112.5,40,293254.47111541627,1026390.6489039568,500000,365483.01486993098,1299495.1639819772,0.06]
[null,2.9678576646746402,1060880.31549028,0.22830158181890001,4.3024412324341101,150,20,293254.47111541627,1026390.6489039568,500000,487310.68649324129,649747.58199098858,0.06]
[null,2.57152532324469,1314336.8500299701,0.26933961711244903,3.9300226371059201,150,30,293254.47111541627,1026390.6489039568,500000,487310.68649324129,974621.37298648257,0.06]
[null,2.2685761287703601,1567793.3845696701,0.31081677435626698,3.6782955535817301,150,40,293254.47111541627,1026390.6489039568,500000,487310.68649324129,1299495.1639819772,0.06]

{"sheet":"Incentive Summary","index":18,"n_rows":193,"n_cols":34,"rows_kept":193,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Incentive Summary"]
[]
[null,null,"Scenario",{"$f":"WhatIf!G7","v":"Riverside Hotel"}]
[null,null,null,"A"]
[]
[]
[null,"PRESENT VALUES OF INCENTIVES BY SOURCE"]
[]
[null,null,"Source","Loans","Grants","Equity Investments",{"$f":"IF('Prod Incentives'!G124=\"\",\"\",\"Production Incentives\")","v":""},"Tax Credits","TOTALS (not incl loans)"]
[null,null,"Federal",{"$f":"'Funding Plan'!D71","v":0},{"$f":"'Funding Plan'!E71","v":184200},{"$f":"'Funding Plan'!F71","v":0},{"$f":"IFERROR('Prod Incentives'!G125,\"\")","v":0},{"$f":"'Funding Plan'!G71","v":0},{"$f":"SUM(E10:H10)","v":184200}]
[null,null,"State",{"$f":"'Funding Plan'!D72","v":0},{"$f":"'Funding Plan'!E72","v":60000},{"$f":"'Funding Plan'!F72","v":0},{"$f":"IFERROR('Prod Incentives'!G126,\"\")","v":0},{"$f":"IFERROR('Funding Plan'!G72,\"\")","v":0},60000]
[null,null,"Local",{"$f":"'Funding Plan'!D73","v":0},{"$f":"'Funding Plan'!E73","v":0},{"$f":"'Funding Plan'!F73","v":0},{"$f":"IFERROR('Prod Incentives'!G127,\"\")","v":0},null,0]
[null,null,"Utility",{"$f":"'Funding Plan'!D74","v":0},{"$f":"'Funding Plan'!E74","v":0},{"$f":"'Funding Plan'!F74","v":0},{"$f":"IFERROR('Prod Incentives'!G128,\"\")","v":0},null,0]
[null,null,"Market",{"$f":"'Funding Plan'!D75","v":0},{"$f":"'Funding Plan'!E75","v":0},{"$f":"'Funding Plan'!F75","v":0},{"$f":"IFERROR('Prod Incentives'!G129,\"\")","v":0},null,0]
[null,null,"Private",{"$f":"'Funding Plan'!D76","v":0},{"$f":"'Funding Plan'!E76","v":0},{"$f":"'Funding Plan'!F76","v":0},{"$f":"IFERROR('Prod Incentives'!G130,\"\")","v":0},null,0]
[null,null,"Other",{"$f":"'Funding Plan'!D77","v":0},{"$f":"'Funding Plan'!E77","v":0},{"$f":"'Funding Plan'!F77","v":0},{"$f":"IFERROR('Prod Incentives'!G131,\"\")","v":0},null,0]
[null,null,"TOTALS",{"$f":"SUM(D10:D16)","v":0},244200,0,0,0,244200]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ENTER DISCOUNT RATES OF SOURCES OF INCENTIVES"]
[]
[null,null,null,null,"Discount Rate of Sources"]
[null,null,null,"Federal",0.01]
[null,null,null,"State",{"$f":"Discount_Federal","v":0.01}]
[null,null,null,"Local",{"$f":"Discount_Federal","v":0.01}]
[null,null,null,"Utility",0.05]
[null,null,null,"Private",0.1]
[null,null,null,"Market",0.1]
[null,null,null,"Other",0.01]
[null,null,null,"Project Discount Rate",{"$f":"Discount_rate","v":0.1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Copied","No"]
[]
[]
[]
[]
[]
[null,null,"Year"]
[null,"Present Value Factors for Source",{"$f":"FirstYear_0or1","v":1},{"$f":"C92+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,{"$f":"D68","v":"Federal"},{"$f":"1/(1+$E68)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,{"$f":"D69","v":"State"},{"$f":"1/(1+$E69)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,{"$f":"D70","v":"Local"},{"$f":"1/(1+$E70)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,"Utility",{"$f":"1/(1+$E71)^(C$92-1)","v":1},0.95238095238095233,0.90702947845804982,0.86383759853147601,0.82270247479188197,0.78352616646845896,0.74621539663662761,0.71068133013012147,0.67683936202868722,0.64460891621779726,0.61391325354075932,0.5846792890864374,0.5568374181775595,0.53032135064529462,0.50506795299551888,0.48101709809097021,0.45811152199140021,0.43629668761085727,0.41552065486748313,0.39573395701665059,0.37688948287300061,0.35894236464095297,0.3418498710866219,0.32557130579678267,0.31006791028265024,0.29530277169776209,0.28124073495024959,0.2678483190002377,0.25509363714308358,0.24294632108865097,0.23137744865585813,0.220359474910341]
[null,{"$f":"D72","v":"Private"},{"$f":"1/(1+$E72)^(C$92-1)","v":1},0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2,5.2098684819243603E-2]
[null,{"$f":"D73","v":"Market"},{"$f":"1/(1+$E73)^(C$92-1)","v":1},0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2,5.2098684819243603E-2]
[null,{"$f":"D74","v":"Other"},{"$f":"1/(1+$E74)^(C$92-1)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,0.90528695469298315,0.89632371751780526,0.88744922526515368,0.87866259927242929,0.86996296957666264,0.86134947482837909,0.8528212622063156,0.84437748733298568,0.83601731419107495,0.82773991504066846,0.81954447033729538,0.81143016865078765,0.80339620658493804,0.79544178869795856,0.78756612742372123,0.77976844299378323,0.77204796336018144,0.76440392411899183,0.75683556843464528,0.74934214696499535,0.74192291778712394,0.73457714632388538]
[null,"Project",{"$f":"_Calcs_Life_Cycle_Cost!K76","v":1},{"$f":"_Calcs_Life_Cycle_Cost!L76","v":0.90909090909090906},{"$f":"_Calcs_Life_Cycle_Cost!M76","v":0.82644628099173545},{"$f":"_Calcs_Life_Cycle_Cost!N76","v":0.75131480090157754},{"$f":"_Calcs_Life_Cycle_Cost!O76","v":0.68301345536507052},{"$f":"_Calcs_Life_Cycle_Cost!P76","v":0.62092132305915493},{"$f":"_Calcs_Life_Cycle_Cost!Q76","v":0.56447393005377722},{"$f":"_Calcs_Life_Cycle_Cost!R76","v":0.51315811823070645},{"$f":"_Calcs_Life_Cycle_Cost!S76","v":0.46650738020973315},{"$f":"_Calcs_Life_Cycle_Cost!T76","v":0.42409761837248466},{"$f":"_Calcs_Life_Cycle_Cost!U76","v":0.38554328942953148},{"$f":"_Calcs_Life_Cycle_Cost!V76","v":0.3504938994813922},{"$f":"_Calcs_Life_Cycle_Cost!W76","v":0.31863081771035656},{"$f":"_Calcs_Life_Cycle_Cost!X76","v":0.28966437973668779},{"$f":"_Calcs_Life_Cycle_Cost!Y76","v":0.26333125430607973},{"$f":"_Calcs_Life_Cycle_Cost!Z76","v":0.23939204936916339},{"$f":"_Calcs_Life_Cycle_Cost!AA76","v":0.21762913579014853},{"$f":"_Calcs_Life_Cycle_Cost!AB76","v":0.19784466890013502},{"$f":"_Calcs_Life_Cycle_Cost!AC76","v":0.17985878990921364},{"$f":"_Calcs_Life_Cycle_Cost!AD76","v":0.16350799082655781},{"$f":"_Calcs_Life_Cycle_Cost!AE76","v":0.14864362802414349},{"$f":"_Calcs_Life_Cycle_Cost!AF76","v":0.13513057093103953},{"$f":"_Calcs_Life_Cycle_Cost!AG76","v":0.12284597357367227},{"$f":"_Calcs_Life_Cycle_Cost!AH76","v":0.11167815779424752},{"$f":"_Calcs_Life_Cycle_Cost!AI76","v":0.10152559799477048},{"$f":"_Calcs_Life_Cycle_Cost!AJ76","v":9.2295998177064048E-2},{"$f":"_Calcs_Life_Cycle_Cost!AK76","v":8.3905452888240042E-2},{"$f":"_Calcs_Life_Cycle_Cost!AL76","v":7.6277684443854576E-2},{"$f":"_Calcs_Life_Cycle_Cost!AM76","v":6.9343349494413245E-2},{"$f":"_Calcs_Life_Cycle_Cost!AN76","v":6.3039408631284766E-2},{"$f":"_Calcs_Life_Cycle_Cost!AO76","v":5.7308553301167964E-2},{"$f":"_Calcs_Life_Cycle_Cost!AP76","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P109-M109","v":0},null,{"$f":"R109-M109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Ratios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((O109-$M$109)/$I10,\"\")","v":0},{"$f":"IFERROR((P109-$M$109)/$I11,\"\")","v":0},{"$f":"IFERROR((Q109-$M$109)/$I12,\"\")","v":""},{"$f":"IFERROR((R109-$M$109)/$I13,\"\")","v":""},{"$f":"IFERROR((S109-$M$109)/$I15,\"\")","v":""},{"$f":"IFERROR((T109-$M$109)/#REF!,\"\")","v":""},{"$f":"IFERROR((U109-$M$109)/$I16,\"\")","v":""}]
[null,null,null,"Net present values",null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,135210.29,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,null,"ZERO OUT INCENTIVES BY SOURCE",null,null,null,null,null,null,null,null,"ADD IN ONE-BY-ONE INCENTIVES BY SOURCE"]
[null,null,null,"Saved",null,"Federal","State","Local","Private","Utility","Market","Other","All Zero",null,"Federal","State","Local","Utility","Private","Market","Other"]
[null,null,"Electricity Production Incentive ",1,{"$f":"'Prod Incentives'!B17","v":"Utility"},{"$f":"IF($D112=\"\",\"\",IF($E112=F$111,0,$D112))","v":1},1,1,1,0,1,1,{"$f":"IF($D112=\"\",\"\",IF($E112<>\"\",0,$D112))","v":0},null,{"$f":"IF($D112=\"\",\"\",IF($E112=\"\",$D112,(IF($E112<>O$111,0,1))))","v":0},{"$f":"IF($D112=\"\",\"\",IF($E112=\"\",$D112,(IF($E112<>P$111,0,1))))","v":0},0,1,0,0,0]
[null,null,null,1,{"$f":"'Prod Incentives'!B26","v":"State"},1,0,1,1,1,1,1,{"$f":"IF($D113=\"\",\"\",IF($E113<>\"\",0,$D113))","v":0},null,{"$f":"IF($D113=\"\",\"\",IF($E113=\"\",$D113,(IF($E113<>O$111,0,1))))","v":0},1,0,0,0,0,0]
[null,null,"Taxes",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Federal Tax Rate Applied",1,"Federal",0,1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"Depreciation Base",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"Federal PTC Description",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"State PTC Description",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"State PTC Description",1,"Federal",0,1,1,1,1,1,1,0,null,1,0,0,0,0,0,0]
[null,null,"Federal ITC",1,"State",1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"State ITC",1,"Local",1,1,0,1,1,1,1,0,null,0,0,1,0,0,0,0]
[null,null,"Local ITC",1,null,{"$f":"IF($D122=\"\",\"\",IF($E122=F$111,0,$D122))","v":1},1,1,1,1,{"$f":"IF($D122=\"\",\"\",IF($E122=K$111,0,$D122))","v":1},1,1,null,1,1,1,{"$f":"IF($D122=\"\",\"\",IF($E122=\"\",$D122,(IF($E122<>R$111,0,1))))","v":1},1,1,1]
[null,null,"Sales & Savings",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Avoided Electricity Purchases",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Avoided Boiler Fuel Purchases",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Electricity Sales, CHP",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Demand Savings",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,0,1,null,1,1,1,1,{"$f":"IF($D128=\"\",\"\",IF($E128=J$111,0,$D128))","v":1},1,1,1,null,1,1,1,1,1,1,1]
[null,null,0,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,0,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,{"$f":"IF($D132=\"\",\"\",IF($E132=F$111,0,$D132))","v":1},1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Purchased Quantities",null,null,"","","","","","","","",null,{"$f":"IF($D133=\"\",\"\",IF($E133=\"\",$D133,(IF($E133<>O$111,0,1))))","v":""},"","","","","",""]
[null,null,"Qty CHP Fuel",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Qty Supplemental Fuel, Needs Unmet by CHP",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Qty Standby Charges",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Qty Fuel, Unmet Thermal Needs, Biomass Boiler",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,null,1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Expenses",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Capital Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Major Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"O&M (Cost of Sales)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Misc Operating Expenses",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Operating Labor",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Insurance Expense",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Property Taxes",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Operation",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Plant Operating Factor",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Borrowed Funds",null,{"$f":"IF('Funding Plan'!C21=\"\",\"\",'Funding Plan'!C21)","v":""},"","","","","","","","",null,"","","","","","",""]
[null,null,"Loan 1",1,{"$f":"IF('Funding Plan'!D21=\"\",\"\",'Funding Plan'!D21)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Loan 2",1,{"$f":"IF('Funding Plan'!E21=\"\",\"\",'Funding Plan'!E21)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Loan 3",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 1",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 2",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Interest Rate, Loan 3",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investments",null,{"$f":"IF('Funding Plan'!C33=\"\",\"\",'Funding Plan'!C33)","v":""},"","","","","","","","",null,"","","","","","",""]
[null,null,"Equity 1",1,{"$f":"IF('Funding Plan'!D33=\"\",\"\",'Funding Plan'!D33)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investment 2",1,{"$f":"IF('Funding Plan'!E33=\"\",\"\",'Funding Plan'!E33)","v":""},1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Equity Investment 3",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Grants",null,{"$f":"IF('Funding Plan'!C41=\"\",\"\",'Funding Plan'!C41)","v":"Federal"},"","","","","","","","",null,"","","","","","",""]
[null,null," CO2e Grant",1,{"$f":"IF('Funding Plan'!D41=\"\",\"\",'Funding Plan'!D41)","v":"State"},1,0,1,1,1,1,1,0,null,0,1,0,0,0,0,0]
[null,null,"ETO CHP Grant (wrt grid)",1,{"$f":"IF('Funding Plan'!E41=\"\",\"\",'Funding Plan'!E41)","v":""},{"$f":"IF($D167=\"\",\"\",IF($E167=F$111,0,$D167))","v":1},1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null," Grant ($100/kW)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Financial Assumptions",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Discount Rate",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Inflation Rate",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Project Life",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Prices: User-Defined Sensitivity Factors (Optional)",null,null,"","","","","","","","",null,"","","","","","",""]
[null,null,"Electricity Purchase Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,{"$f":"IF($D174=\"\",\"\",IF($E174=\"\",$D174,(IF($E174<>U$111,0,1))))","v":1}]
[null,null,"Natural Gas: CHP Fuel Price",1,null,1,1,1,1,1,1,1,1,null,{"$f":"IF($D175=\"\",\"\",IF($E175=\"\",$D175,(IF($E175<>O$111,0,1))))","v":1},1,1,1,1,1,1]
[null,null,"Electricity Sales Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Baseline Natural Gas Fuel Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Demand Savings",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Biomass Price",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Natural Gas Price (2nd system)",1,null,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1]
[null,null,"Electricity Price (2nd system)",1]
[]
[]
[null,null,"Other User-Defined Sensitivity Factors (Optional)"]
[null,null,"Federal ITC Maximum",1]
[null,null,"Federal ITC Percent",1]
[null,null,"ODOE EIP State Tax Credit",1]
[null,null,"ODOE EIP Tax Credit  (Maximum)",1]
[null,null,"ETO CHP Grant (wrt grid)  ($/kWh)",1]
[null,null,"ETO CHP Grant (wrt grid) Maximum ($)",1]
[null,null,"Grant $ per kW",1]
[null,null," Grant $/metric tons CO2e",1]
[null,null," Grant",1]

{"sheet":"Goal Seek","index":19,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Goal Seek",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,null,"ENABLE MACROS"]
[]
[]
[]
[null,"1. Enter a viability target you would like to achieve"]
[null,"Measure of Viability You Want to Target","Project IRR"]
[null,"Target",0.35]
[]
[null,"2. Select the parameter that will vary to achieve this target"]
[null,"Parameter to Vary that Achieves Target","Natural Gas: CHP Fuel Price"]
[null,"Result",{"$f":"Goal_ParametertoAchieveTarget","v":6.3120505618346581},{"$f":"D27","v":0.7238590093847086}]
[]
[null,"3. Enter sensitivity factors for up to five other parameters",null,"Sensitivity"]
[null,null,"Capital Expenses",1]
[null,null,"Avoided Electricity Purchases",1]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Measure of Viability",{"$f":"CONCATENATE(\"At Target \",C25)","v":"At Target Project IRR"},null,"With Most Likely Values"]
[null,null,{"$f":"Goal_ViabilityMeasure","v":"Project IRR"},0.34974715612283735,null,{"$f":"VLOOKUP($C6,Results,3,FALSE)","v":0.18890799169207684}]
[null,null,"Parameter to Seek","Sensitivity","Value","Sensitivity","Value"]
[null,null,{"$f":"Goal_DependentParameter","v":"Natural Gas: CHP Fuel Price"},0.7238590093847086,6.3120505618346581,{"$f":"VLOOKUP($C12,SensitivityFactorRange,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C10,SensitivityFactorRange,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"Other Parameters"]
[null,null,{"$f":"IF(C14=\"\",\"\",C14)","v":"Capital Expenses"},1,842500,{"$f":"VLOOKUP($C14,SensitivityFactorRange,2,FALSE)","v":1},{"$f":"VLOOKUP($C14,SensitivityFactorRange,3,FALSE)","v":792000}]
[null,null,{"$f":"IF(C15=\"\",\"\",C15)","v":"Avoided Electricity Purchases"},1,3579027.1026170338,{"$f":"VLOOKUP($C15,SensitivityFactorRange,2,FALSE)","v":1},{"$f":"VLOOKUP($C15,SensitivityFactorRange,3,FALSE)","v":2340000}]
[null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":""},1,0,{"$f":"VLOOKUP($C16,SensitivityFactorRange,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C16,SensitivityFactorRange,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":""},1,0,{"$f":"VLOOKUP($C17,SensitivityFactorRange,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C17,SensitivityFactorRange,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":""},1,0,{"$f":"VLOOKUP($C18,SensitivityFactorRange,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C18,SensitivityFactorRange,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"Spider_Diagram!H44","v":""}]

{"sheet":"Tables-Financial","index":20,"n_rows":313,"n_cols":17,"rows_kept":313,"cut":false,"hidden":true,"merged":[[9,1,9,2],[160,3,162,3],[160,4,162,4],[168,5,170,5],[34,1,34,3],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[10,1,10,2],[72,1,72,3],[86,1,86,2],[105,1,105,6],[68,1,68,3],[38,10,41,12],[32,10,32,12],[34,10,34,12],[35,10,35,12],[297,3,297,7]]}
["RELCOST:  Financial Tables",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,"Scenario",1,{"$f":"'Incentive Model'!F14","v":"Riverside Hotel"}]
[null,null,null,{"$f":"'Incentive Model'!F16","v":""}]
[null,"Table Title","Table Number",null,null,null,null,null,null,null,{"$f":"Recalc_Message_Target","v":"Recalculate Spider Diagram"}]
[null,"Life Cycle Cost Analysis Results (RELCOST)",1]
[null,{"$f":"CONCATENATE(\"Budgetary Installed Cost Estimate, \",B11)","v":"Budgetary Installed Cost Estimate, "},4]
[null,"General Financial Assumptions in RELCOST Model",2]
[null,"Financial and Technical Inputs & Assumptions in RELCOST Model",3]
[]
[null,{"$f":"CONCATENATE(\"Table \",C5,\". \",B5,\" \",E309)","v":"Table 1. Life Cycle Cost Analysis Results (RELCOST) With Incentives"}]
[null,{"$f":"IF($D$3=0,\"CHP Alternative\",$D$3)","v":""}]
[null,"Equity IRR  ",{"$f":"IF(WhatIf!L10=\"\",\"\",WhatIf!L10)","v":0.18890799169207684}]
[null,{"$f":"IF(SUM(D54:D56)>0,\"Project IRR  With Incentives\",\"Project IRR  Before Incentives\")","v":"Project IRR  With Incentives"},{"$f":"IF(WhatIf!H15=\"\",\"\",WhatIf!H15)","v":0.18890799169207684}]
[null,{"$f":"WhatIf!$F$18","v":"After-Tax Discounted Payback"},{"$f":"IFERROR(IF(WhatIf!H18=\"\",\"\",CONCATENATE(ROUND(WhatIf!H18,1),\" years\")),WhatIf!L14)","v":"5.4 years"}]
[null,{"$f":"IF('Incentive Model'!F411=\"TRUE\",\"Before-Tax Simple Payback\",\"Simple Payback\")","v":"Simple Payback"},{"$f":"IFERROR(IF(WhatIf!H22=\"\",\"\",CONCATENATE(ROUND(WhatIf!H22,1),\" years\")),\"\")","v":"13.2 years"}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C7,\". \",B7)","v":"Table 2. General Financial Assumptions in RELCOST Model"}]
[null,"Project  "]
[null,"Project Life",{"$f":"CONCATENATE(ROUND(General!D20,0),\" years\")","v":"15 years"}]
[null,"Discount Rate",{"$f":"General!D26","v":0.1}]
[null,"Escalation"]
[null,"General Inflation",{"$f":"General!D27","v":2.5000000000000001E-2}]
[null,"Electricity, Relative to General Inflation",{"$f":"AVERAGE('Cost Escalation'!C26:P26)","v":{"$error":"#DIV/0!"}}]
[null,"Natural Gas, Relative to General Inflation",{"$f":"AVERAGE('Cost Escalation'!C27:P27)","v":{"$error":"#DIV/0!"}}]
[null,"Taxes"]
[null,"Federal Income Tax Bracket",{"$f":"IF('Incentive Model'!$F$180=\"True\",'Taxes & Fees'!C30,\"NA\")","v":"NA"}]
[null,"State Income Tax ",{"$f":"IF('Incentive Model'!$F$180=\"True\",'Taxes & Fees'!C31,\"NA\")","v":"NA"},null,null,null,null,null,null,null,"All figures must be pasted as images to avoid linking series in Word doc to this spreadsheet."]
[null,"Depreciable Equipment",{"$f":"IF('Incentive Model'!$F$180=\"True\",IFERROR(Depreciation!D20,\"Reselect project descriptions on Economic Model sheet\"),\"NA\")","v":"NA"},null,null,null,null,null,null,null,"When scenario is changed the images in the Word doc will inappropriately change to the new scenario."]
[null,"Depreciation Schedule (Taxes - CHP Plant)",{"$f":"IF('Incentive Model'!$F$180=\"True\",Depreciation!D23,\"NA\")","v":"NA"},null,null,null,null,null,null,null,"Pasted as images the figure will stay constant in the Word doc."]
[null,"Depreciation Schedule (Internal)",{"$f":"IF('Incentive Model'!$F$180=\"True\",Depreciation!D57,\"NA\")","v":"NA"}]
[null,"Salvage Value at End of Project",{"$f":"Depreciation!D21","v":0.2}]
[null,"Depreciation Schedule (Taxes - Other Costs)",{"$f":"IF('Incentive Model'!$F$180=\"True\",\"Not Depreciable\",\"NA\")","v":"NA"},null,null,null,null,null,null,null,"Examples for pasting into report",{"$f":"K4","v":"Recalculate Spider Diagram"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"If \",LOWER(Spider_Diagram!B59), \" increases by \",(Spider_Diagram!A65-1)*100,\"%, \",LOWER(Spider_Diagram!B55),N33,\" to \",ROUND(Spider_Diagram!B65,1),\".\")","v":"If capital expenses increases by 30%, simple payback increases to 11.5."},null,null,{"$f":"IF(Spider_Diagram!B65>Spider_Diagram!B64,\" increases\",\" decreases\")","v":" increases"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"If \",LOWER(Spider_Diagram!D59), \" increases by \",(Spider_Diagram!C65-1)*100,\"%, \",LOWER(Spider_Diagram!B55),N34,\" to \",ROUND(Spider_Diagram!D65,1),\".\")","v":"If natural gas: chp fuel price increases by 20%, simple payback decreases to 18.1."},null,null,{"$f":"IF(Spider_Diagram!D65>Spider_Diagram!D64,\" increases\",\" decreases\")","v":" decreases"}]
[null,{"$f":"CONCATENATE(\"Table \",C8,\". \",B8)","v":"Table 3. Financial and Technical Inputs & Assumptions in RELCOST Model"},null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"If \",LOWER(Spider_Diagram!F59), \" increases by \",(Spider_Diagram!E65-1)*100,\"%, \",LOWER(Spider_Diagram!B55),N35,\" to \",ROUND(Spider_Diagram!F65,1),\".\")","v":"If electricity purchase price increases by 30%, simple payback decreases to 2.9."},null,null,{"$f":"IF(Spider_Diagram!F65>Spider_Diagram!F64,\" increases\",\" decreases\")","v":" decreases"}]
[null,"Capital Expenditures and O&M Costs","Baseline",{"$f":"IF($D$3=0,\"CHP Alternative\",$D$3)","v":""},null,null,null,null,null,null,{"$f":"CONCATENATE(\"If \",LOWER(Spider_Diagram!H59), \" increases by \",(Spider_Diagram!G65-1)*100,\"%, \",LOWER(Spider_Diagram!B55),N36,\" to \",ROUND(Spider_Diagram!H65,1))","v":"If electricity purchase price increases by 30%, simple payback decreases to 2.9"},null,null,{"$f":"IF(Spider_Diagram!H65>Spider_Diagram!H64,\" increases\",IF(Spider_Diagram!H65<Spider_Diagram!H64,\" decreases\",\" remains constant \"))","v":" decreases"}]
[null,"Total Capital Expenditures",null,{"$f":"'Capital Expenditures'!D84","v":792000}]
[null,"Variable O&M Costs, $/kWh",null,{"$f":"'Incentive Model'!F126","v":""},null,null,null,null,null,null,"First three"]
[null,"Fixed O&M Costs, $/year",null,{"$f":"'Incentive Model'!F128+'Incentive Model'!F129","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,{"$f":"CONCATENATE(K33,\"  \",K34,\"  \",K35)","v":"If capital expenses increases by 30%, simple payback increases to 11.5.  If natural gas: chp fuel price increases by 20%, simple payback decreases to 18.1.  If electricity purchase price increases by 30%, simple payback decreases to 2.9."}]
[null,"Fuel Use (MMBtu/year) & Prices"]
[null,"Fuel Use, Existing System",{"$f":"'Incentive Model'!F135","v":""}]
[null,"CHP Fuel, MMBtu",null,{"$f":"'Incentive Model'!F143","v":""}]
[null,"Fuel for Non-CHP Thermal  Needs, MMBtu",null,{"$f":"'Incentive Model'!F145+'Incentive Model'!F146","v":{"$error":"#VALUE!"}}]
[null,{"$f":"CONCATENATE('Incentive Model'!F133, \", Baseline Fuel Cost ($/MMBtu)\")","v":", Baseline Fuel Cost ($/MMBtu)"},{"$f":"'Incentive Model'!F154","v":""}]
[null,"CHP Fuel Unit Cost ($/MMBtu)",null,{"$f":"'Incentive Model'!F155","v":""}]
[null,"Non-CHP Fuel Unit Cost ($/MMBtu)",null,{"$f":"'Incentive Model'!F157","v":""}]
[null,"Electricity Use (kWh/year) & Prices"]
[null,"Purchased Electricity ",{"$f":"'Incentive Model'!F134","v":""},{"$f":"'Incentive Model'!F141","v":""}]
[null,"Electricity Sales",null,{"$f":"'Incentive Model'!F142","v":""}]
[null,"Electricity, Purchase Cost ($/kWh)",{"$f":"'Incentive Model'!F151","v":""},{"$f":"'Incentive Model'!F152","v":""}]
[null,"Electricity, Sales Price ($/kW)",null,{"$f":"'Incentive Model'!F153","v":""}]
[null,"Incentives"]
[null,"Federal Investment-Tax Credit ($)",null,{"$f":"SUM('Tax Credits'!D73:M73)","v":0}]
[null,{"$f":"CONCATENATE(\"Production-Based Incentives \",'Prod Incentives'!F18,\"/yr\")","v":"Production-Based Incentives kWh/yr"},null,{"$f":"IF('Incentive Model'!F38=\"Yes\",'Incentive Model'!G38,0)","v":0}]
[null,"State Investment Tax Credit ($)",null,{"$f":"SUM('Tax Credits'!D74:M74)","v":0}]
[null,"Grants ($)",null,{"$f":"SUM('Funding Plan'!C86:AG86)","v":244200}]
[]
[]
[]
[null,"Paragraph for executive summary of feasibility analysis and advanced TA"]
[null,"Is project cost effective?",{"$f":"D61","v":"Yes"},{"$f":"IF(WhatIf!H15>General!D26,\"Yes\",\"No\")","v":"Yes"}]
[null,"Taxable entity?",{"$f":"D62","v":"No"},{"$f":"IF('Incentive Model'!F180=\"TRUE\",\"Yes\",\"No\")","v":"No"}]
[null,"Results include incentives?",{"$f":"D63","v":"Yes"},{"$f":"IF(SUM(D53:D56)>0,\"Yes\",\"No\")","v":"Yes"}]
[null,"Include GHG results?","No"]
[null,"Table number of life cycle cost results",{"$f":"D65","v":1},{"$f":"'Tables-Financial'!C5","v":1}]
[null,"Table number with general financial assumptions",{"$f":"D66","v":2},{"$f":"'Tables-Financial'!C7","v":2}]
[null,"Table number with technical assumptions",{"$f":"D67","v":3},{"$f":"'Tables-Financial'!C8","v":3}]
[]
["Copy and paste the text of this paragraph",{"$f":"'Tables-Financial'!D298","v":"The proposed CHP project has been determined to have technical and financial viability.  Results of the life cycle cost analysis using RELCOST Financial are shown in Table 1 and the financial and technical assumptions used in the analysis are summarized in Tables 2 and 3.  The simple payback of this project with incentives is 13.2 years and the project internal rate of return (IRR) is 19%.   Financial viability is indicated because the IRR is greater than the 10% discount rate assumed in the analysis.  "}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",C6,\". \",B6)","v":"Table 4. Budgetary Installed Cost Estimate, "}]
[]
[null,"Biomass boiler (equipment and installation, w/o power generation)",null,{"$f":"'Incentive Model'!F121","v":""},"Biomass boiler"]
[null,"Fuel storage, feed and piping",null,{"$f":"'Incentive Model'!F123","v":""},"Other capital costs"]
[null,"K-12 Biomass Grant (lump sum in year 1)",null,{"$f":"'Incentive Model'!G63","v":0},"Incentives"]
[null,"Total Capital Cost minus Grant",null,{"$f":"SUM(D75:D76)-D77","v":0}]
[]
[]
[]
[]
[]
[]
[]
["To update these tables, go to WhatIf tab and then come back."]
[null,{"$f":"CONCATENATE(\"Table \",$C$5,\". \",$B$5)","v":"Table 1. Life Cycle Cost Analysis Results (RELCOST)"}]
["Alternative 1",{"$f":"D107","v":""},null,null,"To update these tables, go to WhatIf tab and then come back."]
[null,"Project IRR",{"$f":"WhatIf!L11","v":0.18890799169207684}]
[null,{"$f":"CONCATENATE(WhatIf!$F$18,\" (years)\")","v":"After-Tax Discounted Payback (years)"},{"$f":"WhatIf!L14","v":5.4147363596734612}]
[null,{"$f":"CONCATENATE(IF(General!$D$22=TRUE,\"Before-Tax Simple Payback\",\"Simple Payback\"),\" (years)\")","v":"Simple Payback (years)"},{"$f":"WhatIf!L16","v":13.24982537151547}]
["Alternative 2",{"$f":"E107","v":""}]
[null,"Project IRR",{"$f":"WhatIf!L21","v":""}]
[null,{"$f":"CONCATENATE(IF('Incentive Model'!$F$414=\"TRUE\",\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!L24","v":"Exceeds Project Life"}]
[null,{"$f":"B91","v":"Simple Payback (years)"},{"$f":"WhatIf!L16","v":13.24982537151547}]
["Alternative 3",{"$f":"F107","v":""}]
[null,"Project IRR",{"$f":"WhatIf!O11","v":0.43052430539508357}]
[null,{"$f":"CONCATENATE(IF('Incentive Model'!$F$414=\"TRUE\",\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!O14","v":3.6177748235832832}]
[null,{"$f":"B95","v":"Simple Payback (years)"},{"$f":"WhatIf!O16","v":3.5038614975452771}]
["Alternative 4",{"$f":"G107","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[null,"Project IRR",{"$f":"WhatIf!O21","v":0.33600820833449707}]
[null,{"$f":"CONCATENATE(IF('Incentive Model'!$F$414=\"TRUE\",\"After-Tax Discounted Payback\",\"Discounted Payback\"),\" (years)\")","v":"Discounted Payback (years)"},{"$f":"WhatIf!O24","v":4.3916459168993471}]
[null,{"$f":"B99","v":"Simple Payback (years)"},{"$f":"WhatIf!O26","v":4.2150956673427489}]
[null,{"$f":"IF(SUM(D120:G125)=0,\"\",\"* Includes incentives\")","v":"* Includes incentives"}]
[]
[null,{"$f":"CONCATENATE(\"Table \",$C$8,\". \",$B$8)","v":"Table 3. Financial and Technical Inputs & Assumptions in RELCOST Model"}]
[null,null,"Baseline",{"$f":"'Incentive Model'!H16","v":""},{"$f":"'Incentive Model'!I16","v":""},{"$f":"'Incentive Model'!J16","v":""},{"$f":"IF('Incentive Model'!K14=\"\",\"\",'Incentive Model'!K14)","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[null,"Capital Expenditures and O&M Costs"]
[null,"Total Capital Expenditures ($)",null,{"$f":"'Incentive Model'!H125","v":""},{"$f":"'Incentive Model'!I125","v":""},{"$f":"'Incentive Model'!J125","v":""},{"$f":"'Incentive Model'!K125","v":""}]
[null,"Variable O&M Costs, $/kWh",null,{"$f":"IFERROR('Incentive Model'!H126+'Incentive Model'!H127,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!I126+'Incentive Model'!I127,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!J126+'Incentive Model'!J127,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!K126+'Incentive Model'!K127,\"\")","v":""}]
[null,"Fixed O&M Costs, $/year",null,{"$f":"IFERROR('Incentive Model'!H128+'Incentive Model'!H129,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!I128+'Incentive Model'!I129,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!J128+'Incentive Model'!J129,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!K128+'Incentive Model'!K129,\"\")","v":""}]
[null,"Fuel Use (MMBtu/year)"]
[null,"Fuel Use, Existing System",{"$f":"'Incentive Model'!F135","v":""}]
[null,"CHP Fuel, MMBtu",null,{"$f":"'Incentive Model'!H143","v":""},{"$f":"'Incentive Model'!I143","v":""},{"$f":"'Incentive Model'!J143","v":""},{"$f":"'Incentive Model'!K143","v":""}]
[null,"Fuel for Back-Up Heat, MMBtu",null,{"$f":"'Incentive Model'!H144","v":""},{"$f":"'Incentive Model'!I144","v":""},{"$f":"'Incentive Model'!J144","v":""},{"$f":"'Incentive Model'!K144","v":""}]
[null,"Fuel for Non-CHP Thermal  Needs, MMBtu",null,{"$f":"IFERROR('Incentive Model'!H145+'Incentive Model'!H146,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!I145+'Incentive Model'!I146,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!J145+'Incentive Model'!J146,\"\")","v":""},{"$f":"IFERROR('Incentive Model'!K145+'Incentive Model'!K146,\"\")","v":""}]
[null,"Electricity Use (kWh/year)"]
[null,"Purchased Electricity ",{"$f":"'Incentive Model'!F134","v":""},{"$f":"'Incentive Model'!H141","v":""},{"$f":"'Incentive Model'!I141","v":""},{"$f":"'Incentive Model'!J141","v":""},{"$f":"'Incentive Model'!K141","v":""}]
[null,"Incentives"]
[null,"Grants","Total of All Grants",{"$f":"'Incentive Model'!H27+'Incentive Model'!H33+'Incentive Model'!H45+'Incentive Model'!H58+'Incentive Model'!H63+'Incentive Model'!H67","v":0},{"$f":"'Incentive Model'!I27+'Incentive Model'!I33+'Incentive Model'!I45+'Incentive Model'!I58+'Incentive Model'!I63+'Incentive Model'!I67","v":0},{"$f":"'Incentive Model'!J27+'Incentive Model'!J33+'Incentive Model'!J45+'Incentive Model'!J58+'Incentive Model'!J63+'Incentive Model'!J67","v":0},{"$f":"'Incentive Model'!K27+'Incentive Model'!K33+'Incentive Model'!K45+'Incentive Model'!K58+'Incentive Model'!K63+'Incentive Model'!K67","v":0},"Hide those that do not apply"]
[null,null,"Energy Trust of Oregon",{"$f":"'Incentive Model'!H45","v":0},{"$f":"'Incentive Model'!I45","v":0},{"$f":"'Incentive Model'!J45","v":0},{"$f":"'Incentive Model'!K45","v":0}]
[null,null,{"$f":"'Incentive Model'!E58","v":"Federal ITC As Grant"},{"$f":"'Incentive Model'!H58","v":0},{"$f":"'Incentive Model'!I58","v":0},{"$f":"'Incentive Model'!J58","v":0},{"$f":"'Incentive Model'!K58","v":0}]
[null,null,{"$f":"'Incentive Model'!E63","v":" Grant"},{"$f":"'Incentive Model'!H63","v":0},{"$f":"'Incentive Model'!I63","v":0},{"$f":"'Incentive Model'!J63","v":0},{"$f":"'Incentive Model'!K63","v":0}]
[null,"Tax Incentives","ODOE EIP",{"$f":"'Incentive Model'!H52","v":0},{"$f":"'Incentive Model'!I52","v":0},{"$f":"'Incentive Model'!J52","v":0},{"$f":"'Incentive Model'!K52","v":0}]
[null,{"$f":"CONCATENATE(\"Northwest Natural Gas SB844 Annual Incentive at $\",ROUND('Incentive Model'!G40,0),\"/ tonne CO2\")","v":"Northwest Natural Gas SB844 Annual Incentive at $0/ tonne CO2"},null,{"$f":"SB284_Incentive_Scenario1","v":336.95},{"$f":"SB284_Incentive_Scenario2","v":2884.97},{"$f":"SB284_Incentive_Scenario3","v":27298.13},{"$f":"SB284_Incentive_Scenario4","v":0}]
[null,null,null,{"$f":"IF(D120<>SUM(D121:D123),\"Check\",\"\")","v":""},{"$f":"IF(E120<>SUM(E121:E123),\"Check\",\"\")","v":""},{"$f":"IF(F120<>SUM(F121:F123),\"Check\",\"\")","v":""},{"$f":"IF(G120<>SUM(G121:G123),\"Check\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITY ANALYSIS - Use the sheets \"Spider_Diagram\" and \"Decision Matrix\" to set these up"]
[]
[]
[]
[]
[null,null,null,{"$f":"CONCATENATE(\"Table \",#REF!,\". \",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"VARIATION IN PARAMETERS"]
[null,null,null,"Capital Expenses","Electricity Unit Cost"]
[]
[]
[null,null,null,{"$f":"'Decision Matrix'!D152","v":-0.25},{"$f":"'Decision Matrix'!E152","v":1}]
[null,null,null,{"$f":"'Decision Matrix'!D153","v":-0.25},{"$f":"'Decision Matrix'!E153","v":2}]
[null,null,null,{"$f":"'Decision Matrix'!D154","v":-0.25},{"$f":"'Decision Matrix'!E154","v":3}]
[null,null,null,{"$f":"'Decision Matrix'!D155","v":0.125},{"$f":"'Decision Matrix'!E155","v":0.5}]
[null,null,null,{"$f":"'Decision Matrix'!D156","v":0.125},{"$f":"'Decision Matrix'!E156","v":1}]
[null,null,null,null,null,"CHP Fuel Unit Cost"]
[]
[]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F152","v":0}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F153","v":0}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F154","v":0}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F155","v":0}]
[null,null,null,null,null,{"$f":"'Decision Matrix'!F156","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"MEASURE OF VIABILITY"]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,"Project IRR  "]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G152","v":0.44418928663611001}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G153","v":0.28472792928047302}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G154","v":0.17779438797970901}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G155","v":9.4119801149209703E-2},null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,{"$f":"'Decision Matrix'!G156","v":1.7387391017215099E-2},null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Project",1,"Used in creating table.  But is not used as scenario menu."]
[]
["Purchases ",null,null,"Fuel","Electricity"]
[{"$f":"O_Purchases!B32","v":"CHP Fuel"},{"$f":"-O_Purchases!D32","v":-151076.33082717116},{"$f":"O_Purchases!C9","v":"MMBtu"},{"$f":"IF($C246=\"MMbtu\",B246,0)","v":-151076.33082717116},{"$f":"IF($C246=\"kWh\",$B246,0)","v":0}]
[{"$f":"O_Purchases!B33","v":"Supplemental Fuel, Needs Unmet by CHP"},{"$f":"-O_Purchases!D33","v":-56156.728053599996},{"$f":"O_Purchases!C10","v":"MMBtu"},-56156.728053599996,0]
[{"$f":"O_Purchases!B34","v":0},{"$f":"-O_Purchases!D34","v":0},{"$f":"O_Purchases!C11","v":0},0,0]
[{"$f":"O_Purchases!B35","v":0},{"$f":"-O_Purchases!D35","v":0},{"$f":"O_Purchases!C12","v":0},0,0]
[{"$f":"O_Purchases!B36","v":""},{"$f":"-O_Purchases!D36","v":0},{"$f":"O_Purchases!C13","v":""},0,0]
[{"$f":"O_Purchases!B37","v":""},{"$f":"-O_Purchases!D37","v":0},{"$f":"O_Purchases!C14","v":""},0,0]
[{"$f":"O_Purchases!B38","v":""},{"$f":"-O_Purchases!D38","v":0},{"$f":"O_Purchases!C15","v":""},0,0]
[{"$f":"O_Purchases!B39","v":""},{"$f":"-O_Purchases!D39","v":0},{"$f":"O_Purchases!C16","v":""},0,0]
[{"$f":"O_Purchases!B40","v":""},{"$f":"-O_Purchases!D40","v":0},{"$f":"O_Purchases!C17","v":""},0,0]
[{"$f":"O_Purchases!B41","v":""},{"$f":"-O_Purchases!D41","v":0},{"$f":"O_Purchases!C18","v":""},0,0]
[null,null,null,"Fuel Purchases","Electricity Purchases"]
[null,null,"Baseline",0,0]
[null,null,"Alternative",{"$f":"D246+D248","v":-151076.33082717116},{"$f":"E247+E249+E250+E251","v":0}]
[null,null,"Difference",{"$f":"D258+D257","v":-151076.33082717116},{"$f":"E258+E257","v":0}]
[]
[]
["Revenues",null,null,"Fuel","Electricity"]
[{"$f":"O_Operating_Income!B37","v":"Avoided Electricity Purchases"},{"$f":"O_Operating_Income!D37","v":154440},{"$f":"O_Operating_Income!C9","v":"kWh"},{"$f":"IF($C263=\"MMbtu\",B263,0)","v":0},{"$f":"IF($C263=\"kWh\",$B263,0)","v":154440}]
[{"$f":"O_Operating_Income!B38","v":"Avoided Boiler Fuel Purchases"},{"$f":"O_Operating_Income!D38","v":145638},{"$f":"O_Operating_Income!C10","v":"MMBtu"},145638,0]
[{"$f":"O_Operating_Income!B39","v":""},{"$f":"O_Operating_Income!D39","v":0},{"$f":"O_Operating_Income!C11","v":"kWh"},0,0]
[{"$f":"O_Operating_Income!B40","v":""},{"$f":"O_Operating_Income!D40","v":0},{"$f":"O_Operating_Income!C12","v":"year"},0,0]
[{"$f":"O_Operating_Income!B41","v":"Electricity Sales, "},{"$f":"O_Operating_Income!D41","v":0},{"$f":"O_Operating_Income!C13","v":"kWh"},0,0]
[{"$f":"O_Operating_Income!B42","v":""},{"$f":"O_Operating_Income!D42","v":0},{"$f":"O_Operating_Income!C14","v":"kWh"},0,0]
[{"$f":"O_Operating_Income!B43","v":""},{"$f":"O_Operating_Income!D43","v":0},{"$f":"O_Operating_Income!C15","v":"MMBtu"},0,0]
[{"$f":"O_Operating_Income!B44","v":""},{"$f":"O_Operating_Income!D44","v":0},{"$f":"O_Operating_Income!C16","v":0},0,0]
[{"$f":"O_Operating_Income!B45","v":""},{"$f":"O_Operating_Income!D45","v":0},{"$f":"O_Operating_Income!C17","v":0},0,0]
[{"$f":"O_Operating_Income!B46","v":""},{"$f":"O_Operating_Income!D46","v":0},{"$f":"O_Operating_Income!C18","v":" "},0,0]
[{"$f":"O_Operating_Income!B47","v":""},{"$f":"O_Operating_Income!D47","v":0},{"$f":"O_Operating_Income!C19","v":"kWh"},0,0]
[{"$f":"O_Operating_Income!B48","v":""},{"$f":"O_Operating_Income!D48","v":0},{"$f":"O_Operating_Income!C20","v":"kWh"},0,0]
[null,null,null,"Fuel Revenuse","Electricity Revenues"]
[null,null,"Baseline",{"$f":"D264","v":145638},{"$f":"E263","v":154440}]
[null,null,"Alternative",{"$f":"D266+D267","v":0},{"$f":"E265+E266","v":0}]
[null,null,"Difference",{"$f":"D277+D276","v":145638},{"$f":"E277+E276","v":154440}]
[]
[null,null,null,"Fuel","Electricity"]
[null,null,"Savings",{"$f":"D259+D278","v":-5438.3308271711576},{"$f":"E259+E278","v":154440}]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[null,null,null,{"$f":"CONCATENATE(D301,D304,D305,D308,D312,D313)","v":"The proposed CHP project has been determined to have technical and financial viability.  Results of the life cycle cost analysis using RELCOST Financial are shown in Table 1 and the financial and technical assumptions used in the analysis are summarized in Tables 2 and 3.  The simple payback of this project with incentives is 13.2 years and the project internal rate of return (IRR) is 19%.   Financial viability is indicated because the IRR is greater than the 10% discount rate assumed in the analysis.  "}]
[]
[]
[null,{"$f":"'Tables-Financial'!B61","v":"Is project cost effective?"},{"$f":"'Tables-Financial'!C61","v":"Yes"},{"$f":"IF(C301=\"Yes\",D302,D303)","v":"The proposed CHP project has been determined to have technical and financial viability.  "}]
[null,"Does Project IRR exceed discount rate?",{"$f":"IF(WhatIf!H15>General!D26,\"Yes\",\"No\")","v":"Yes"},"The proposed CHP project has been determined to have technical and financial viability.  "]
[null,{"$f":"'Tables-Financial'!B62","v":"Taxable entity?"},{"$f":"'Tables-Financial'!C62","v":"No"},"The proposed CHP project has been determined to not be cost effective.   Based on the energy and financial analysis discussed in the following sections, "]
[null,{"$f":"'Tables-Financial'!B63","v":"Results include incentives?"},{"$f":"'Tables-Financial'!C63","v":"Yes"},{"$f":"CONCATENATE(\"Results of the life cycle cost analysis using RELCOST Financial are shown in Table \",'Tables-Financial'!C65,\" and the financial and technical assumptions used in the analysis are summarized in Tables \",'Tables-Financial'!C66, \" and \",'Tables-Financial'!C67,\".  \")","v":"Results of the life cycle cost analysis using RELCOST Financial are shown in Table 1 and the financial and technical assumptions used in the analysis are summarized in Tables 2 and 3.  "}]
[null,"Project IRR",{"$f":"WhatIf!H15","v":0.18890799169207684},{"$f":"IF(C303=\"Yes\",D306,D307)","v":"The simple payback of this project with incentives is 13.2 years "}]
[null,"Discount Rate",{"$f":"General!D26","v":0.1},{"$f":"CONCATENATE(\"The before tax simple payback of this project \",D309,\" is \",'Tables-Financial'!C15,\" \")","v":"The before tax simple payback of this project with incentives is 13.2 years "}]
[null,"Passenger cars removed",null,{"$f":"CONCATENATE(\"The simple payback of this project \",D309,\" is \",'Tables-Financial'!C15,\" \")","v":"The simple payback of this project with incentives is 13.2 years "}]
[null,null,null,{"$f":"IFERROR(CONCATENATE(\"and the project internal rate of return (IRR) is \",ROUND('Tables-Financial'!C13*100,0),\"%.   \"),\"\")","v":"and the project internal rate of return (IRR) is 19%.   "}]
[null,null,null,{"$f":"IF(C304=\"Yes\",D310,D311)","v":"with incentives"},{"$f":"IF(C304=\"Yes\",E310,E311)","v":"With Incentives"}]
[null,null,null,"with incentives","With Incentives"]
[null,null,null,"without incentives","Without Incentives"]
[null,null,null,{"$f":"IF(AND(C301=\"Yes\",C302=\"Yes\"),CONCATENATE(\"Financial viability is indicated because the IRR is greater than the \",ROUND(C306*100,1),\"% discount rate assumed in the analysis.  \"),\"\")","v":"Financial viability is indicated because the IRR is greater than the 10% discount rate assumed in the analysis.  "}]
[null,null,"GHG results",{"$f":"IF('Tables-Financial'!C64=\"Yes\",IFERROR(CONCATENATE(\"The greenhouse gas emissions reduction of this project is \",ROUND('Tables-GHG'!C12*1000*2.2/2000,0),\" short tons of CO2e per year, which is \",ROUND('Tables-GHG'!C13*100,0),\"% of your current emissions.  This is equivalent to removing \",ROUND('Tables-GHG'!C14,0),\" passenger cars from the road.\"),\"\"),\"\")","v":""}]

{"sheet":"Tables-Technical","index":21,"n_rows":142,"n_cols":12,"rows_kept":142,"cut":false,"hidden":true,"merged":[[21,7,22,7],[23,7,24,7],[1,8,2,8],[9,7,9,9],[9,1,9,3],[19,1,19,3],[12,7,13,7],[14,7,15,7],[19,7,19,10]]}
["RELCOST:  Technical Tables"]
[null,"Scenarios",2,{"$f":"Scenario_Description","v":"Riverside Hotel"},null,null,null,null,null,null,null,"Finish removing references to scenarios sheet"]
[null,null,{"$f":"IF(D14=\"\",\"Reselect project descriptions from drop down menus on Economic Model sheet\",\"\")","v":"Reselect project descriptions from drop down menus on Economic Model sheet"},null,null,null,null,"Scratch Pad"]
[null,"Table Title","Table Number",null,null,null,1]
[null,"Facility Energy Profile",3,null,null,null,2]
[null,"Estimated Operating Savings and Simple Payback",4,null,null,null,3]
[null,"Energy Profile Summary",7,null,null,null,4]
[null,"CHP Alternative",{"$f":"C7+1","v":8}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C5,\". \",B5)","v":"Table 3. Facility Energy Profile"},null,null,null,null,null,"Table 1.  Facility Energy Profile"]
[null,null,"Base Case","CHP Alternative"]
[null,"CHP Net Electric Output, kW (derated)",null,{"$f":"IF(Scenarios!C34=0,\"NA\",'Incentive Model'!F101)","v":"NA"},null,null,null,"Purchased Power",{"$f":"C13","v":""},"kWh/yr"]
[null,"Purchased Power, kWh/yr",{"$f":"'Tables-Financial'!C48","v":""},{"$f":"'Tables-Financial'!D48","v":""},null,null,null,{"$f":"CONCATENATE(\"Baseline Boiler: \",B97,\" Use\")","v":"Baseline Boiler:  Use"},{"$f":"C15","v":""},"MMbtu/yr"]
[null,"Generated Power, kWh",null,{"$f":"'Incentive Model'!F140","v":""},null,null,null,null,{"$f":"C15/B98","v":{"$error":"#VALUE!"}},{"$f":"B99","v":{"$error":"#N/A"}}]
[null,"Boiler Fuel Use, MMBtu/yr",{"$f":"'Tables-Financial'!C41","v":""},{"$f":"'Tables-Financial'!#REF!+'Tables-Financial'!D43","v":{"$error":"#REF!"}},null,null,null,{"$f":"CONCATENATE(\"Biomass Boiler:  \",C97,\" Use\")","v":"Biomass Boiler:   Use"},{"$f":"'Incentive Model'!F145","v":""},"MMbtu/yr"]
[null,"CHP Fuel, MMBtu/yr",null,{"$f":"'Tables-Financial'!D42","v":""},null,null,null,null,{"$f":"I15/C99","v":{"$error":"#VALUE!"}},{"$f":"C98","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",C6,\". \",B6)","v":"Table 4. Estimated Operating Savings and Simple Payback"},null,null,null,null,null,{"$f":"B20","v":"Table 4. Estimated Operating Savings and Simple Payback"}]
[null,null,"Base Case","CHP Alternative",null,null,null,null,null,"Base Case","Biomass Boiler Alternative"]
[null,"Boiler Fuel Price, $/MMBtu",{"$f":"'Tables-Financial'!C44","v":""},{"$f":"'Tables-Financial'!D46","v":""},null,null,null,{"$f":"CONCATENATE(\"Baseline Boiler: \",B97,\" Price\")","v":"Baseline Boiler:  Price"}," $/MMBtu",{"$f":"C22","v":""}]
[null,"CHP Fuel Price, $/MMBtu",null,{"$f":"'Tables-Financial'!D45","v":""},null,null,null,null,{"$f":"CONCATENATE(\"$/\",B101)","v":{"$error":"#N/A"}},{"$f":"J22*B98","v":{"$error":"#VALUE!"}}]
[null,"Base Electric Rate, $/kWh",{"$f":"'Tables-Financial'!C50","v":""},{"$f":"'Tables-Financial'!D50","v":""},null,null,null,{"$f":"CONCATENATE(\"Biomass Boiler:  \",C97,\" Price\")","v":"Biomass Boiler:   Price"}," $/MMBtu",null,{"$f":"'Incentive Model'!F156","v":""}]
[null,"Supplemental and Backup Electric, $/kWh",null,null,null,null,null,null,{"$f":"CONCATENATE(\"$/\",C101)","v":{"$error":"#N/A"}},null,{"$f":"K24*C99","v":{"$error":"#VALUE!"}}]
[null,"Fuel Costs, $/year",{"$f":"IFERROR(Scenarios!J84*C22,\"\")","v":""},{"$f":"IFERROR(Scenarios!J67*Scenarios!M67+Scenarios!K67*Scenarios!N67+Scenarios!L67*Scenarios!O67,\"\")","v":0},null,null,null,"Base Electric Rate, $/kWh",null,0.1095,0.1095]
[null,"Demand Charges, $/year",{"$f":"IF(Scenarios!R84>0,Scenarios!R84,\"--\")","v":"--"},{"$f":"IF(Scenarios!S84>0,Scenarios!S84,\"--\")","v":"--"},null,null,null,"Fuel Costs, $/year",null,{"$f":"I13*J22","v":{"$error":"#VALUE!"}},{"$f":"I15*K24","v":{"$error":"#VALUE!"}}]
[null,"Standby Charges, $/year",null,{"$f":"IF(Scenarios!T67>0,Scenarios!T67,\"--\")","v":"--"},null,null,null,"Plant O&M Costs, $/year",null,null,{"$f":"'Incentive Model'!F128+'Incentive Model'!F129","v":{"$error":"#VALUE!"}}]
[null,"Total Electricity Costs, $/year",{"$f":"IFERROR(Scenarios!D84*Scenarios!F84+Scenarios!R84,\"\")","v":0},{"$f":"IFERROR(Scenarios!C67*Scenarios!P67+Scenarios!S84+Scenarios!T67,\"\")","v":0},null,null,null,"Operating Savings, $/year",null,null,{"$f":"J27-K27-K28","v":{"$error":"#VALUE!"}}]
[null,"CHP O&M Costs, $/year",null,{"$f":"IFERROR('O&M'!E44+'O&M'!E55+'O&M'!E66+'O&M'!E77+'O&M'!E89+'O&M'!E96+'O&M'!E103+'O&M'!E110,\"\")","v":51500},null,null,null,"Total Capital Costs",null,null,{"$f":"'Capital Expenditures'!D84","v":792000}]
[null,"Total Operating Costs, $/year",{"$f":"IFERROR(C26+C29,\"\")","v":""},{"$f":"SUM(D26:D30)","v":51500},null,null,null,"Total Grants",null,null,{"$f":"SUM('Funding Plan'!C43:H43)","v":244200}]
[null,"Operating Savings, $/year",null,{"$f":"IFERROR(C31-D31,\"\")","v":""},null,null,null,"Simple Payback Before Incentives, years",null,null,{"$f":"D36","v":0}]
[null,"Capital Costs, $",null,{"$f":"'Capital Expenditures'!D51-'Capital Expenditures'!D49","v":2042000},null,null,null,"Simple Payback With Incentives, years",null,null,{"$f":"D41","v":""}]
[null,"Incremental Capital Costs, $ (less avoided costs)",null,{"$f":"IFERROR('Capital Expenditures'!D84,\"\")","v":792000},null,"Initial"]
[null,"CHP Grants & Tax Credits, $",null,null,{"$f":"'Incentive Model'!G27+'Incentive Model'!G33+'Incentive Model'!G38+'Incentive Model'!G45+'Incentive Model'!G52+'Incentive Model'!G58+'Incentive Model'!G63+'Incentive Model'!G67","v":0},"cjr 7/10/15"]
[null,"Simple Payback Before Incentives, years",null,null,null,"cjr 7/10/15"]
[null,"Simple Payback With Incentives, years",null,null,null,"cjr 7/10/15"]
[null,null,null," Complete by hand from WhatIf tab.  Double check with simple payback from CHP analysis"]
[null,"Simple Payback (from CHP Results as check)"]
[null,{"$f":"IF('Incentive Model'!F411=\"TRUE\",\"Before-Tax Simple Payback (years)\",\"Simple Payback (years)\")","v":"Simple Payback (years)"},null,{"$f":"IFERROR(D34/D32,\"\")","v":""},{"$f":"IF(ABS(D36-D40)>0.7, \"Check that RELCOST results have been entered.\",\"\")","v":{"$error":"#VALUE!"}}]
[null,"Simple Payback w/CHP Incentive (years)",null,{"$f":"IFERROR((D34-D35)/D32,\"\")","v":""},{"$f":"IF(ABS(D37-D41)>0.7, \"Check that RELCOST results have been entered.\",\"\")","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C7,\". \",B7)","v":"Table 7. Energy Profile Summary"}]
[]
[null,"Annual Electric Consumption (kWh)",{"$f":"Scenarios!D84","v":0}]
[null,"Average Hourly Electric Demand (kW)",{"$f":"Scenarios!K34","v":0}]
[null,"Maximum Electric Demand (kW/hr)",{"$f":"Scenarios!L34","v":0}]
[null,"Minimum Electric Demand (kW/hr)",{"$f":"Scenarios!M34","v":0}]
[null,"Annual Fuel Consumption (MMBtu)",{"$f":"Scenarios!J84","v":0}]
[null,"Average Hourly Thermal Demand (MMBtu/hr)",{"$f":"Scenarios!N34","v":0}]
[null,"Minimum Hourly Thermal Demand (MMBtu/hr)",{"$f":"Scenarios!O34","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Table \",C8,\". \",B8)","v":"Table 8. CHP Alternative"}]
[null,null,{"$f":"D$11","v":"CHP Alternative"}]
[null,"Prime Mover Type",{"$f":"Scenarios!F34","v":0}]
[null,"Number of Prime Movers",{"$f":"IF(D16=0,\"NA\",Scenarios!P34)","v":0}]
[null,"Needs To Be Served by Recovered Heat",{"$f":"IF(Scenarios!Q34>0,Scenarios!Q34,\"\")","v":""}]
[null,"CHP Fuel Type",{"$f":"IF(D16=0,\"NA\",Scenarios!D199)","v":0}]
[null,"Fuel Consumption, CHP Plant, MMBtu/hr",{"$f":"Scenarios!J67","v":0}]
[null,"Net Electric Generation Capacity, kW (Derated)",{"$f":"D12","v":"NA"}]
[null,"Electric Efficiency (HHV)",{"$f":"IF(D16=0,\"NA\",Scenarios!V34)","v":0}]
[null,"Electric Heat Rate, Btu/kWh",{"$f":"IF(D16=0,\"NA\",Scenarios!S34)","v":0}]
[null,"Total Thermal Generation Capacity, MMBtu/hr",{"$f":"IF(D16=0,\"NA\",Scenarios!T34)","v":0}]
[null,"Total CHP Efficiency (HHV)",{"$f":"IF(D16=0,\"NA\",Scenarios!U34)","v":0}]
[null,"Assumed Availability",{"$f":"IF(D16=0,\"NA\",Scenarios!G67)","v":0}]
[null,"Availability in Construction Year",{"$f":"'Incentive Model'!F114","v":""}]
[null,"Percent Electricity Needs Met by CHP",{"$f":"Scenarios!R67","v":0}]
[null,"Percent Thermal Needs Met by CHP",{"$f":"Scenarios!S67","v":0}]
[null,"Ave. Operation as Percent of Derated Capacity",{"$f":"IF(D16=0,\"NA\",Scenarios!Q67)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SELECTED VALUES FOR CONCATENATION"]
[null,{"$f":"'Incentive Model'!F133","v":""},{"$f":"'Incentive Model'!F137","v":""}]
[null,{"$f":"VLOOKUP(B97,Conversions_Fuel,D104,FALSE)","v":{"$error":"#N/A"}},{"$f":"CONCATENATE(VLOOKUP(C97,Conversions_Fuel,J104,FALSE),\"/yr\")","v":{"$error":"#N/A"}}]
[null,{"$f":"CONCATENATE(VLOOKUP(B$97,Conversions_Fuel,J$104,FALSE),\"/yr\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(C97,Conversions_Fuel,D104,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"VLOOKUP(B$97,Conversions_Fuel,H$104,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(C$97,Conversions_Fuel,H$104,FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"VLOOKUP(B$97,Conversions_Fuel,J$104,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(C$97,Conversions_Fuel,J$104,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,"Fuel","Units","Conversion to MMBtu"]
[null,1,{"$f":"B104+1","v":2},{"$f":"C104+1","v":3},{"$f":"D104+1","v":4},{"$f":"E104+1","v":5},{"$f":"F104+1","v":6},{"$f":"G104+1","v":7},{"$f":"H104+1","v":8},{"$f":"I104+1","v":9}]
[null,"Natural Gas","(therms)",0.1,"MMBtu per therm",null,null,"per therm","therms","therm"]
[null,"Propane","(gallons)",9.1600000000000001E-2,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Fuel Oil","(gallons)",0.13900000000000001,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Electricity","(kWh)",3.4129999999999998E-3,"MMBtu per kWh",null,null,"per kWh","kWh","kWh"]
[null,"Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Total Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas Available","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas Flared","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Digester Gas Used","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Boiler Digester Gas","(cu. Ft.)",6.1800000000000006E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Liquefied Natural Gas","(gallons)",0.192025,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Syngas","(cu. Ft.)",4.1200000000000004E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Producer Gas","(cu. Ft.)",1.5450000000000001E-4,"MMBtu per cu. Ft.",null,null,"per cu. ft.","cu. ft.","cu. ft."]
[null,"Wood Chips-Gasified","(tons)",13.2,"MMBtu per ton",null,null,"per ton","ton","ton"]
[null,"Gasoline (Regular)","(gallons)",0.125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Ethanol (E100)","(gallons)",0.1875,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Ethanol (E85)","(gallons)",0.17374999999999999,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Biodiesel (B100)","(gallons)",0.12,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Biodiesel (B20)","(gallons)",0.1125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Naphtha","(gallons)",0.12125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Kerosene","(gallons)",0.1125,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Methanol (M100)","(gallons)",0.25124999999999997,"MMBtu per gallon",null,null,"per gallon","gallons","gallon"]
[null,"Coal","(tons)",6.35,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Coal","(tons)",4.4000000000000004,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Coal","(tons)",5.75,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Wood Pellets","(tons)",16.5,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Mill Residue","(tons)",13.2,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Wood Chips, Green","(tons)",10.5,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Wood Chips, 20%MC","(tons)",13.2,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Sawdust","(tons)",15,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Mill Residue","(tons)",12.8,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Bark","(tons)",14.52,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Bark/Wood Chips (20%MC) - Equal Parts","(tons)",13.86,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Cellulose Fiber","(tons)",13,"MMBtu per ton",null,null,"per ton","tons","ton"]
[null,"Steam, 15 psi","(MMBtu)",1,"MMBtu per MMBtu",null,null,"per MMBtu","MMBtus","MMBtu"]
[null,"Steam, 100 psi","(klbs)",1.03,"MMBtu per klb",null,null,"per klb","klbs","klb"]

{"sheet":"Tables-GHG","index":22,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":true,"merged":[[36,1,36,4],[30,2,30,4],[31,2,31,4],[7,1,7,4],[14,1,15,4],[16,1,20,4],[22,1,22,4],[29,2,29,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4]]}
["RELCOST:  GHG Tables"]
[null,"Scenarios",1,{"$f":"Scenario_Description","v":"Riverside Hotel"},null,null,null,null,null,"Remove references to scenarios"]
[]
[null,"Table Title","Table Number"]
[null,"Carbon Dioxide Equivalent Greenhouse Gas Emissions and NOx and SOx Emissions **",1]
[null,"GHG Emissions Analysis Assumptions",3]
[]
[null,{"$f":"CONCATENATE(\"Table \",C5,\". \",B5)","v":"Table 1. Carbon Dioxide Equivalent Greenhouse Gas Emissions and NOx and SOx Emissions **"}]
[null,null,"metric tons CO2e","lb NOx","lb SOx"]
[null,"Baseline",{"$f":"IFERROR(Scenarios!D167/2200,\"\")","v":0},{"$f":"Scenarios!F167","v":0},{"$f":"Scenarios!H167","v":0}]
[null,"Alternative",{"$f":"IFERROR(Scenarios!E167/2200,\"\")","v":0},{"$f":"Scenarios!G167","v":0},{"$f":"Scenarios!I167","v":0}]
[null,"Emissions Reductions",{"$f":"C10-C11","v":0},{"$f":"D10-D11","v":0},{"$f":"E10-E11","v":0}]
[null,"Percent Reduction",{"$f":"IFERROR((C10-C11)/C10,\"\")","v":""},{"$f":"IFERROR((D10-D11)/D10,\"\")","v":""},{"$f":"IFERROR((E10-E11)/E10,\"\")","v":""}]
[null,"Number of Passenger Cars Removed *",{"$f":"IFERROR((C10-C11)/4.7,\"\")","v":0}]
[null,"* A typical passenger car emits 4.7 metric tons of CO2e.  From \"Greenhouse Gas Emissions from a Typical Passenger Vehicle\", U.S. EPA, May 2014, http://www.epa.gov/otaq/climate/documents/420f14040.pdf"]
[]
[null,"** Carbon dioxide equivalent (CO2e) is a measure used to account for the global warming potential greenhouse gases – like carbon dioxide (CO2), methane (CH4), and nitrous oxide (N2O) – that contribute to climate change. It equals the quantity of carbon dioxide that would have the same global warming potential as the other gas. For example, the global warming potential of methane is 25 pounds CO2e per pound CO2."]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",C6,\". \",B6)","v":"Table 3. GHG Emissions Analysis Assumptions"}]
[]
[null,"Electricity Emissions Factor Source",{"$f":"Scenarios!L167","v":0}]
[null,"EPA eGrid Subregion",{"$f":"Scenarios!M167","v":0}]
[null,"Emissions Time Horizon",{"$f":"Scenarios!N167","v":0}]
[null,"Upstream Electricity Emissions",{"$f":"Scenarios!O167","v":0}]
[null,"Transmission and Distribution Losses",{"$f":"Scenarios!P167","v":0}]
[null,"Off-site GHG Emissions of Natural Gas",{"$f":"Scenarios!Q167","v":0}]
[null,"Baseline Equipment",{"$f":"'Incentive Model'!F222","v":""}]
[null,"Proposed Equipment",{"$f":"'Incentive Model'!F223","v":""}]
[]
[]
[null,"Paragraph for advanced TA"]
[]
["Copy and paste the text of this paragraph",{"$f":"IFERROR(CONCATENATE(\"The greenhouse gas emissions reduction of this project is \",ROUND('Tables-GHG'!C12*1000*2.2/2000,0),\" short tons of CO2e per year, which is \",ROUND('Tables-GHG'!C13*100,0),\"% of your current emissions.  This is equivalent to removing \",ROUND('Tables-GHG'!C14,0),\" passenger cars from the road.\"),\"\")","v":""}]

{"sheet":"Tables-Front Page","index":23,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":true,"merged":[[20,1,20,2],[4,1,4,2],[12,1,12,2],[9,2,10,2],[9,1,10,1],[7,2,8,2],[7,1,8,1]]}
["Commercial Building CHP Screening Tool"]
[]
[]
[]
[null,"Site Information"]
[null,"Name",{"$f":"'Incentive Model'!F83","v":""}]
[null,"Location",{"$f":"'Incentive Model'!F84","v":""}]
[null,"Electric Utility",{"$f":"'Incentive Model'!F91","v":""}]
[]
[null,"Natural Gas Utility",{"$f":"'Incentive Model'!F92","v":""}]
[]
[]
[null,"Site Contacts"]
[null,"Contact Name"]
[null,"Contact Email"]
[null,"Contact Phone"]
[null,"Contact Fax",{"$f":"'Project Database'!I127","v":0}]
[]
[]
[]
[null,"U.S. DOE CHP Technical Assistance Partnership Contacts"]
[null,"Address","905 Plum Street SE, PO Box 43165 Olympia, WA 98504-3165"]
[null,"Director","David Sjoding"]
[null,"Contact Phone","360-956-2105"]
[null,"Contact Email","sjodingd@energy.wsu.edu"]
[null,"Assessment  Author Contact","Marcia Karr, P.E."]
[null,"Contact Phone","360-956-2144"]
[null,"Contact Email","karrm@energy.wsu.edu"]

{"sheet":"Scenarios","index":24,"n_rows":405,"n_cols":36,"rows_kept":405,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Scenarios (Optional)",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,{"$f":"VLOOKUP(Project,A9:C18,2,FALSE)","v":"Riverside Hotel"},{"$f":"+General!D9","v":"Hotel Example"}]
[null,null,{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Year",null,{"$f":"+Scorecard_Year","v":5}]
[]
[null,"SCENARIO DESCRIPTIONS:  Describe scenarios and assign numbers for running them from the WhatIf tab.",null,null,null,"Do not cut and paste cells.  Copy and paste to preserve cell references."]
[]
[null,null,{"$f":"B367","v":""}]
[null,"Scenario Description","Scenario Number","Notes",null,"WORKSPACE AND NOTES",null,null,null,1,{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},4,5,6,7,8,9,10,11,12,13]
[{"$f":"C$9","v":1},{"$f":"'Incentive Model'!H$14","v":"Riverside Hotel"},{"$f":"IF('Incentive Model'!M4=\"Yes\",'Incentive Model'!L4,\"\")","v":1}]
[{"$f":"C$10","v":2},{"$f":"'Incentive Model'!I$14","v":"Warm Springs Hospital, Recips"},{"$f":"IF('Incentive Model'!M5=\"Yes\",'Incentive Model'!L5,\"\")","v":2}]
[{"$f":"C$11","v":3},{"$f":"'Incentive Model'!J$14","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"IF('Incentive Model'!M6=\"Yes\",'Incentive Model'!L6,\"\")","v":3}]
[{"$f":"C$12","v":4},{"$f":"'Incentive Model'!K$14","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"},{"$f":"IF('Incentive Model'!M7=\"Yes\",'Incentive Model'!L7,\"\")","v":4}]
[{"$f":"C$13","v":""},{"$f":"'Incentive Model'!P$14","v":0},{"$f":"IF('Incentive Model'!Q4=\"Yes\",'Incentive Model'!P4,\"\")","v":""}]
[{"$f":"C$14","v":""},{"$f":"'Incentive Model'!Q$14","v":0},{"$f":"IF('Incentive Model'!Q5=\"Yes\",'Incentive Model'!P5,\"\")","v":""}]
[{"$f":"C$15","v":""},{"$f":"'Incentive Model'!R$14","v":0},{"$f":"IF('Incentive Model'!Q6=\"Yes\",'Incentive Model'!P6,\"\")","v":""}]
[{"$f":"C$16","v":""},{"$f":"'Incentive Model'!S$14","v":0},{"$f":"IF('Incentive Model'!Q7=\"Yes\",'Incentive Model'!P7,\"\")","v":""}]
[{"$f":"C$17","v":""},{"$f":"'Incentive Model'!T$14","v":0},{"$f":"IF('Incentive Model'!Q8=\"Yes\",'Incentive Model'!P8,\"\")","v":""}]
[{"$f":"C$18","v":""},{"$f":"'Incentive Model'!U$14","v":0},{"$f":"IF('Incentive Model'!Q9=\"Yes\",'Incentive Model'!P9,\"\")","v":""}]
[null,{"$f":"B34","v":"1  Riverside Hotel"},1]
[]
[]
[null,"CAPITAL EXPENDITURES:  Enter parameters for each scenario. Use top row for headings. Create references to parameters on Capital Expenditure & Depreciation sheets.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"Scenario Description"]
[{"$f":"C$9","v":1},{"$f":"IF(ISBLANK(B9)=FALSE,CONCATENATE(C9,\"  \",B9),\"\")","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"IF(ISBLANK(B10)=FALSE,CONCATENATE(C10,\"  \",B10),\"\")","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"C$12","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"C$13","v":""},"  0"]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,B325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($C$19,$A$24:$X$33,W$325,FALSE),0)","v":0},0,0]
[null,"Notes"]
[]
[]
[null,"FUNDING PLAN:  Enter parameters for each scenario. Use top row for headings. Create references to parameters on Funding Plan sheet.",null,null,null,null,"DONE"]
[null,"Scenario Description"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"C$12","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"C$13","v":""},"  0"]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$40:$V$49,B325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$40:$V$49,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"PURCHASES:  Enter parameters for each scenario. Use top row for headings and second row for the base case. Create references to parameters on Purchases sheet."]
[null,"Scenario Description"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B40","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"B41","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},{"$f":"B42","v":"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"}]
[{"$f":"C$12","v":4},{"$f":"B43","v":"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[{"$f":"C$13","v":""},{"$f":"B28","v":"  0"}]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$V$66,B325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$V$66,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($C$19,$A$57:$V$66,V$325,FALSE),0)","v":0}]
[null,"Notes"]
[]
[]
[null,"SALES & SAVINGS  -- PRODUCTION INCENTIVES"]
[null,"Scenario Description"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"C$12","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"C$13","v":""},"  0"]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$74:$V$83,B325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$74:$V$83,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"O&M (Not including fuel costs)"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"C$12","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"C$13","v":""},"  0"]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$V$100,B325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$V$100,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$91:$V$100,D325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"TAXES & FEES  -- TAX CREDITS -- DEPRECIATION"]
[null,"Scenario Description"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"C$12","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"C$13","v":""},"  0"]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$107:$V$116,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$107:$V$116,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"COST ESCALATION"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"C$12","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"C$13","v":""},"  0"]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"$C$19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$124:$V$133,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$124:$V$133,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"COST ALLOCATION"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[null,"BASE CASE"]
[{"$f":"C$9","v":1},{"$f":"B24","v":"1  Riverside Hotel"}]
[{"$f":"C$10","v":2},{"$f":"B25","v":"2  Warm Springs Hospital, Recips"}]
[{"$f":"C$11","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"C$12","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"C$13","v":""},"  0"]
[{"$f":"C$14","v":""},"  0"]
[{"$f":"C$15","v":""},"  0"]
[{"$f":"C$16","v":""},"  0"]
[{"$f":"C$17","v":""},"  0"]
[{"$f":"C$18","v":""},"  0"]
[{"$f":"C19","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$V$150,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$V$150,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 1"]
[null,"Scenario Description"]
[{"$f":"A141","v":1},{"$f":"B141","v":"1  Riverside Hotel"}]
[2,{"$f":"B142","v":"2  Warm Springs Hospital, Recips"}]
[3,"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[4,"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
[{"$f":"A151","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$141:$V$150,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$157:$V$166,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$157:$V$166,D$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 2"]
[null,"Scenario Description"]
[{"$f":"A157","v":1},{"$f":"B157","v":"1  Riverside Hotel"}]
[2,"2  Warm Springs Hospital, Recips"]
[3,"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[4,"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
[{"$f":"A167","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,D$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,E$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 3"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A173","v":1},"1  Riverside Hotel"]
[2,"2  Warm Springs Hospital, Recips"]
[3,"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs",{"$f":"'Incentive Model'!$J$133","v":""},{"$f":"'Incentive Model'!$J$136","v":""},{"$f":"'Incentive Model'!$J$136","v":""},{"$f":"'Incentive Model'!$J$138","v":""},{"$f":"'Incentive Model'!$J$139","v":""},{"$f":"'Incentive Model'!$J$154","v":""},{"$f":"'Incentive Model'!$J$155","v":""},{"$f":"'Incentive Model'!$J$158","v":""},{"$f":"'Incentive Model'!$J$157","v":""},{"$f":"'Incentive Model'!$J$151","v":""},{"$f":"'Incentive Model'!$J$152","v":""},{"$f":"'Incentive Model'!$J$153","v":""},{"$f":"'Incentive Model'!$J$156","v":""}]
[4,"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs",{"$f":"'Incentive Model'!$K$133","v":""},{"$f":"'Incentive Model'!$K$136","v":""},{"$f":"'Incentive Model'!$K$136","v":""},{"$f":"'Incentive Model'!$K$138","v":""},{"$f":"'Incentive Model'!$K$139","v":""},{"$f":"'Incentive Model'!$K$154","v":""},{"$f":"'Incentive Model'!$K$155","v":""},{"$f":"'Incentive Model'!$K$158","v":""},{"$f":"'Incentive Model'!$K$157","v":""},{"$f":"'Incentive Model'!$K$151","v":""},{"$f":"'Incentive Model'!$K$152","v":""},{"$f":"'Incentive Model'!$K$153","v":""},{"$f":"'Incentive Model'!$K$156","v":""}]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
["","  0"]
[{"$f":"A183","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$189:$V$198,C$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 4"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A189","v":1},"1  Riverside Hotel"]
[{"$f":"A190","v":2},"2  Warm Springs Hospital, Recips"]
[{"$f":"A191","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"A192","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"A193","v":""},"  0"]
[{"$f":"A194","v":""},"  0"]
[{"$f":"A195","v":""},"  0"]
[{"$f":"A196","v":""},"  0"]
[{"$f":"A197","v":""},"  0"]
[{"$f":"A198","v":""},"  0"]
[{"$f":"A199","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$205:$V$214,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$205:$V$214,D$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[null,"MISCELLANEOUS 5"]
[null,"Scenario Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End"]
[{"$f":"A205","v":1},"1  Riverside Hotel"]
[{"$f":"A206","v":2},"2  Warm Springs Hospital, Recips"]
[{"$f":"A207","v":3},"3  Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[{"$f":"A208","v":4},"4  Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[{"$f":"A209","v":""},"  0"]
[{"$f":"A210","v":""},"  0"]
[{"$f":"A211","v":""},"  0"]
[{"$f":"A212","v":""},"  0"]
[{"$f":"A213","v":""},"  0"]
[{"$f":"A214","v":""},"  0"]
[{"$f":"A215","v":1},{"$f":"IFERROR(VLOOKUP($C$19,$A$173:$V$182,B$325,FALSE),\"\")","v":"1  Riverside Hotel"},{"$f":"IFERROR(VLOOKUP($C$19,$A$221:$V$230,C$325,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C$19,$A$221:$V$230,D$325,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
[null,"Toggle_Comments_Scenarios","Hidden"]
[null,"CopyingFormats","No"]
[null,"CopyingEverywhere","No"]
[null,"StoreNumberFormat","_(* #,##0_);_(* (#,##0);_(* \"-\"??_);_(@_)"]
[]
["VLOOKUP LOOKUP COLUMN",2,{"$f":"B325+1","v":3},4,5,6,7,8,9,10,11,{"$f":"K325+1","v":12},13,14,15,16,17,18,19,20,21,22,{"$f":"V325+1","v":23},{"$f":"W325+1","v":24},{"$f":"X325+1","v":25},{"$f":"Y325+1","v":26},{"$f":"Z325+1","v":27},{"$f":"AA325+1","v":28},{"$f":"AB325+1","v":29},{"$f":"AC325+1","v":30},{"$f":"AD325+1","v":31},{"$f":"AE325+1","v":32},{"$f":"AF325+1","v":33},{"$f":"AG325+1","v":34},{"$f":"AH325+1","v":35}]
[]
[]
[]
[{"$f":"ISBLANK(B9)","v":false},{"$f":"C9","v":1},{"$f":"IF(B9=\"\",\"\",B9)","v":"Riverside Hotel"}]
[false,2,"Warm Springs Hospital, Recips"]
[false,3,"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"]
[false,4,"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"]
[false,"",0]
[false,"",0]
[false,"",0]
[false,"",0]
[{"$f":"ISBLANK(B18)","v":false},{"$f":"C18","v":""},{"$f":"IF(B18=\"\",\"\",B18)","v":0}]
[]
[]
[null,"Message When Getting Scenario","Changing Scenario"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NOT DONE"]
["SCENARIO MENUS",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9]
[null,null,"ERRORS INDICATE MENUS NEED UPDATING",null,"Copied menu",null,null,null,null,null,null,{"$f":"E356","v":1},{"$f":"E357","v":2},{"$f":"E358","v":3},{"$f":"E359","v":4},{"$f":"E360","v":0},{"$f":"E361","v":0},{"$f":"E362","v":0},{"$f":"E363","v":0},{"$f":"E365","v":0}]
[{"$f":"IF(A329=TRUE,0,1)","v":1},{"$f":"B9","v":"Riverside Hotel"},{"$f":"IF(C9=\"\",0,IF(OR(B356=\"\",B356=0),0,VLOOKUP(C9,DropDown_ProjectNumbers,1,FALSE)))","v":1},{"$f":"IF(OR(C356=\"\",B356=\"\"),0,IF(E9<>0,VLOOKUP(E9,DropDown_OptionNumbers,1,FALSE),0))","v":0},1,{"$f":"IF(E356<>\"\",VLOOKUP(E356,C$356:C$365,1,FALSE),\"\")","v":1},null,{"$f":"IF(OR(G356<>\"\",G356<>0),VLOOKUP(G356,D$356:D$365,1,FALSE),\"\")","v":""},null,1,null,{"$f":"IF($C356=L$355,$D356,\"\")","v":0},"","","","","","","","",{"$f":"J356","v":1}]
[{"$f":"IF(A330=TRUE,0,1)","v":1},"Warm Springs Hospital, Recips",2,0,2,2,null,"",null,2,null,"",0,"","","","","","","",{"$f":"J357","v":2}]
[{"$f":"IF(A331=TRUE,0,1)","v":1},"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs",3,0,3,{"$f":"IFERROR(IF(E358<>\"\",VLOOKUP(E358,C$356:C$365,1,FALSE),\"\"),\"\")","v":3},null,"",null,3,null,"","",0,"","","","","","",3]
[{"$f":"IF(A332=TRUE,0,1)","v":1},"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs",4,0,4,{"$f":"IFERROR(IF(E359<>\"\",VLOOKUP(E359,C$356:C$365,1,FALSE),\"\"),\"\")","v":4},null,"",null,4,null,"","","",0,"","","","","",4]
[1,0,0,0,null,"",null,"",null,5,null,"","","","",0,0,0,0,0,5]
[1,0,0,0,null,"",null,"",null,6,null,"","","","",0,0,0,0,0,6]
[1,0,0,0,null,"",null,"",null,7,null,"","","","",0,0,0,0,0,7]
[1,0,0,0,null,"",null,"",null,8,null,"","","","",0,0,0,0,0,8]
[1,0,0,0,null,"",null,"",null,8,null,"","","","",0,0,0,0,0,{"$f":"J364","v":8}]
[{"$f":"IF(A337=TRUE,0,1)","v":1},0,0,0,null,"",null,"",null,9,null,"","","","",0,0,0,0,0,9]
[{"$f":"SUM(A356:A365)","v":10},{"$f":"SUM(C366:H366)","v":20},{"$f":"SUM(C356:C365)","v":10},{"$f":"SUM(D356:D365)","v":0},null,{"$f":"SUM(F356:F365)","v":10},null,{"$f":"SUM(H356:H365)","v":0},null,null,null,{"$f":"IF($C366=L$355,$D366,\"\")","v":""},{"$f":"IF($C366=M$355,$D366,\"\")","v":""},{"$f":"IF($C366=N$355,$D366,\"\")","v":""},{"$f":"IF($C366=O$355,$D366,\"\")","v":""}]
[null,{"$f":"IF(A366=0,\"\",IF(ISERROR(B366)=TRUE,\"Update Menus\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,"SORT AREA"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L355","v":1},2,3,4,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J356","v":1},{"$f":"E356","v":1},"","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,2,2,"A","A","A","A","","","","",""]
[null,null,null,null,null,null,null,null,null,3,3,"B","","B","B","","","","",""]
[null,null,null,null,null,null,null,null,null,4,4,"","","C",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,5,0,"","","D",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,6,0,"","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,7,0,"","","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,8,0,"","",null,null,"","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"J365","v":9},{"$f":"E365","v":0},"",null,null,null,"","","","",""]
[]
[]
[]
[]
[]
[null,null,null,"DropDown_ProjectNumbers, SandwichCell_ProjectMenuTop"]
[null,null,null,1]
[null,null,null,2]
[null,null,null,3]
[null,null,null,4]
[null,null,null," SandwichCell_ProjectMenuBottom"]
[null,"SHOW AND HIDE COMMENTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"DropDown_OptionNumbers,, SandwichCell_OptionMenuTop"]
[]
[]
[null,null,null,null,null," SandwichCell_OptionMenuBottom"]

{"sheet":"Capital Expenditures","index":25,"n_rows":151,"n_cols":58,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[null,null,"RELCOST: Capital Expenditures",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET (Optional)",null,{"$f":"Description","v":"1  Riverside Hotel"}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C23)=FALSE,Scenarios!C23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D23)=FALSE,Scenarios!D23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E23)=FALSE,Scenarios!E23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F23)=FALSE,Scenarios!F23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G23)=FALSE,Scenarios!G23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H23)=FALSE,Scenarios!H23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I23)=FALSE,Scenarios!I23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J23)=FALSE,Scenarios!J23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K23)=FALSE,Scenarios!K23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L23)=FALSE,Scenarios!L23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M23)=FALSE,Scenarios!M23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N23)=FALSE,Scenarios!N23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O23)=FALSE,Scenarios!O23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P23)=FALSE,Scenarios!P23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q23)=FALSE,Scenarios!Q23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R23)=FALSE,Scenarios!R23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S23)=FALSE,Scenarios!S23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T23)=FALSE,Scenarios!T23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U23)=FALSE,Scenarios!U23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V23)=FALSE,Scenarios!V23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!W23)=FALSE,Scenarios!W23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!X23)=FALSE,Scenarios!X23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Y23)=FALSE,Scenarios!Y23,\"\")","v":""}]
[null,null,"Scenario",1,{"$f":"IF(ISBLANK(Scenarios!C34)=FALSE,Scenarios!C34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D34)=FALSE,Scenarios!D34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E34)=FALSE,Scenarios!E34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F34)=FALSE,Scenarios!F34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G34)=FALSE,Scenarios!G34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H34)=FALSE,Scenarios!H34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I34)=FALSE,Scenarios!I34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J34)=FALSE,Scenarios!J34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K34)=FALSE,Scenarios!K34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L34)=FALSE,Scenarios!L34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M34)=FALSE,Scenarios!M34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N34)=FALSE,Scenarios!N34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O34)=FALSE,Scenarios!O34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P34)=FALSE,Scenarios!P34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q34)=FALSE,Scenarios!Q34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R34)=FALSE,Scenarios!R34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S34)=FALSE,Scenarios!S34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T34)=FALSE,Scenarios!T34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U34)=FALSE,Scenarios!U34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V34)=FALSE,Scenarios!V34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!W34)=FALSE,Scenarios!W34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!X34)=FALSE,Scenarios!X34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Y34)=FALSE,Scenarios!Y34,\"\")","v":0}]
[]
[]
[null,null,"WORKSPACE (Optional)"]
[]
[]
[]
[]
[null,null,"DEFINE CATEGORIES FOR CAPITAL COSTS"]
[]
[null,null,"CATEGORY DESCRIPTIONS","Include Category?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1","Option 2","Option"]
[null,null,"CHP Plant","True"]
[null,null,"Other Capital Costs","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Avoided Capital Costs","True",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[null,null,"ENTER CAPITAL COST ESTIMATES"]
[null,null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+D22+1","v":2016},{"$f":"+E22+1","v":2017},2018,2019,{"$f":"+H22+1","v":2020},2021,2022,2023,2024,{"$f":"+M22+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+D23+1","v":2},3,4,5,6,7,8,9,10,{"$f":"+M23+1","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"IF(C16<>\"\",CONCATENATE(\"1. \",C16),\"\")","v":"1. CHP Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"CHP Plant",{"$f":"2760*450","v":1242000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Sub-Total",{"$f":"IF(D16=\"True\",SUM(D25:D31),0)","v":1242000},{"$f":"SUM(E25:E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,{"$f":"IF(C17<>\"\",CONCATENATE(\"2. \",C17),\"\")","v":"2. Other Capital Costs"}]
["S",null,"Piping Interconnect, install costs, condensing backup boilers",600000]
["S",null,"Electrical",200000]
["S"]
["S"]
["S"]
["S"]
["S"]
["S",null,"Sub-Total",{"$f":"IF(D17=\"True\",SUM(D34:D40),0)","v":800000},{"$f":"SUM(E34:E40)","v":0},{"$f":"SUM(F34:F40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,{"$f":"IF(C18<>\"\",CONCATENATE(\"3. \",C18),\"\")","v":"3. Avoided Capital Costs"}]
["S",null,"Boiler/Steam Heat Exchanger Replacement",-1000000]
["S",null,"Pool/laundry boiler",-250000]
["S"]
["S"]
["S"]
["S"]
["S",null,"Sub-Total",{"$f":"IF(D18=\"True\",SUM(D43:D48),0)","v":-1250000},{"$f":"SUM(E43:E48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Sub-Totals for the 3 categories of costs above"]
[null,null,"Total",{"$f":"+D49+D41+D32","v":792000},{"$f":"+E49+E41+E32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ENTER BELOW THE LINE COSTS"]
[null,null,"Contractor Profit Factor"]
[null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":"CHP Plant"}]
[null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":"Other Capital Costs"}]
[null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":"Avoided Capital Costs"}]
[null,null,"Contigencies"]
[null,null,{"$f":"C55","v":"CHP Plant"},0]
[null,null,{"$f":"C56","v":"Other Capital Costs"},0]
[null,null,{"$f":"C57","v":"Avoided Capital Costs"},0]
[null,null,"Value Added Tax (includes contigency)"]
[null,null,"VAT Rate"]
[null,null,{"$f":"IF(C16=\"\",\"\",CONCATENATE(\"% \",C16))","v":"% CHP Plant"}]
[null,null,{"$f":"IF(C17=\"\",\"\",CONCATENATE(\"% \",C17))","v":"% Other Capital Costs"}]
[null,null,{"$f":"IF(C18=\"\",\"\",CONCATENATE(\"% \",C18))","v":"% Avoided Capital Costs"}]
[null,null,"Other taxes (includes contigency)"]
[null,null,"Other Tax Rate"]
[null,null,{"$f":"C64","v":"% CHP Plant"}]
[null,null,{"$f":"C65","v":"% Other Capital Costs"}]
[null,null,{"$f":"C66","v":"% Avoided Capital Costs"}]
[null,null,"Below-the-Line Totals"]
[null,null,"Contractor Profit",{"$f":"+D55*D32+D56*D41+D57*D49","v":0},{"$f":"+E55*E32+E56*E41+E57*E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contingency",{"$f":"+D59*D32+D60*D41+D61*D49","v":0},{"$f":"+E59*E32+E60*E41+E61*E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT",{"$f":"IFERROR(+((1+D59)*D32*D64+(1+D60)*D41*D65+(1+D61)*D49*D66)*D63,\"\")","v":0},{"$f":"IFERROR(+((1+E59)*E32*E64+(1+E60)*E41*E65+(1+E61)*E49*E66)*E63,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Taxes",{"$f":"IFERROR(+((1+D59)*D32*D69+(1+D60)*D41*D70+(1+D61)*D49*D71)*D68,\"\")","v":0},{"$f":"IFERROR(+((1+E59)*E32*E69+(1+E60)*E41*E70+(1+E61)*E49*E71)*E68,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D73:D76)","v":0},{"$f":"SUM(E73:E76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Expenditures"]
[null,"H","Total (Non-escalated, No Sensitivity)",{"$f":"+D32+D41+D49+D77","v":792000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H","Total (Non-escalated, w/sensitivity)",{"$f":"+D80*Sens_CapEx","v":792000},{"$f":"+E80*Sens_CapEx","v":0},{"$f":"+F80*Sens_CapEx","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH80*Sens_CapEx","v":0}]
[null,null,"Total (Escalated + sensitivity)",{"$f":"+D81*'Cost Escalation'!B284","v":792000},{"$f":"+E81*'Cost Escalation'!C284","v":0},{"$f":"+F81*'Cost Escalation'!D284","v":0},{"$f":"+G81*'Cost Escalation'!E284","v":0},{"$f":"+H81*'Cost Escalation'!F284","v":0},{"$f":"+I81*'Cost Escalation'!G284","v":0},{"$f":"+J81*'Cost Escalation'!H284","v":0},{"$f":"+K81*'Cost Escalation'!I284","v":0},{"$f":"+L81*'Cost Escalation'!J284","v":0},{"$f":"+M81*'Cost Escalation'!K284","v":0},{"$f":"+N81*'Cost Escalation'!L284","v":0},{"$f":"+O81*'Cost Escalation'!M284","v":0},{"$f":"+P81*'Cost Escalation'!N284","v":0},{"$f":"+Q81*'Cost Escalation'!O284","v":0},{"$f":"+R81*'Cost Escalation'!P284","v":0},{"$f":"+S81*'Cost Escalation'!Q284","v":0},{"$f":"+T81*'Cost Escalation'!R284","v":0},{"$f":"+U81*'Cost Escalation'!S284","v":0},{"$f":"+V81*'Cost Escalation'!T284","v":0},{"$f":"+W81*'Cost Escalation'!U284","v":0},{"$f":"+X81*'Cost Escalation'!V284","v":0},{"$f":"+Y81*'Cost Escalation'!W284","v":0},{"$f":"+Z81*'Cost Escalation'!X284","v":0},{"$f":"+AA81*'Cost Escalation'!Y284","v":0},{"$f":"+AB81*'Cost Escalation'!Z284","v":0},{"$f":"+AC81*'Cost Escalation'!AA284","v":0},{"$f":"+AD81*'Cost Escalation'!AB284","v":0},{"$f":"+AE81*'Cost Escalation'!AC284","v":0},{"$f":"+AF81*'Cost Escalation'!AD284","v":0},{"$f":"+AG81*'Cost Escalation'!AE284","v":0},{"$f":"+AH81*'Cost Escalation'!AF284","v":0}]
[null,"H","Accumulated",{"$f":"+D82","v":792000},{"$f":"+E82+D83","v":792000},{"$f":"+F82+E83","v":792000},{"$f":"+G82+F83","v":792000},792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000]
[null,null,"Total",{"$f":"MAX(D83:AH83)","v":792000}]
[null,null,"Plant size (optional)",{"$f":"'Incentive Model'!F85","v":""}]
[null,null,"Accumulated ($/kW)",{"$f":"IFERROR(+D83/$D$85,\"\")","v":""}]
[]
[]
[null,null,"REFERENCES"]
[null,null,"EIA FAQ: How much does it cost to generate electricity with different types of power plants?","http://www.eia.gov/tools/faqs/faq.cfm?id=19&t=3"]
[null,null,"Updated Capital Cost Estimates for Utility Scale Electricity Generating Plants","http://www.eia.gov/forecasts/capitalcost/"]
[null,null,"Comparative Costs of California Central Station Electricity Generation, Cec, 2009","http://www.energy.ca.gov/2009publications/CEC-200-2009-017/CEC-200-2009-017-SD.PDF"]
[null,null,"Renewable Energy Cost of Generation Update, KEMA Inc., August 2009","http://www.energy.ca.gov/2009publications/CEC-500-2009-084/CEC-500-2009-084.PDF"]
[null,null,"\"Commercial and Industrial CHP Technology, Cost and Performance Data, Analysis for EIA\", 2010","http://www.meede.org/wp-content/uploads/Commercial-and-Industrial-CHP-Technology-Cost-and-Performance-Data-Analysis-for-EIA_June-2010.pdf"]
[null,null,"\"Technology Characterization: Steam Turbines\", EPA, 2008","http://www.epa.gov/chp/documents/catalog_chptech_steam_turbines.pdf"]
[null,null,"\"Technology Characterization: Gas Turbines\", EPA, 2013","http://www.epa.gov/chp/documents/catalog_chptech_gas_turbines.pdf"]
[null,null,"\"Technology Characterization: Reciprocating Engines\", EPA, 2008","http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,"Toggle_Comments","Hidden"]
[null,null,"Toggle_UserArea_CapEx","Hidden"]
[null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,"Copied","No"]

{"sheet":"Depreciation","index":26,"n_rows":614,"n_cols":35,"rows_kept":614,"cut":false,"hidden":false,"merged":[]}
["RELCOST Financial Analysis of Energy Projects",null,"RELCOST: Depreciation",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)",null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[]
[null,null,"LINKS TO SCENARIO SHEET (Optional)",null,{"$f":"Description","v":"1  Riverside Hotel"}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C23)=FALSE,Scenarios!C23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D23)=FALSE,Scenarios!D23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E23)=FALSE,Scenarios!E23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F23)=FALSE,Scenarios!F23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G23)=FALSE,Scenarios!G23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H23)=FALSE,Scenarios!H23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I23)=FALSE,Scenarios!I23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J23)=FALSE,Scenarios!J23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K23)=FALSE,Scenarios!K23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L23)=FALSE,Scenarios!L23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M23)=FALSE,Scenarios!M23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N23)=FALSE,Scenarios!N23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O23)=FALSE,Scenarios!O23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P23)=FALSE,Scenarios!P23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q23)=FALSE,Scenarios!Q23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R23)=FALSE,Scenarios!R23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S23)=FALSE,Scenarios!S23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T23)=FALSE,Scenarios!T23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U23)=FALSE,Scenarios!U23,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V23)=FALSE,Scenarios!V23,\"\")","v":""}]
[null,null,"Scenario",1,{"$f":"IF(ISBLANK(Scenarios!C34)=FALSE,Scenarios!C34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D34)=FALSE,Scenarios!D34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E34)=FALSE,Scenarios!E34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F34)=FALSE,Scenarios!F34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G34)=FALSE,Scenarios!G34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H34)=FALSE,Scenarios!H34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I34)=FALSE,Scenarios!I34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J34)=FALSE,Scenarios!J34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K34)=FALSE,Scenarios!K34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L34)=FALSE,Scenarios!L34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M34)=FALSE,Scenarios!M34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N34)=FALSE,Scenarios!N34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O34)=FALSE,Scenarios!O34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P34)=FALSE,Scenarios!P34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q34)=FALSE,Scenarios!Q34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R34)=FALSE,Scenarios!R34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S34)=FALSE,Scenarios!S34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T34)=FALSE,Scenarios!T34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U34)=FALSE,Scenarios!U34,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V34)=FALSE,Scenarios!V34,\"\")","v":0}]
[null,null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":792000},{"$f":"'Capital Expenditures'!E82","v":0},{"$f":"'Capital Expenditures'!F82","v":0},{"$f":"'Capital Expenditures'!G82","v":0},{"$f":"'Capital Expenditures'!H82","v":0},{"$f":"'Capital Expenditures'!I82","v":0},{"$f":"'Capital Expenditures'!J82","v":0},{"$f":"'Capital Expenditures'!K82","v":0},{"$f":"'Capital Expenditures'!L82","v":0},{"$f":"'Capital Expenditures'!M82","v":0},{"$f":"'Capital Expenditures'!N82","v":0},{"$f":"'Capital Expenditures'!O82","v":0},{"$f":"'Capital Expenditures'!P82","v":0},{"$f":"'Capital Expenditures'!Q82","v":0},{"$f":"'Capital Expenditures'!R82","v":0},{"$f":"'Capital Expenditures'!S82","v":0},{"$f":"'Capital Expenditures'!T82","v":0},{"$f":"'Capital Expenditures'!U82","v":0},{"$f":"'Capital Expenditures'!V82","v":0},{"$f":"'Capital Expenditures'!W82","v":0}]
[null,null,null,null,"5 Year Bonus Depreciation","Straight Line"]
[null,null,"WORKSPACE (Optional)"]
[null,null,null,"Percent depreciable",1]
[null,null,null,"Capital Expenditures Sensitivity",{"$f":"Sens_CapEx","v":1}]
[null,null,"Capital Expenditures (Year 1)",{"$f":"'Capital Expenditures'!D84","v":792000}]
[]
[null,null,"ENTER DEPRECIATION FOR UP TO 3 CLASSES FOR TAX PURPOSES"]
[]
[null,null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+D15+1","v":2016},{"$f":"+E15+1","v":2017},2018,2019,2020,2021,{"$f":"+J15+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+U15+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+D16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+U16+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Depreciation for Tax Purposes (Tax)"]
[null,null,"Class I"]
[null,null,"Description","CHP Plant Equipment"]
[null,null,"Amount",{"$f":"'Capital Expenditures'!D25*E9*E10","v":1242000},null,null,null,null,null,null,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Salvage %",0.2,null,null,null,null,null,0,{"$f":"J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D20*(1-D21)","v":993600},0,0,0,0,0,{"$f":"+J20*(1-J21)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V20*(1-V21)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Schedule","05YR~150DB~MQ~Q4"]
["S",null,"Class II"]
["S",null,"Description","Other Capital",{"$f":"IF($M$5=E16,J4,\"\")","v":""},"","","","","","","","","",{"$f":"IF($M$5=O16,X4,\"\")","v":""},"","",{"$f":"IF($M$5=R16,#REF!,\"\")","v":""},{"$f":"IF($M$5=S16,#REF!,\"\")","v":""},"","","","","","","","","","","","","",""]
["S",null,"Amount",{"$f":"'Capital Expenditures'!D41*Depreciation!E9*E10","v":800000},{"$f":"IF(AND($I$5>0,$M$5=E16),J$5*$J$10,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($I$5>0,$M$5=O16),X$5*$J$10,0)","v":0},0,0,{"$f":"IF(AND($I$5>0,$M$5=R16),#REF!*$J$10,0)","v":0},{"$f":"IF(AND($I$5>0,$M$5=S16),#REF!*$J$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",0.2,{"$f":"$L$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D26*(1-D27)","v":640000},0,0,0,0,0,{"$f":"+J26*(1-J27)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V26*(1-V27)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule","05YR~150DB~MQ~Q4",{"$f":"$J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Class III"]
["S",null,"Description",{"$f":"IF($N$5=D16,$J$4,\"\")","v":""},{"$f":"IF($N$5=E16,$J$4,\"\")","v":""},{"$f":"IF($N$5=F16,$J$4,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["S",null,"Amount",null,{"$f":"IF(AND($J$5>0,$N$5=E16),$J$5*$J$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",null,{"$f":"$L$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D32*(1-D33)","v":0},0,0,0,0,0,{"$f":"+J32*(1-J33)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V32*(1-V33)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule",{"$f":"$J$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"User Calculated Depreciation"]
[null,null,"Annual Depreciation Total"]
["S",null,"All Classes"]
[null,null,"Salvage",{"$f":"+D21*D20+D27*D26+D33*D32","v":408400},0,0,0,0,0,{"$f":"+J21*J20+J27*J26+J33*J32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V21*V20+V27*V26+V33*V32","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D22+D28+D34","v":1633600},{"$f":"+E22+E28+E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base (with sensitivity)",{"$f":"D40*Sens_DeprecBase","v":1633600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total value",{"$f":"D41+D39","v":2042000},{"$f":"E41+E39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated depreciation (with sensitivity)",{"$f":"IFERROR(IF(General!$D$22=\"False\",0,D344+D378+D411+D37),0)","v":61260},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,E344+E378+E411+E37),0)","v":471783.67999999999},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,F344+F378+F411+F37),0)","v":330150.56},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,G344+G378+G411+G37),0)","v":267910.40000000002},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,H344+H378+H411+H37),0)","v":268073.76},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,I344+I378+I411+I37),0)","v":234421.59999999998},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,J344+J378+J411+J37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,K344+K378+K411+K37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,L344+L378+L411+L37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,M344+M378+M411+M37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,N344+N378+N411+N37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,O344+O378+O411+O37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,P344+P378+P411+P37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,Q344+Q378+Q411+Q37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,R344+R378+R411+R37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,S344+S378+S411+S37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,T344+T378+T411+T37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,U344+U378+U411+U37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,V344+V378+V411+V37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,W344+W378+W411+W37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,X344+X378+X411+X37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,Y344+Y378+Y411+Y37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,Z344+Z378+Z411+Z37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AA344+AA378+AA411+AA37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AB344+AB378+AB411+AB37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AC344+AC378+AC411+AC37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AD344+AD378+AD411+AD37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AE344+AE378+AE411+AE37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AF344+AF378+AF411+AF37),0)","v":0},{"$f":"IFERROR(IF(General!$D$22=\"False\",0,AG344+AG378+AG411+AG37),0)","v":0}]
[null,"H","Accumulated",{"$f":"+D43","v":61260},{"$f":"+E43+D44","v":533043.67999999993},{"$f":"+F43+E44","v":863194.24},{"$f":"+G43+F44","v":1131104.6400000001},{"$f":"+H43+G44","v":1399178.4000000001},{"$f":"+I43+H44","v":1633600},{"$f":"+J43+I44","v":1633600},1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600,{"$f":"+V43+U44","v":1633600},1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600,1633600]
[]
[]
[]
[null,null,"ENTER DEPRECIATION & AMORTIZATION FOR UP TO 3 CLASSES FOR INTERNAL& SHAREHOLDER  PURPOSES"]
[null,null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+D49+1","v":2016},{"$f":"+E49+1","v":2017},2018,2019,2020,{"$f":"+I49+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+U49+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Project Year",0,{"$f":"+D50+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+U50+1","v":18},19,20,21,22,23,24,25,26,27,28,29]
[null,null,"Depreciation & Amortization for Internal Purposes (SH) -- Used in life cycle cost analysis"]
[null,null,"Class I"]
[null,null,"Description",{"$f":"D19","v":"CHP Plant Equipment"}]
[null,null,"Amount",{"$f":"D20","v":1242000},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Salvage % (Residual)",0.2,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D54*(1-D55)","v":993600},0,0,{"$f":"+G54*(1-G55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Schedule","15YR~SLINE~HY~ANY"]
["S",null,"Class II"]
["S",null,"Description",{"$f":"D25","v":"Other Capital"},"","",{"$f":"G25","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",""]
["S",null,"Amount",800000,0,0,{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",0.2,{"$f":"E27","v":0},{"$f":"F27","v":0},{"$f":"G27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D60*(1-D61)","v":640000},0,0,{"$f":"+G60*(1-G61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule","15YR~SLINE~HY~ANY"]
["S",null,"Class III"]
["S",null,"Description",{"$f":"D31","v":""},"","",{"$f":"G31","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",""]
["S",null,"Amount",0,0,0,{"$f":"G32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Salvage %",{"$f":"D55","v":0.2},{"$f":"E33","v":0},{"$f":"F33","v":0},{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Base",{"$f":"+D66*(1-D67)","v":0},0,0,{"$f":"+G66*(1-G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,"Depreciation Schedule"]
[null,null,"User Calculated Depreciation"]
[null,null,"Annual Depreciation Total"]
["S",null,"All Classes"]
[null,null,"Salvage",{"$f":"+D55*D54+D61*D60+D67*D66","v":408400},{"$f":"+E55*E54+E61*E60+E67*E66","v":0},0,{"$f":"+G55*G54+G61*G60+G67*G66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Base",{"$f":"+D56+D62+D68","v":1633600}]
[null,null,"Depreciation Base (with sensitivity)",{"$f":"D74*Sens_DeprecBase","v":1633600},{"$f":"E74*Sens_DeprecBase","v":0},0,{"$f":"G74*Sens_DeprecBase","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total value",{"$f":"D75+D73","v":2042000},{"$f":"E75+E73","v":0},0,{"$f":"G75+G73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated depreciation",{"$f":"IFERROR(+D546+D579+D613+D71,0)","v":54398.880000000005},{"$f":"IFERROR(+E546+E579+E613+E71,0)","v":108961.12},108961.12,108961.12,108961.12,108961.12,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,54398.880000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H","Accumulated",{"$f":"+D77","v":54398.880000000005},{"$f":"+E77+D78","v":163360},272321.12,{"$f":"+G77+F78","v":381282.24},490243.36,599204.48,708165.6,816963.36,925924.48,1034722.24,1143683.3599999999,1252481.1199999999,1361442.2399999998,1470239.9999999998,1579201.1199999996,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995,1633599.9999999995]
[]
[null,null,"Residual Values"]
[null,null,"Class I",{"$f":"D54-SUM(D199:AG199)","v":248400},{"$f":"IFERROR(D81/D54,0)","v":0.2}]
[null,null,"Class II",{"$f":"D60-SUM(D200:AG200)","v":160000},{"$f":"IFERROR(D82/D60,0)","v":0.2}]
[null,null,"Class III",{"$f":"D66-SUM(D201:AG201)","v":0},{"$f":"IFERROR(D83/D66,0)","v":0}]
[null,null,"Total Residual Value",{"$f":"SUM(D81:D83)","v":408400},{"$f":"D84/(D54+D60+D66)","v":0.2}]
[]
[null,"User Area","WORKSPACE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D40>General!$D$20,0,Depreciation!AH$546)","v":0},{"$f":"IF($D40>General!$D$20,0,Depreciation!AI$546)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W50>General!$D$20,0,Depreciation!W77)","v":0},{"$f":"IF(X50>General!$D$20,0,Depreciation!X77)","v":0},{"$f":"IF(Y50>General!$D$20,0,Depreciation!Y77)","v":0},{"$f":"IF(Z50>General!$D$20,0,Depreciation!Z77)","v":0},{"$f":"IF(AA50>General!$D$20,0,Depreciation!AA77)","v":0},{"$f":"IF(AB50>General!$D$20,0,Depreciation!AB77)","v":0},{"$f":"IF(AC50>General!$D$20,0,Depreciation!AC77)","v":0},{"$f":"IF(AD50>General!$D$20,0,Depreciation!AD77)","v":0},{"$f":"IF(AE50>General!$D$20,0,Depreciation!AE77)","v":0},{"$f":"IF(AF50>General!$D$20,0,Depreciation!AF77)","v":0},{"$f":"IF(AG50>General!$D$20,0,Depreciation!AG77)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area Below"]
[]
[null,null,"For Residual Values"]
[null,null,"Class I",{"$f":"IF(D$50>General!$D$20,0,Depreciation!D$546)","v":33086.880000000005},{"$f":"IF(E$50>General!$D$20,0,Depreciation!E$546)","v":66273.119999999995},{"$f":"IF(F$50>General!$D$20,0,Depreciation!F$546)","v":66273.119999999995},{"$f":"IF(G$50>General!$D$20,0,Depreciation!G$546)","v":66273.119999999995},{"$f":"IF(H$50>General!$D$20,0,Depreciation!H$546)","v":66273.119999999995},{"$f":"IF(I$50>General!$D$20,0,Depreciation!I$546)","v":66273.119999999995},{"$f":"IF(J$50>General!$D$20,0,Depreciation!J$546)","v":66273.119999999995},{"$f":"IF(K$50>General!$D$20,0,Depreciation!K$546)","v":66173.760000000009},{"$f":"IF(L$50>General!$D$20,0,Depreciation!L$546)","v":66273.119999999995},{"$f":"IF(M$50>General!$D$20,0,Depreciation!M$546)","v":66173.760000000009},{"$f":"IF(N$50>General!$D$20,0,Depreciation!N$546)","v":66273.119999999995},{"$f":"IF(O$50>General!$D$20,0,Depreciation!O$546)","v":66173.760000000009},{"$f":"IF(P$50>General!$D$20,0,Depreciation!P$546)","v":66273.119999999995},{"$f":"IF(Q$50>General!$D$20,0,Depreciation!Q$546)","v":66173.760000000009},{"$f":"IF(R$50>General!$D$20,0,Depreciation!R$546)","v":66273.119999999995},{"$f":"IF(S$50>General!$D$20,0,Depreciation!S$546)","v":33086.880000000005},{"$f":"IF(T$50>General!$D$20,0,Depreciation!T$546)","v":0},{"$f":"IF(U$50>General!$D$20,0,Depreciation!U$546)","v":0},{"$f":"IF(V$50>General!$D$20,0,Depreciation!V$546)","v":0},{"$f":"IF(W$50>General!$D$20,0,Depreciation!W$546)","v":0},{"$f":"IF(X$50>General!$D$20,0,Depreciation!X$546)","v":0},{"$f":"IF(Y$50>General!$D$20,0,Depreciation!Y$546)","v":0},{"$f":"IF(Z$50>General!$D$20,0,Depreciation!Z$546)","v":0},{"$f":"IF(AA$50>General!$D$20,0,Depreciation!AA$546)","v":0},{"$f":"IF(AB$50>General!$D$20,0,Depreciation!AB$546)","v":0},{"$f":"IF(AC$50>General!$D$20,0,Depreciation!AC$546)","v":0},{"$f":"IF(AD$50>General!$D$20,0,Depreciation!AD$546)","v":0},{"$f":"IF(AE$50>General!$D$20,0,Depreciation!AE$546)","v":0},{"$f":"IF(AF$50>General!$D$20,0,Depreciation!AF$546)","v":0},{"$f":"IF(AG$50>General!$D$20,0,Depreciation!AG$546)","v":0}]
[null,null,"Class II",{"$f":"IF(D$50>General!$D$20,0,Depreciation!D$579)","v":21312.000000000004},{"$f":"IF(E$50>General!$D$20,0,Depreciation!E$579)","v":42688},{"$f":"IF(F$50>General!$D$20,0,Depreciation!F$579)","v":42688},{"$f":"IF(G$50>General!$D$20,0,Depreciation!G$579)","v":42688},{"$f":"IF(H$50>General!$D$20,0,Depreciation!H$579)","v":42688},{"$f":"IF(I$50>General!$D$20,0,Depreciation!I$579)","v":42688},{"$f":"IF(J$50>General!$D$20,0,Depreciation!J$579)","v":42688},{"$f":"IF(K$50>General!$D$20,0,Depreciation!K$579)","v":42624.000000000007},{"$f":"IF(L$50>General!$D$20,0,Depreciation!L$579)","v":42688},{"$f":"IF(M$50>General!$D$20,0,Depreciation!M$579)","v":42624.000000000007},{"$f":"IF(N$50>General!$D$20,0,Depreciation!N$579)","v":42688},{"$f":"IF(O$50>General!$D$20,0,Depreciation!O$579)","v":42624.000000000007},{"$f":"IF(P$50>General!$D$20,0,Depreciation!P$579)","v":42688},{"$f":"IF(Q$50>General!$D$20,0,Depreciation!Q$579)","v":42624.000000000007},{"$f":"IF(R$50>General!$D$20,0,Depreciation!R$579)","v":42688},{"$f":"IF(S$50>General!$D$20,0,Depreciation!S$579)","v":21312.000000000004},{"$f":"IF(T$50>General!$D$20,0,Depreciation!T$579)","v":0},{"$f":"IF(U$50>General!$D$20,0,Depreciation!U$579)","v":0},{"$f":"IF(V$50>General!$D$20,0,Depreciation!V$579)","v":0},{"$f":"IF(W$50>General!$D$20,0,Depreciation!W$579)","v":0},{"$f":"IF(X$50>General!$D$20,0,Depreciation!X$579)","v":0},{"$f":"IF(Y$50>General!$D$20,0,Depreciation!Y$579)","v":0},{"$f":"IF(Z$50>General!$D$20,0,Depreciation!Z$579)","v":0},{"$f":"IF(AA$50>General!$D$20,0,Depreciation!AA$579)","v":0},{"$f":"IF(AB$50>General!$D$20,0,Depreciation!AB$579)","v":0},{"$f":"IF(AC$50>General!$D$20,0,Depreciation!AC$579)","v":0},{"$f":"IF(AD$50>General!$D$20,0,Depreciation!AD$579)","v":0},{"$f":"IF(AE$50>General!$D$20,0,Depreciation!AE$579)","v":0},{"$f":"IF(AF$50>General!$D$20,0,Depreciation!AF$579)","v":0},{"$f":"IF(AG$50>General!$D$20,0,Depreciation!AG$579)","v":0}]
[null,null,"Class III",{"$f":"IF(D$50>General!$D$20,0,Depreciation!D$613)","v":0},{"$f":"IF(E$50>General!$D$20,0,Depreciation!E$613)","v":0},{"$f":"IF(F$50>General!$D$20,0,Depreciation!F$613)","v":0},{"$f":"IF(G$50>General!$D$20,0,Depreciation!G$613)","v":0},{"$f":"IF(H$50>General!$D$20,0,Depreciation!H$613)","v":0},{"$f":"IF(I$50>General!$D$20,0,Depreciation!I$613)","v":0},{"$f":"IF(J$50>General!$D$20,0,Depreciation!J$613)","v":0},{"$f":"IF(K$50>General!$D$20,0,Depreciation!K$613)","v":0},{"$f":"IF(L$50>General!$D$20,0,Depreciation!L$613)","v":0},{"$f":"IF(M$50>General!$D$20,0,Depreciation!M$613)","v":0},{"$f":"IF(N$50>General!$D$20,0,Depreciation!N$613)","v":0},{"$f":"IF(O$50>General!$D$20,0,Depreciation!O$613)","v":0},{"$f":"IF(P$50>General!$D$20,0,Depreciation!P$613)","v":0},{"$f":"IF(Q$50>General!$D$20,0,Depreciation!Q$613)","v":0},{"$f":"IF(R$50>General!$D$20,0,Depreciation!R$613)","v":0},{"$f":"IF(S$50>General!$D$20,0,Depreciation!S$613)","v":0},{"$f":"IF(T$50>General!$D$20,0,Depreciation!T$613)","v":0},{"$f":"IF(U$50>General!$D$20,0,Depreciation!U$613)","v":0},{"$f":"IF(V$50>General!$D$20,0,Depreciation!V$613)","v":0},{"$f":"IF(W$50>General!$D$20,0,Depreciation!W$613)","v":0},{"$f":"IF(X$50>General!$D$20,0,Depreciation!X$613)","v":0},{"$f":"IF(Y$50>General!$D$20,0,Depreciation!Y$613)","v":0},{"$f":"IF(Z$50>General!$D$20,0,Depreciation!Z$613)","v":0},{"$f":"IF(AA$50>General!$D$20,0,Depreciation!AA$613)","v":0},{"$f":"IF(AB$50>General!$D$20,0,Depreciation!AB$613)","v":0},{"$f":"IF(AC$50>General!$D$20,0,Depreciation!AC$613)","v":0},{"$f":"IF(AD$50>General!$D$20,0,Depreciation!AD$613)","v":0},{"$f":"IF(AE$50>General!$D$20,0,Depreciation!AE$613)","v":0},{"$f":"IF(AF$50>General!$D$20,0,Depreciation!AF$613)","v":0},{"$f":"IF(AG$50>General!$D$20,0,Depreciation!AG$613)","v":0}]
[null,null,"Total",{"$f":"SUM(D199:D201)","v":54398.880000000005},{"$f":"SUM(E199:E201)","v":108961.12},108961.12,108961.12,108961.12,108961.12,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,54398.880000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,"Depreciation"]
[null,null,"Toggle_Comments_Dep","Hidden"]
[null,null,"Toggle_UserArea_Dep","Showing"]
[null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,"Copied","No"]
[]
[null,null,"Depreciation for Tax Purposes"]
[null,null,"Class I -- depreciation factors"]
[null,null,1,{"$f":"IF(D$23<>\"\",VLOOKUP(D$23,Table_Deprec,$C218),0)","v":3.7499999999999999E-2},{"$f":"IF(E$23<>\"\",VLOOKUP(E$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(F$23<>\"\",VLOOKUP(F$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(G$23<>\"\",VLOOKUP(G$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(H$23<>\"\",VLOOKUP(H$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(I$23<>\"\",VLOOKUP(I$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(J$23<>\"\",VLOOKUP(J$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(K$23<>\"\",VLOOKUP(K$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(L$23<>\"\",VLOOKUP(L$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(M$23<>\"\",VLOOKUP(M$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(N$23<>\"\",VLOOKUP(N$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(O$23<>\"\",VLOOKUP(O$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(P$23<>\"\",VLOOKUP(P$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(Q$23<>\"\",VLOOKUP(Q$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(R$23<>\"\",VLOOKUP(R$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(S$23<>\"\",VLOOKUP(S$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(T$23<>\"\",VLOOKUP(T$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(U$23<>\"\",VLOOKUP(U$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(V$23<>\"\",VLOOKUP(V$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(W$23<>\"\",VLOOKUP(W$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(X$23<>\"\",VLOOKUP(X$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(Y$23<>\"\",VLOOKUP(Y$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(Z$23<>\"\",VLOOKUP(Z$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AA$23<>\"\",VLOOKUP(AA$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AB$23<>\"\",VLOOKUP(AB$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AC$23<>\"\",VLOOKUP(AC$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AD$23<>\"\",VLOOKUP(AD$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AE$23<>\"\",VLOOKUP(AE$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AF$23<>\"\",VLOOKUP(AF$23,Table_Deprec,$C218),0)","v":0},{"$f":"IF(AG$23<>\"\",VLOOKUP(AG$23,Table_Deprec,$C218),0)","v":0}]
[null,null,{"$f":"+C217+1","v":2},0.2888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0.2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0.16400000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0.1641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0.14349999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class II -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$29<>\"\",VLOOKUP(D$29,Table_Deprec,$C250),0),0)","v":3.7499999999999999E-2},{"$f":"IFERROR(IF(E$29<>\"\",VLOOKUP(E$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(F$29<>\"\",VLOOKUP(F$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(G$29<>\"\",VLOOKUP(G$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(H$29<>\"\",VLOOKUP(H$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(I$29<>\"\",VLOOKUP(I$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(J$29<>\"\",VLOOKUP(J$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(K$29<>\"\",VLOOKUP(K$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(L$29<>\"\",VLOOKUP(L$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(M$29<>\"\",VLOOKUP(M$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(N$29<>\"\",VLOOKUP(N$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(O$29<>\"\",VLOOKUP(O$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(P$29<>\"\",VLOOKUP(P$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(Q$29<>\"\",VLOOKUP(Q$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(R$29<>\"\",VLOOKUP(R$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(S$29<>\"\",VLOOKUP(S$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(T$29<>\"\",VLOOKUP(T$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(U$29<>\"\",VLOOKUP(U$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(V$29<>\"\",VLOOKUP(V$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(W$29<>\"\",VLOOKUP(W$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(X$29<>\"\",VLOOKUP(X$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(Y$29<>\"\",VLOOKUP(Y$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(Z$29<>\"\",VLOOKUP(Z$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AA$29<>\"\",VLOOKUP(AA$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AB$29<>\"\",VLOOKUP(AB$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AC$29<>\"\",VLOOKUP(AC$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AD$29<>\"\",VLOOKUP(AD$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AE$29<>\"\",VLOOKUP(AE$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AF$29<>\"\",VLOOKUP(AF$29,Table_Deprec,$C250),0),0)","v":0},{"$f":"IFERROR(IF(AG$29<>\"\",VLOOKUP(AG$29,Table_Deprec,$C250),0),0)","v":0}]
[null,null,{"$f":"+C249+1","v":2},0.2888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0.2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0.16400000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0.1641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0.14349999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class III -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$35<>\"\",VLOOKUP(D$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(E$35<>\"\",VLOOKUP(E$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(F$35<>\"\",VLOOKUP(F$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(G$35<>\"\",VLOOKUP(G$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(H$35<>\"\",VLOOKUP(H$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(I$35<>\"\",VLOOKUP(I$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(J$35<>\"\",VLOOKUP(J$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(K$35<>\"\",VLOOKUP(K$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(L$35<>\"\",VLOOKUP(L$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(M$35<>\"\",VLOOKUP(M$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(N$35<>\"\",VLOOKUP(N$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(O$35<>\"\",VLOOKUP(O$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(P$35<>\"\",VLOOKUP(P$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(Q$35<>\"\",VLOOKUP(Q$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(R$35<>\"\",VLOOKUP(R$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(S$35<>\"\",VLOOKUP(S$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(T$35<>\"\",VLOOKUP(T$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(U$35<>\"\",VLOOKUP(U$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(V$35<>\"\",VLOOKUP(V$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(W$35<>\"\",VLOOKUP(W$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(X$35<>\"\",VLOOKUP(X$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(Y$35<>\"\",VLOOKUP(Y$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(Z$35<>\"\",VLOOKUP(Z$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AA$35<>\"\",VLOOKUP(AA$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AB$35<>\"\",VLOOKUP(AB$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AC$35<>\"\",VLOOKUP(AC$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AD$35<>\"\",VLOOKUP(AD$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AE$35<>\"\",VLOOKUP(AE$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AF$35<>\"\",VLOOKUP(AF$35,Table_Deprec,$C282),0),0)","v":0},{"$f":"IFERROR(IF(AG$35<>\"\",VLOOKUP(AG$35,Table_Deprec,$C282),0),0)","v":0}]
[null,null,{"$f":"+C281+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class I -- calculated depreciation"]
[null,null,1,{"$f":"+D217*D$22","v":37260},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D313:AG313)","v":37260}]
[null,null,{"$f":"+C313+1","v":2},286951.67999999999,{"$f":"+E217*E$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D314:AG314)","v":286951.67999999999}]
[null,null,3,200806.56,0,{"$f":"+F217*F$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200806.56]
[null,null,4,162950.39999999999,0,0,{"$f":"+G217*G$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162950.39999999999]
[null,null,5,163049.76,0,0,0,{"$f":"+H217*H$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163049.76]
[null,null,6,142581.59999999998,0,0,0,0,{"$f":"+I217*I$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142581.59999999998]
[null,null,7,0,0,0,0,0,0,{"$f":"+J217*J$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,0,{"$f":"+K217*K$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K218*K$22","v":0},{"$f":"+L217*L$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,{"$f":"+K219*K$22","v":0},{"$f":"+L218*L$22","v":0},{"$f":"+M217*M$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,{"$f":"+K220*K$22","v":0},{"$f":"+L219*L$22","v":0},{"$f":"+M218*M$22","v":0},{"$f":"+N217*N$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,{"$f":"+K221*K$22","v":0},{"$f":"+L220*L$22","v":0},{"$f":"+M219*M$22","v":0},{"$f":"+N218*N$22","v":0},{"$f":"+O217*O$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,{"$f":"+K222*K$22","v":0},{"$f":"+L221*L$22","v":0},{"$f":"+M220*M$22","v":0},{"$f":"+N219*N$22","v":0},{"$f":"+O218*O$22","v":0},{"$f":"+P217*P$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P218*P$22","v":0},{"$f":"+Q217*Q$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P219*P$22","v":0},{"$f":"+Q218*Q$22","v":0},{"$f":"+R217*R$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P220*P$22","v":0},{"$f":"+Q219*Q$22","v":0},{"$f":"+R218*R$22","v":0},{"$f":"+S217*S$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P221*P$22","v":0},{"$f":"+Q220*Q$22","v":0},{"$f":"+R219*R$22","v":0},{"$f":"+S218*S$22","v":0},{"$f":"+T217*T$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P222*P$22","v":0},{"$f":"+Q221*Q$22","v":0},{"$f":"+R220*R$22","v":0},{"$f":"+S219*S$22","v":0},0,{"$f":"+U217*U$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V217*V$22","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W217*W$22","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W218*W$22","v":0},{"$f":"+X217*X$22","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W219*W$22","v":0},{"$f":"+X218*X$22","v":0},{"$f":"+Y217*Y$22","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W220*W$22","v":0},{"$f":"+X219*X$22","v":0},{"$f":"+Y218*Y$22","v":0},{"$f":"+Z217*Z$22","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W221*W$22","v":0},{"$f":"+X220*X$22","v":0},{"$f":"+Y219*Y$22","v":0},0,{"$f":"+AA217*AA$22","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T225*T$22","v":0},{"$f":"+U224*U$22","v":0},{"$f":"+V223*V$22","v":0},{"$f":"+W222*W$22","v":0},{"$f":"+X221*X$22","v":0},{"$f":"+Y220*Y$22","v":0},0,{"$f":"+AA218*AA$22","v":0},{"$f":"+AB217*AB$22","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA219*AA$22","v":0},{"$f":"+AB218*AB$22","v":0},{"$f":"+AC217*AC$22","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AB219*AB$22","v":0},{"$f":"+AC218*AC$22","v":0},{"$f":"+AD217*AD$22","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+AC219*AC$22","v":0},{"$f":"+AD218*AD$22","v":0},{"$f":"+AE217*AE$22","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"+AD219*AD$22","v":0},{"$f":"+AE218*AE$22","v":0},{"$f":"+AF217*AF$22","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"+AE219*AE$22","v":0},{"$f":"+AF218*AF$22","v":0},{"$f":"+AG217*AG$22","v":0},{"$f":"SUM(D342:AG342)","v":0}]
[null,null,null,"Don't copy horizontal totals across"]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM(D313:AG313),0)","v":37260},{"$f":"IFERROR(+SUM(D314:AG314),0)","v":286951.67999999999},{"$f":"IFERROR(+SUM(D315:AG315),0)","v":200806.56},{"$f":"IFERROR(+SUM(D316:AG316),0)","v":162950.39999999999},{"$f":"IFERROR(+SUM(D317:AG317),0)","v":163049.76},{"$f":"IFERROR(+SUM(D318:AG318),0)","v":142581.59999999998},{"$f":"IFERROR(+SUM(D319:AG319),0)","v":0},{"$f":"IFERROR(+SUM(D320:AG320),0)","v":0},{"$f":"IFERROR(+SUM(D321:AG321),0)","v":0},{"$f":"IFERROR(+SUM(D322:AG322),0)","v":0},{"$f":"IFERROR(+SUM(D323:AG323),0)","v":0},{"$f":"IFERROR(+SUM(D324:AG324),0)","v":0},{"$f":"IFERROR(+SUM(D325:AG325),0)","v":0},{"$f":"IFERROR(+SUM(D326:AG326),0)","v":0},{"$f":"IFERROR(+SUM(D327:AG327),0)","v":0},{"$f":"IFERROR(+SUM(D328:AG328),0)","v":0},{"$f":"IFERROR(+SUM(D329:AG329),0)","v":0},{"$f":"IFERROR(+SUM(D330:AG330),0)","v":0},{"$f":"IFERROR(+SUM(D331:AG331),0)","v":0},{"$f":"IFERROR(+SUM(D332:AG332),0)","v":0},{"$f":"IFERROR(+SUM(D333:AG333),0)","v":0},{"$f":"IFERROR(+SUM(D334:AG334),0)","v":0},{"$f":"IFERROR(+SUM(D335:AG335),0)","v":0},{"$f":"IFERROR(+SUM(D336:AG336),0)","v":0},{"$f":"IFERROR(+SUM(D337:AG337),0)","v":0},{"$f":"IFERROR(+SUM(D338:AG338),0)","v":0},{"$f":"IFERROR(+SUM(D339:AG339),0)","v":0},{"$f":"IFERROR(+SUM(D340:AG340),0)","v":0},{"$f":"IFERROR(+SUM(D341:AG341),0)","v":0},{"$f":"IFERROR(+SUM(D342:AG342),0)","v":0},{"$f":"SUM(D344:AG344)","v":993600}]
[null,null,null,1,{"$f":"1+D345","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"1+U345","v":19},20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Class II -- calculated depreciation"]
[null,null,1,{"$f":"+D249*D$28","v":24000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D347:AG347)","v":24000}]
[null,null,{"$f":"+C347+1","v":2},184832,{"$f":"+E249*E$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D348:AG348)","v":184832}]
[null,null,3,129344,{"$f":"+E250*E$28","v":0},{"$f":"+F249*F$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129344]
[null,null,4,104960,0,{"$f":"+F250*F$28","v":0},{"$f":"+G249*G$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104960]
[null,null,5,105024,0,0,{"$f":"+G250*G$28","v":0},{"$f":"+H249*H$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105024]
[null,null,6,91840,0,0,0,{"$f":"+H250*H$28","v":0},{"$f":"+I249*I$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91840]
[null,null,7,0,0,0,0,0,{"$f":"+I250*I$28","v":0},{"$f":"+J249*J$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,{"$f":"+J250*J$28","v":0},{"$f":"+K249*K$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K250*K$28","v":0},{"$f":"+L249*L$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L250*L$28","v":0},{"$f":"+M249*M$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M250*M$28","v":0},{"$f":"+N249*N$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N250*N$28","v":0},{"$f":"+O249*O$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O250*O$28","v":0},{"$f":"+P249*P$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P250*P$28","v":0},{"$f":"+Q249*Q$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q250*Q$28","v":0},{"$f":"+R249*R$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R250*R$28","v":0},{"$f":"+S249*S$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S250*S$28","v":0},{"$f":"+T249*T$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T250*T$28","v":0},{"$f":"+U249*U$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U250*U$28","v":0},{"$f":"+V249*V$28","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V250*V$28","v":0},{"$f":"+W249*W$28","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W250*W$28","v":0},{"$f":"+X249*X$28","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X250*X$28","v":0},{"$f":"+Y249*Y$28","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y250*Y$28","v":0},{"$f":"+Z249*Z$28","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z250*Z$28","v":0},{"$f":"+AA249*AA$28","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA250*AA$28","v":0},{"$f":"+AB249*AB$28","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC249*AC$28","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC250*AC$28","v":0},{"$f":"+AD249*AD$28","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC251*AC$28","v":0},{"$f":"+AD250*AD$28","v":0},{"$f":"+AE249*AE$28","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC252*AC$28","v":0},{"$f":"+AD251*AD$28","v":0},{"$f":"+AE250*AE$28","v":0},{"$f":"+AF249*AF$28","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC253*AC$28","v":0},{"$f":"+AD252*AD$28","v":0},{"$f":"+AE251*AE$28","v":0},{"$f":"+AF250*AF$28","v":0},{"$f":"+AG249*AG$28","v":0},{"$f":"SUM(D376:AG376)","v":0}]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM($D347:$AG347),0)","v":24000},{"$f":"IFERROR(+SUM($D348:$AG348),0)","v":184832},{"$f":"IFERROR(+SUM($D349:$AG349),0)","v":129344},{"$f":"IFERROR(+SUM($D350:$AG350),0)","v":104960},{"$f":"IFERROR(+SUM($D351:$AG351),0)","v":105024},{"$f":"IFERROR(+SUM($D352:$AG352),0)","v":91840},{"$f":"IFERROR(+SUM($D353:$AG353),0)","v":0},{"$f":"IFERROR(+SUM($D354:$AG354),0)","v":0},{"$f":"IFERROR(+SUM($D355:$AG355),0)","v":0},{"$f":"IFERROR(+SUM($D356:$AG356),0)","v":0},{"$f":"IFERROR(+SUM($D357:$AG357),0)","v":0},{"$f":"IFERROR(+SUM($D358:$AG358),0)","v":0},{"$f":"IFERROR(+SUM($D359:$AG359),0)","v":0},{"$f":"IFERROR(+SUM($D360:$AG360),0)","v":0},{"$f":"IFERROR(+SUM($D361:$AG361),0)","v":0},{"$f":"IFERROR(+SUM($D362:$AG362),0)","v":0},{"$f":"IFERROR(+SUM($D363:$AG363),0)","v":0},{"$f":"IFERROR(+SUM($D364:$AG364),0)","v":0},{"$f":"IFERROR(+SUM($D365:$AG365),0)","v":0},{"$f":"IFERROR(+SUM($D366:$AG366),0)","v":0},{"$f":"IFERROR(+SUM($D367:$AG367),0)","v":0},{"$f":"IFERROR(+SUM($D368:$AG368),0)","v":0},{"$f":"IFERROR(+SUM($D369:$AG369),0)","v":0},{"$f":"IFERROR(+SUM($D370:$AG370),0)","v":0},{"$f":"IFERROR(+SUM($D371:$AG371),0)","v":0},{"$f":"IFERROR(+SUM($D372:$AG372),0)","v":0},{"$f":"IFERROR(+SUM($D373:$AG373),0)","v":0},{"$f":"IFERROR(+SUM($D374:$AG374),0)","v":0},{"$f":"IFERROR(+SUM($D375:$AG375),0)","v":0},{"$f":"IFERROR(+SUM($D376:$AG376),0)","v":0}]
[null,null,"Class III -- calculated depreciation"]
[null,null,1,{"$f":"+D281*D$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D380:AG380)","v":0}]
[null,null,{"$f":"+C380+1","v":2},0,{"$f":"+E281*E$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,3,0,{"$f":"+E282*E$34","v":0},{"$f":"+F281*F$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,0,0,{"$f":"+F282*F$34","v":0},{"$f":"+G281*G$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,0,0,0,{"$f":"+G282*G$34","v":0},{"$f":"+H281*H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,0,0,0,0,{"$f":"+H282*H$34","v":0},{"$f":"+I281*I$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,0,0,0,0,0,{"$f":"+I282*I$34","v":0},{"$f":"+J281*J$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,8,0,0,0,0,0,0,{"$f":"+J282*J$34","v":0},{"$f":"+K281*K$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K282*K$34","v":0},{"$f":"+L281*L$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L282*L$34","v":0},{"$f":"+M281*M$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M282*M$34","v":0},{"$f":"+N281*N$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N282*N$34","v":0},{"$f":"+O281*O$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O282*O$34","v":0},{"$f":"+P281*P$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P282*P$34","v":0},{"$f":"+Q281*Q$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q282*Q$34","v":0},{"$f":"+R281*R$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R282*R$34","v":0},{"$f":"+S281*S$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S282*S$34","v":0},{"$f":"+T281*T$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T282*T$34","v":0},{"$f":"+U281*U$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U282*U$34","v":0},{"$f":"+V281*V$34","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V282*V$34","v":0},{"$f":"+W281*W$34","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W282*W$34","v":0},{"$f":"+X281*X$34","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D400:AG400)","v":0}]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X282*X$34","v":0},{"$f":"+Y281*Y$34","v":0},null,null,null,null,null,null,null,null,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y282*Y$34","v":0},{"$f":"+Z281*Z$34","v":0},null,null,null,null,null,null,null,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z282*Z$34","v":0},{"$f":"+AA281*AA$34","v":0},null,null,null,null,null,null,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA282*AA$34","v":0},{"$f":"+AB281*AB$34","v":0},null,null,null,null,null,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC281*AC$34","v":0},null,null,null,null,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC282*AC$34","v":0},{"$f":"+AD281*AD$34","v":0},null,null,null,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC283*AC$34","v":0},{"$f":"+AD282*AD$34","v":0},{"$f":"+AE281*AE$34","v":0},null,null,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC284*AC$34","v":0},{"$f":"+AD283*AD$34","v":0},{"$f":"+AE282*AE$34","v":0},{"$f":"+AF281*AF$34","v":0},null,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC285*AC$34","v":0},{"$f":"+AD284*AD$34","v":0},{"$f":"+AE283*AE$34","v":0},{"$f":"+AF282*AF$34","v":0},{"$f":"+AG281*AG$34","v":0},{"$f":"SUM(D409:AG409)","v":0}]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM($D380:$AG380),0)","v":0},{"$f":"IFERROR(+SUM($D381:$AG381),0)","v":0},{"$f":"IFERROR(+SUM($D382:$AG382),0)","v":0},{"$f":"IFERROR(+SUM($D383:$AG383),0)","v":0},{"$f":"IFERROR(+SUM($D384:$AG384),0)","v":0},{"$f":"IFERROR(+SUM($D385:$AG385),0)","v":0},{"$f":"IFERROR(+SUM($D386:$AG386),0)","v":0},{"$f":"IFERROR(+SUM($D387:$AG387),0)","v":0},{"$f":"IFERROR(+SUM($D388:$AG388),0)","v":0},{"$f":"IFERROR(+SUM($D389:$AG389),0)","v":0},{"$f":"IFERROR(+SUM($D390:$AG390),0)","v":0},{"$f":"IFERROR(+SUM($D391:$AG391),0)","v":0},{"$f":"IFERROR(+SUM($D392:$AG392),0)","v":0},{"$f":"IFERROR(+SUM($D393:$AG393),0)","v":0},{"$f":"IFERROR(+SUM($D394:$AG394),0)","v":0},{"$f":"IFERROR(+SUM($D395:$AG395),0)","v":0},{"$f":"IFERROR(+SUM($D396:$AG396),0)","v":0},{"$f":"IFERROR(+SUM($D397:$AG397),0)","v":0},{"$f":"IFERROR(+SUM($D398:$AG398),0)","v":0},{"$f":"IFERROR(+SUM($D399:$AG399),0)","v":0},{"$f":"IFERROR(+SUM($D400:$AG400),0)","v":0},{"$f":"IFERROR(+SUM($D401:$AG401),0)","v":0},{"$f":"IFERROR(+SUM($D402:$AG402),0)","v":0},{"$f":"IFERROR(+SUM($D403:$AG403),0)","v":0},{"$f":"IFERROR(+SUM($D404:$AG404),0)","v":0},{"$f":"IFERROR(+SUM($D405:$AG405),0)","v":0},{"$f":"IFERROR(+SUM($D406:$AG406),0)","v":0},{"$f":"IFERROR(+SUM($D407:$AG407),0)","v":0},{"$f":"IFERROR(+SUM($D408:$AG408),0)","v":0},{"$f":"IFERROR(+SUM($D409:$AG409),0)","v":0}]
[]
[]
[]
[]
[null,null,"Work Area Below"]
[null,null,"Depreciation for Internal Purposes"]
[null,null,"Class I -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C419+1),0),0)","v":3.3300000000000003E-2},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C419+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C419+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C419+1","v":2},6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C429+1),0),0)","v":6.6699999999999995E-2},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C429+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C429+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,12,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,3.3300000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C439+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C439+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C439+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class II -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C451+1),0),0)","v":3.3300000000000003E-2},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C451+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C451+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C451+1","v":2},6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C461+1),0),0)","v":6.6699999999999995E-2},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C461+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C461+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,12,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,6.6600000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,6.6699999999999995E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,3.3300000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C471+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$57<>\"\",VLOOKUP(N$57,Table_Deprec,$C471+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$57<>\"\",VLOOKUP(X$57,Table_Deprec,$C471+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31,{"$f":"IFERROR(IF(D$57<>\"\",VLOOKUP(D$57,Table_Deprec,$C481+1),0),0)","v":0}]
[null,null,"Class III -- depreciation factors"]
[null,null,1,{"$f":"IFERROR(IF(D$69<>\"\",VLOOKUP(D$35,Table_Deprec,$C483+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$69<>\"\",VLOOKUP(N$35,Table_Deprec,$C483+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$69<>\"\",VLOOKUP(X$35,Table_Deprec,$C483+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C483+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"IFERROR(IF(D$69<>\"\",VLOOKUP(D$35,Table_Deprec,$C493+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$69<>\"\",VLOOKUP(N$35,Table_Deprec,$C493+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$69<>\"\",VLOOKUP(X$35,Table_Deprec,$C493+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,{"$f":"IFERROR(IF(D$69<>\"\",VLOOKUP(D$35,Table_Deprec,$C503+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(N$69<>\"\",VLOOKUP(N$35,Table_Deprec,$C503+1),0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(X$69<>\"\",VLOOKUP(X$35,Table_Deprec,$C503+1),0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31]
[null,null,"Class I -- calculated depreciation"]
[null,null,1,{"$f":"+D419*D$56","v":33086.880000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D515:AG515)","v":33086.880000000005},{"$f":"+C515","v":1}]
[null,null,{"$f":"+C515+1","v":2},66273.119999999995,{"$f":"+E419*E$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,2]
[null,null,3,66273.119999999995,{"$f":"+E420*E$56","v":0},{"$f":"+F419*F$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,3]
[null,null,4,66273.119999999995,0,{"$f":"+F420*F$56","v":0},{"$f":"+G419*G$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,4]
[null,null,5,66273.119999999995,0,0,{"$f":"+G420*G$56","v":0},{"$f":"+H419*H$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,5]
[null,null,6,66273.119999999995,0,0,0,{"$f":"+H420*H$56","v":0},{"$f":"+I419*I$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,6]
[null,null,7,66273.119999999995,0,0,0,0,{"$f":"+I420*I$56","v":0},{"$f":"+J419*J$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,7]
[null,null,8,66173.760000000009,0,0,0,0,0,{"$f":"+J420*J$56","v":0},{"$f":"+K419*K$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66173.760000000009,8]
[null,null,9,66273.119999999995,0,0,0,0,0,0,{"$f":"+K420*K$56","v":0},{"$f":"+L419*L$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,9]
[null,null,10,66173.760000000009,0,0,0,0,0,0,0,{"$f":"+L420*L$56","v":0},{"$f":"+M419*M$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66173.760000000009,10]
[null,null,11,66273.119999999995,0,0,0,0,0,0,0,0,{"$f":"+M420*M$56","v":0},{"$f":"+N419*N$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,11]
[null,null,12,66173.760000000009,0,0,0,0,0,0,0,0,0,{"$f":"+N420*N$56","v":0},{"$f":"+O419*O$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66173.760000000009,12]
[null,null,13,66273.119999999995,0,0,0,0,0,0,0,0,0,0,{"$f":"+O420*O$56","v":0},{"$f":"+P419*P$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,13]
[null,null,14,66173.760000000009,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P420*P$56","v":0},{"$f":"+Q419*Q$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66173.760000000009,14]
[null,null,15,66273.119999999995,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q420*Q$56","v":0},{"$f":"+R419*R$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66273.119999999995,15]
[null,null,16,33086.880000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R420*R$56","v":0},{"$f":"+S419*S$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,33086.880000000005,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S420*S$56","v":0},{"$f":"+T419*T$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T420*T$56","v":0},{"$f":"+U419*U$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U420*U$56","v":0},{"$f":"+V419*V$56","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,{"$f":"+C533+1","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V420*V$56","v":0},{"$f":"+W419*W$56","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,{"$f":"+C534+1","v":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W420*W$56","v":0},{"$f":"+X419*X$56","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D535:AG535)","v":0},{"$f":"+C535","v":21}]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X420*X$56","v":0},{"$f":"+Y419*Y$56","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y420*Y$56","v":0},{"$f":"+Z419*Z$56","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z420*Z$56","v":0},{"$f":"+AA419*AA$56","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA420*AA$56","v":0},{"$f":"+AB419*AB$56","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC419*AC$56","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC420*AC$56","v":0},{"$f":"+AD419*AD$56","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC421*AC$56","v":0},{"$f":"+AD420*AD$56","v":0},{"$f":"+AE419*AE$56","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC422*AC$56","v":0},{"$f":"+AD421*AD$56","v":0},{"$f":"+AE420*AE$56","v":0},{"$f":"+AF419*AF$56","v":0},null,0,29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC423*AC$56","v":0},{"$f":"+AD422*AD$56","v":0},{"$f":"+AE421*AE$56","v":0},{"$f":"+AF420*AF$56","v":0},{"$f":"+AG419*AG$56","v":0},{"$f":"+SUM(D544:AG544)","v":0},30]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31]
[null,null,"Horizontal totals (Class I)",{"$f":"+SUM(D515:AG515)","v":33086.880000000005},{"$f":"+SUM(D516:AG516)","v":66273.119999999995},{"$f":"+SUM(D517:AG517)","v":66273.119999999995},{"$f":"+SUM(D518:AG518)","v":66273.119999999995},{"$f":"+SUM(D519:AG519)","v":66273.119999999995},{"$f":"+SUM(D520:AG520)","v":66273.119999999995},{"$f":"+SUM(D521:AG521)","v":66273.119999999995},{"$f":"+SUM(D522:AG522)","v":66173.760000000009},{"$f":"+SUM(D523:AG523)","v":66273.119999999995},{"$f":"+SUM(D524:AG524)","v":66173.760000000009},{"$f":"+SUM(D525:AG525)","v":66273.119999999995},{"$f":"+SUM(D526:AG526)","v":66173.760000000009},{"$f":"+SUM(D527:AG527)","v":66273.119999999995},{"$f":"+SUM(D528:AG528)","v":66173.760000000009},{"$f":"+SUM(D529:AG529)","v":66273.119999999995},{"$f":"+SUM(D530:AG530)","v":33086.880000000005},{"$f":"+SUM(D531:AG531)","v":0},{"$f":"+SUM(D532:AG532)","v":0},{"$f":"+SUM(D533:AG533)","v":0},{"$f":"+SUM(D534:AG534)","v":0},{"$f":"+SUM(D535:AG535)","v":0},{"$f":"+SUM($D536:$AG536)","v":0},{"$f":"+SUM($D537:$AG537)","v":0},{"$f":"+SUM($D538:$AG538)","v":0},{"$f":"+SUM($D539:$AG539)","v":0},{"$f":"+SUM($D540:$AG540)","v":0},{"$f":"+SUM($D541:$AG541)","v":0},{"$f":"+SUM($D542:$AG542)","v":0},{"$f":"+SUM($D543:$AG543)","v":0},{"$f":"+SUM($D544:$AG544)","v":0}]
[null,null,"Class II -- calculated depreciation"]
[null,null,1,{"$f":"+D451*D$62","v":21312.000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D548:AG548)","v":21312.000000000004},{"$f":"+C548","v":1}]
[null,null,{"$f":"+C548+1","v":2},42688,{"$f":"+E451*E$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D549:AG549)","v":42688},{"$f":"+C549","v":2}]
[null,null,3,42688,{"$f":"+E452*E$62","v":0},{"$f":"+F451*F$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,3]
[null,null,4,42688,0,{"$f":"+F452*F$62","v":0},{"$f":"+G451*G$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,4]
[null,null,5,42688,0,0,{"$f":"+G452*G$62","v":0},{"$f":"+H451*H$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,5]
[null,null,6,42688,0,0,0,{"$f":"+H452*H$62","v":0},{"$f":"+I451*I$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,6]
[null,null,7,42688,0,0,0,0,{"$f":"+I452*I$62","v":0},{"$f":"+J451*J$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,7]
[null,null,8,42624.000000000007,0,0,0,0,0,{"$f":"+J452*J$62","v":0},{"$f":"+K451*K$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42624.000000000007,8]
[null,null,9,42688,0,0,0,0,0,0,{"$f":"+K452*K$62","v":0},{"$f":"+L451*L$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,9]
[null,null,10,42624.000000000007,0,0,0,0,0,0,0,{"$f":"+L452*L$62","v":0},{"$f":"+M451*M$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42624.000000000007,10]
[null,null,11,42688,0,0,0,0,0,0,0,0,{"$f":"+M452*M$62","v":0},{"$f":"+N451*N$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,11]
[null,null,12,42624.000000000007,0,0,0,0,0,0,0,0,0,{"$f":"+N452*N$62","v":0},{"$f":"+O451*O$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42624.000000000007,12]
[null,null,13,42688,0,0,0,0,0,0,0,0,0,0,{"$f":"+O452*O$62","v":0},{"$f":"+P451*P$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,13]
[null,null,14,42624.000000000007,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P452*P$62","v":0},{"$f":"+Q451*Q$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42624.000000000007,14]
[null,null,15,42688,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q452*Q$62","v":0},{"$f":"+R451*R$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42688,15]
[null,null,16,21312.000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R452*R$62","v":0},{"$f":"+S451*S$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,21312.000000000004,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S452*S$62","v":0},{"$f":"+T451*T$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T452*T$62","v":0},{"$f":"+U451*U$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U452*U$62","v":0},{"$f":"+V451*V$62","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V452*V$62","v":0},{"$f":"+W451*W$62","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W452*W$62","v":0},{"$f":"+X451*X$62","v":0},null,null,null,null,null,null,null,null,null,0,21]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X452*X$62","v":0},{"$f":"+Y451*Y$62","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y452*Y$62","v":0},{"$f":"+Z451*Z$62","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z452*Z$62","v":0},{"$f":"+AA451*AA$62","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA452*AA$62","v":0},{"$f":"+AB451*AB$62","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC451*AC$62","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC452*AC$62","v":0},{"$f":"+AD451*AD$62","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC453*AC$62","v":0},{"$f":"+AD452*AD$62","v":0},{"$f":"+AE451*AE$62","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC454*AC$62","v":0},{"$f":"+AD453*AD$62","v":0},{"$f":"+AE452*AE$62","v":0},{"$f":"+AF451*AF$62","v":0},null,0,29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC455*AC$62","v":0},{"$f":"+AD454*AD$62","v":0},{"$f":"+AE453*AE$62","v":0},{"$f":"+AF452*AF$62","v":0},{"$f":"+AG451*AG$62","v":0},{"$f":"+SUM(D577:AG577)","v":0},30]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"IFERROR(+SUM($D548:$AG548),0)","v":21312.000000000004},{"$f":"IFERROR(+SUM($D549:$AG549),0)","v":42688},{"$f":"IFERROR(+SUM($D550:$AG550),0)","v":42688},{"$f":"IFERROR(+SUM($D551:$AG551),0)","v":42688},{"$f":"IFERROR(+SUM($D552:$AG552),0)","v":42688},{"$f":"IFERROR(+SUM($D553:$AG553),0)","v":42688},{"$f":"IFERROR(+SUM($D554:$AG554),0)","v":42688},{"$f":"IFERROR(+SUM($D555:$AG555),0)","v":42624.000000000007},{"$f":"IFERROR(+SUM($D556:$AG556),0)","v":42688},{"$f":"IFERROR(+SUM($D557:$AG557),0)","v":42624.000000000007},{"$f":"IFERROR(+SUM($D558:$AG558),0)","v":42688},{"$f":"IFERROR(+SUM($D559:$AG559),0)","v":42624.000000000007},{"$f":"IFERROR(+SUM($D560:$AG560),0)","v":42688},{"$f":"IFERROR(+SUM($D561:$AG561),0)","v":42624.000000000007},{"$f":"IFERROR(+SUM($D562:$AG562),0)","v":42688},{"$f":"IFERROR(+SUM($D563:$AG563),0)","v":21312.000000000004},{"$f":"IFERROR(+SUM($D564:$AG564),0)","v":0},{"$f":"IFERROR(+SUM($D565:$AG565),0)","v":0},{"$f":"IFERROR(+SUM($D566:$AG566),0)","v":0},{"$f":"IFERROR(+SUM($D567:$AG567),0)","v":0},{"$f":"IFERROR(+SUM($D568:$AG568),0)","v":0},{"$f":"IFERROR(+SUM($D569:$AG569),0)","v":0},{"$f":"IFERROR(+SUM($D570:$AG570),0)","v":0},{"$f":"IFERROR(+SUM($D571:$AG571),0)","v":0},{"$f":"IFERROR(+SUM($D572:$AG572),0)","v":0},{"$f":"IFERROR(+SUM($D573:$AG573),0)","v":0},{"$f":"IFERROR(+SUM($D574:$AG574),0)","v":0},{"$f":"IFERROR(+SUM($D574:$AG575),0)","v":0},{"$f":"IFERROR(+SUM($D576:$AG576),0)","v":0},{"$f":"IFERROR(+SUM($D578:$AG578),0)","v":0}]
[null,null,"DO NOT COPY TOTALS ACROSS",1,{"$f":"D580+1","v":2},{"$f":"E580+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Class III -- calculated depreciation"]
[null,null,1,{"$f":"+D483*D$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D582:AG582)","v":0},{"$f":"+C582","v":1}]
[null,null,{"$f":"+C582+1","v":2},0,{"$f":"+E483*E$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(D583:AG583)","v":0},{"$f":"+C583","v":2}]
[null,null,3,0,{"$f":"+E484*E$34","v":0},{"$f":"+F483*F$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,4,0,0,{"$f":"+F484*F$34","v":0},{"$f":"+G483*G$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4]
[null,null,5,0,0,0,{"$f":"+G484*G$34","v":0},{"$f":"+H483*H$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5]
[null,null,6,0,0,0,0,{"$f":"+H484*H$34","v":0},{"$f":"+I483*I$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6]
[null,null,7,0,0,0,0,0,{"$f":"+I484*I$34","v":0},{"$f":"+J483*J$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7]
[null,null,8,0,0,0,0,0,0,{"$f":"+J484*J$34","v":0},{"$f":"+K483*K$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8]
[null,null,9,0,0,0,0,0,0,0,{"$f":"+K484*K$34","v":0},{"$f":"+L483*L$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9]
[null,null,10,0,0,0,0,0,0,0,0,{"$f":"+L484*L$34","v":0},{"$f":"+M483*M$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10]
[null,null,11,0,0,0,0,0,0,0,0,0,{"$f":"+M484*M$34","v":0},{"$f":"+N483*N$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11]
[null,null,12,0,0,0,0,0,0,0,0,0,0,{"$f":"+N484*N$34","v":0},{"$f":"+O483*O$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,12]
[null,null,13,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O484*O$34","v":0},{"$f":"+P483*P$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,13]
[null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P484*P$34","v":0},{"$f":"+Q483*Q$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14]
[null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q484*Q$34","v":0},{"$f":"+R483*R$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15]
[null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R484*R$34","v":0},{"$f":"+S483*S$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16]
[null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S484*S$34","v":0},{"$f":"+T483*T$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,17]
[null,null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T484*T$34","v":0},{"$f":"+U483*U$34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,18]
[null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U484*U$34","v":0},{"$f":"+V483*V$34","v":0},null,null,null,null,null,null,null,null,null,null,null,0,19]
[null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V484*V$34","v":0},{"$f":"+W483*W$34","v":0},null,null,null,null,null,null,null,null,null,null,0,20]
[null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W484*W$34","v":0},{"$f":"+X483*X$34","v":0},null,null,null,null,null,null,null,null,null,0,21]
[null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X484*X$34","v":0},{"$f":"+Y483*Y$34","v":0},null,null,null,null,null,null,null,null,0,22]
[null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y484*Y$34","v":0},{"$f":"+Z483*Z$34","v":0},null,null,null,null,null,null,null,0,23]
[null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Z484*Z$34","v":0},{"$f":"+AA483*AA$34","v":0},null,null,null,null,null,null,0,24]
[null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AA484*AA$34","v":0},{"$f":"+AB483*AB$34","v":0},null,null,null,null,null,0,25]
[null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC483*AC$34","v":0},null,null,null,null,0,26]
[null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC484*AC$34","v":0},{"$f":"+AD483*AD$34","v":0},null,null,null,0,27]
[null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC485*AC$34","v":0},{"$f":"+AD484*AD$34","v":0},{"$f":"+AE483*AE$34","v":0},null,null,0,28]
[null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC486*AC$34","v":0},{"$f":"+AD485*AD$34","v":0},{"$f":"+AE484*AE$34","v":0},{"$f":"+AF483*AF$34","v":0},null,{"$f":"+SUM(D610:AG610)","v":0},29]
[null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC487*AC$34","v":0},{"$f":"+AD486*AD$34","v":0},{"$f":"+AE485*AE$34","v":0},{"$f":"+AF484*AF$34","v":0},{"$f":"+AG483*AG$34","v":0},{"$f":"+SUM(D611:AG611)","v":0},30]
[null,null,31]
[null,null,"Horizontal totals",{"$f":"+SUM(D582:AG582)","v":0},{"$f":"+SUM(D583:AG583)","v":0},{"$f":"+SUM(D584:AG584)","v":0},{"$f":"+SUM(D585:AG585)","v":0},{"$f":"+SUM(D586:AG586)","v":0},{"$f":"+SUM(D587:AG587)","v":0},{"$f":"+SUM(D588:AG588)","v":0},{"$f":"+SUM(D589:AG589)","v":0},{"$f":"+SUM(D590:AG590)","v":0},{"$f":"+SUM(D591:AG591)","v":0},{"$f":"+SUM(D592:AG592)","v":0},{"$f":"+SUM(D593:AG593)","v":0},{"$f":"+SUM(D594:AG594)","v":0},{"$f":"+SUM(D595:AG595)","v":0},{"$f":"+SUM(D596:AG596)","v":0},{"$f":"+SUM(D597:AG597)","v":0},{"$f":"+SUM(D598:AG598)","v":0},{"$f":"+SUM(D599:AG599)","v":0},{"$f":"+SUM(D600:AG600)","v":0},{"$f":"+SUM(D601:AG601)","v":0},{"$f":"+SUM(D602:AG602)","v":0},{"$f":"+SUM($D603:$AG603)","v":0},{"$f":"+SUM($D604:$AG604)","v":0},{"$f":"+SUM($D605:$AG605)","v":0},{"$f":"+SUM($D606:$AG606)","v":0},{"$f":"+SUM($D607:$AG607)","v":0},{"$f":"+SUM($D608:$AG608)","v":0},{"$f":"+SUM($D609:$AG609)","v":0},{"$f":"+SUM($D610:$AG610)","v":0},{"$f":"+SUM($D611:$AG611)","v":0}]
[null,null,"DO NOT COPY TOTALS ACROSS",1,{"$f":"D614+1","v":2},{"$f":"E614+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]

{"sheet":"Funding Plan","index":27,"n_rows":288,"n_cols":33,"rows_kept":288,"cut":false,"hidden":false,"merged":[[62,2,62,4]]}
["RELCOST Financial Analysis of Energy Projects","RELCOST: Funding Plan",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,{"$f":"'Capital Expenditures'!C3","v":"LINKS TO SCENARIO SHEET (Optional)"},null,{"$f":"Description","v":"1  Riverside Hotel"}]
[null,null,null,{"$f":"IF(ISBLANK(Scenarios!C39)=FALSE,Scenarios!C39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D39)=FALSE,Scenarios!D39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E39)=FALSE,Scenarios!E39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F39)=FALSE,Scenarios!F39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G39)=FALSE,Scenarios!G39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H39)=FALSE,Scenarios!H39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I39)=FALSE,Scenarios!I39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J39)=FALSE,Scenarios!J39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K39)=FALSE,Scenarios!K39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L39)=FALSE,Scenarios!L39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M39)=FALSE,Scenarios!M39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N39)=FALSE,Scenarios!N39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O39)=FALSE,Scenarios!O39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P39)=FALSE,Scenarios!P39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q39)=FALSE,Scenarios!Q39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R39)=FALSE,Scenarios!R39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S39)=FALSE,Scenarios!S39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T39)=FALSE,Scenarios!T39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U39)=FALSE,Scenarios!U39,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V39)=FALSE,Scenarios!V39,\"\")","v":""}]
[null,"Scenario",1,{"$f":"IF(ISBLANK(Scenarios!C50)=FALSE,Scenarios!C50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D50)=FALSE,Scenarios!D50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E50)=FALSE,Scenarios!E50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F50)=FALSE,Scenarios!F50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G50)=FALSE,Scenarios!G50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H50)=FALSE,Scenarios!H50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I50)=FALSE,Scenarios!I50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J50)=FALSE,Scenarios!J50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K50)=FALSE,Scenarios!K50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L50)=FALSE,Scenarios!L50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M50)=FALSE,Scenarios!M50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N50)=FALSE,Scenarios!N50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O50)=FALSE,Scenarios!O50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P50)=FALSE,Scenarios!P50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q50)=FALSE,Scenarios!Q50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R50)=FALSE,Scenarios!R50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S50)=FALSE,Scenarios!S50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T50)=FALSE,Scenarios!T50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U50)=FALSE,Scenarios!U50,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V50)=FALSE,Scenarios!V50,\"\")","v":0}]
[null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":792000}]
[]
[null,"WORKSPACE (Optional)"]
[null,"Federal ITC as Grant",0.1]
[null,"State CHP Grant",200,"per kW",{"$f":"60000/200","v":300},"kW"]
[null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D84","v":792000}]
[]
[null,"ENTER UP TO TEN SOURCES FOR BORROWED FUNDS, EQUITY, AND GRANTS"]
[]
[]
[]
[null,"Source #",1,{"$f":"+C17+1","v":2},{"$f":"+D17+1","v":3},4,5,6,7,8,{"$f":"+J17+1","v":9},{"$f":"+K17+1","v":10}]
[null,"Borrowed Funds"]
[null,"Institution"]
[null,"Description (for Spider Diagram)"]
[null,"Source Type (for incentive summary)"]
[null,"Loan Type"]
[null,"Interest payment menthod (bonds only)"]
[null,"Project Year"]
[null,"Loan Begin Month"]
[null,"Loan Fees (% amount)"]
[null,"Amount ($)"]
[null,"Annual Interest Rate"]
[null,"Term (months)"]
[null,"Equity"]
[null,"Investor"]
[null,"Description (for Spider Diagram)"]
[null,"Source Type"]
[null,"Project Year"]
[null,"Amount ($)"]
[null," Investment method"]
[null,"Investment Period (Annual pmt method ony)"]
[null,"Grants"]
[null,"Funder","Federal ITC as Grant","CHP Grant"]
[null,"Description (for Spider Diagram)","Federal ITC"," Grant ($100/kW)"]
[null,"Source Type","Federal","State"]
[null,"Project Year",1,1]
[null,"Amount ($)",{"$f":"C9*('Capital Expenditures'!D25+'Capital Expenditures'!D34)","v":184200},{"$f":"E10*C10","v":60000}]
[null,"Grant method","Lump Sum","Lump Sum"]
[null,"Grant Period (years) (Annual pmt method ony)"]
[null,"Taxable (Federal)?","False","False"]
[null,"Taxable (State)?","False","False"]
[]
[null,"Tax Credits and Tax Credit Pass-Throughs Credited to Other Accounts"]
[null,"Year",1,2,3,4,5,6,7,8,9,10,{"$f":"L50+1","v":11},{"$f":"M50+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,{"$f":"'Tax Credits'!G144","v":""}]
[null,"Federal Tax Credit (applied to project's tax liability)",{"$f":"'Taxes & Fees'!C197","v":0},{"$f":"'Taxes & Fees'!D197","v":0},{"$f":"'Taxes & Fees'!E197","v":0},{"$f":"'Taxes & Fees'!F197","v":0},{"$f":"'Taxes & Fees'!G197","v":0},{"$f":"'Taxes & Fees'!H197","v":0},{"$f":"'Taxes & Fees'!I197","v":0},{"$f":"'Taxes & Fees'!J197","v":0},{"$f":"'Taxes & Fees'!K197","v":0},{"$f":"'Taxes & Fees'!L197","v":0},{"$f":"'Taxes & Fees'!M197","v":0},{"$f":"'Taxes & Fees'!N197","v":0},{"$f":"'Taxes & Fees'!O197","v":0},{"$f":"'Taxes & Fees'!P197","v":0},{"$f":"'Taxes & Fees'!Q197","v":0},{"$f":"'Taxes & Fees'!R197","v":0},{"$f":"'Taxes & Fees'!S197","v":0},{"$f":"'Taxes & Fees'!T197","v":0},{"$f":"'Taxes & Fees'!U197","v":0},{"$f":"'Taxes & Fees'!V197","v":0},{"$f":"'Taxes & Fees'!W197","v":0},{"$f":"'Taxes & Fees'!X197","v":0},{"$f":"'Taxes & Fees'!Y197","v":0},{"$f":"'Taxes & Fees'!Z197","v":0},{"$f":"'Taxes & Fees'!AA197","v":0},{"$f":"'Taxes & Fees'!AB197","v":0},{"$f":"'Taxes & Fees'!AC197","v":0},{"$f":"'Taxes & Fees'!AD197","v":0},{"$f":"'Taxes & Fees'!AE197","v":0},{"$f":"'Taxes & Fees'!AF197","v":0}]
[null,"Federal Tax Credit Pass-Through",{"$f":"'Taxes & Fees'!C196","v":0},{"$f":"'Taxes & Fees'!D196","v":0},{"$f":"'Taxes & Fees'!E196","v":0},{"$f":"'Taxes & Fees'!F196","v":0},{"$f":"'Taxes & Fees'!G196","v":0},{"$f":"'Taxes & Fees'!H196","v":0},{"$f":"'Taxes & Fees'!I196","v":0},{"$f":"'Taxes & Fees'!J196","v":0},{"$f":"'Taxes & Fees'!K196","v":0},{"$f":"'Taxes & Fees'!L196","v":0},{"$f":"'Taxes & Fees'!M196","v":0},{"$f":"'Taxes & Fees'!N196","v":0},{"$f":"'Taxes & Fees'!O196","v":0},{"$f":"'Taxes & Fees'!P196","v":0},{"$f":"'Taxes & Fees'!Q196","v":0},{"$f":"'Taxes & Fees'!R196","v":0},{"$f":"'Taxes & Fees'!S196","v":0},{"$f":"'Taxes & Fees'!T196","v":0},{"$f":"'Taxes & Fees'!U196","v":0},{"$f":"'Taxes & Fees'!V196","v":0},{"$f":"'Taxes & Fees'!W196","v":0},{"$f":"'Taxes & Fees'!X196","v":0},{"$f":"'Taxes & Fees'!Y196","v":0},{"$f":"'Taxes & Fees'!Z196","v":0},{"$f":"'Taxes & Fees'!AA196","v":0},{"$f":"'Taxes & Fees'!AB196","v":0},{"$f":"'Taxes & Fees'!AC196","v":0},{"$f":"'Taxes & Fees'!AD196","v":0},{"$f":"'Taxes & Fees'!AE196","v":0},{"$f":"'Taxes & Fees'!AF196","v":0}]
[null,"Annual Totals",{"$f":"SUM(C52:C53)","v":0},{"$f":"SUM(D52:D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C54:AG54)","v":0},{"$f":"C55/$C$11","v":0},"of CapEx"]
[null,{"$f":"'Tax Credits'!D145","v":""}]
[null,"State Tax Credit (applied to project's tax liability)",{"$f":"'Taxes & Fees'!C215","v":0},{"$f":"'Taxes & Fees'!D215","v":0},{"$f":"'Taxes & Fees'!E215","v":0},{"$f":"'Taxes & Fees'!F215","v":0},{"$f":"'Taxes & Fees'!G215","v":0},{"$f":"'Taxes & Fees'!H215","v":0},{"$f":"'Taxes & Fees'!I215","v":0},{"$f":"'Taxes & Fees'!J215","v":0},{"$f":"'Taxes & Fees'!K215","v":0},{"$f":"'Taxes & Fees'!L215","v":0},{"$f":"'Taxes & Fees'!M215","v":0},{"$f":"'Taxes & Fees'!N215","v":0},{"$f":"'Taxes & Fees'!O215","v":0},{"$f":"'Taxes & Fees'!P215","v":0},{"$f":"'Taxes & Fees'!Q215","v":0},{"$f":"'Taxes & Fees'!R215","v":0},{"$f":"'Taxes & Fees'!S215","v":0},{"$f":"'Taxes & Fees'!T215","v":0},{"$f":"'Taxes & Fees'!U215","v":0},{"$f":"'Taxes & Fees'!V215","v":0},{"$f":"'Taxes & Fees'!W215","v":0},{"$f":"'Taxes & Fees'!X215","v":0},{"$f":"'Taxes & Fees'!Y215","v":0},{"$f":"'Taxes & Fees'!Z215","v":0},{"$f":"'Taxes & Fees'!AA215","v":0},{"$f":"'Taxes & Fees'!AB215","v":0},{"$f":"'Taxes & Fees'!AC215","v":0},{"$f":"'Taxes & Fees'!AD215","v":0},{"$f":"'Taxes & Fees'!AE215","v":0},{"$f":"'Taxes & Fees'!AF215","v":0}]
[null,"State Tax Credit Pass-Through",{"$f":"'Taxes & Fees'!C214","v":0},{"$f":"'ITC Calculations'!D180","v":0},{"$f":"'ITC Calculations'!E180","v":0},{"$f":"'ITC Calculations'!F180","v":0},{"$f":"'ITC Calculations'!G180","v":0},{"$f":"'ITC Calculations'!H180","v":0},{"$f":"'ITC Calculations'!I180","v":0},{"$f":"'ITC Calculations'!J180","v":0},{"$f":"'ITC Calculations'!K180","v":0},{"$f":"'ITC Calculations'!L180","v":0},{"$f":"'ITC Calculations'!M180","v":0},{"$f":"'ITC Calculations'!N180","v":0},{"$f":"'ITC Calculations'!O180","v":0},{"$f":"'ITC Calculations'!P180","v":0},{"$f":"'ITC Calculations'!Q180","v":0},{"$f":"'ITC Calculations'!R180","v":0},{"$f":"'ITC Calculations'!S180","v":0},{"$f":"'ITC Calculations'!T180","v":0},{"$f":"'ITC Calculations'!U180","v":0},{"$f":"'ITC Calculations'!V180","v":0},{"$f":"'ITC Calculations'!W180","v":0},{"$f":"'ITC Calculations'!X180","v":0},{"$f":"'ITC Calculations'!Y180","v":0},{"$f":"'ITC Calculations'!Z180","v":0},{"$f":"'ITC Calculations'!AA180","v":0},{"$f":"'ITC Calculations'!AB180","v":0},{"$f":"'ITC Calculations'!AC180","v":0},{"$f":"'ITC Calculations'!AD180","v":0},{"$f":"'ITC Calculations'!AE180","v":0},{"$f":"'ITC Calculations'!AF180","v":0}]
[null,"Annual Totals",{"$f":"SUM(C57:C58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C59:AG59)","v":0},{"$f":"C60/$C$11","v":0},"of CapEx"]
[]
[]
[null,"Sensitivity Factors for More Funding Sources","On WhatIF",null,null,{"$f":"F17","v":4},5,6,7,8,9,10]
[null,"Borrowed Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Equity Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Grant Funding",null,null,null,1,1,1,1,1,1,1]
[null,"Annual Interest Rates",null,null,null,1,1,1,1,1,1,1]
[null,null,null,null,null,{"$f":"Spider_Diagram!B71","v":"If you have more than three funding sources that you want to appear on the spider diagram, define User-Defined Sensitivity Factors on the WhatIf tab."}]
[]
[null,"TOTAL PRESENT VALUES  FOR SOURCE",null,"Loans","Grants","Equity","Tax Credits"]
[null,"Federal",null,{"$f":"M173","v":0},{"$f":"M193","v":184200},{"$f":"M183","v":0},{"$f":"M203","v":0}]
[null,"State",null,{"$f":"M174","v":0},60000,0,{"$f":"M204","v":0}]
[null,"Local",null,0,0,0]
[null,"Utility",null,0,0,0]
[null,"Market",null,0,0,0]
[null,"Private",null,0,0,0]
[null,"Other",null,0,0,0]
[]
[]
[null,"DETAIL"]
[]
[null,"With Sensitivity -- Caution:  sources 3+ are not included on spider diagram and decision matrix analyses"]
[null,"Source #",1,{"$f":"+C83+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Borrowed Funding (with sensitivity)",{"$f":"C27*WhatIf!B52","v":0},{"$f":"+D27*WhatIf!B53","v":0},{"$f":"E27*WhatIf!B54","v":0},{"$f":"F27*F64","v":0},0,0,0,0,0,0,{"$f":"M27*M64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Funding (with sensitivity)",{"$f":"+C35*WhatIf!B59","v":0},{"$f":"+D35*WhatIf!B60","v":0},{"$f":"E35*WhatIf!B61","v":0},{"$f":"F35*F65","v":0},0,0,0,0,0,0,{"$f":"M35*M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grant Funding (with sensitivity and taxes)",{"$f":"+C43*WhatIf!B63*(1-C277)","v":184200},{"$f":"+D43*WhatIf!B64*(1-D277)","v":60000},{"$f":"+E43*(1-E277)*WhatIf!B65","v":0},{"$f":"+F43*(1-F277)*F66","v":0},0,0,0,0,0,0,{"$f":"+M43*(1-M277)*M66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual Interest Rates (with sensitivity)",{"$f":"+C28*WhatIf!B55","v":0},{"$f":"+D28*WhatIf!B56","v":0},{"$f":"E28*WhatIf!B57","v":0},{"$f":"F28*F67","v":0},0,0,0,0,0,0,{"$f":"M28*M67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Capital Expenditures (Reference Only)"]
[null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+C92+1","v":2016},{"$f":"+D92+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"+V92+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Year",0,{"$f":"+C93+1","v":1},{"$f":"+D93+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"+V93+1","v":20},21,22,23,24,25,26,27,28,29,30]
[null,"Cap Ex (non-escalated w/sensitivity)",{"$f":"+'Capital Expenditures'!D81","v":792000},{"$f":"+'Capital Expenditures'!E81","v":0},{"$f":"+'Capital Expenditures'!F81","v":0},{"$f":"+'Capital Expenditures'!G81","v":0},{"$f":"+'Capital Expenditures'!H81","v":0},{"$f":"+'Capital Expenditures'!I81","v":0},{"$f":"+'Capital Expenditures'!J81","v":0},{"$f":"+'Capital Expenditures'!K81","v":0},{"$f":"+'Capital Expenditures'!L81","v":0},{"$f":"+'Capital Expenditures'!M81","v":0},{"$f":"+'Capital Expenditures'!N81","v":0},{"$f":"+'Capital Expenditures'!O81","v":0},{"$f":"+'Capital Expenditures'!P81","v":0},{"$f":"+'Capital Expenditures'!Q81","v":0},{"$f":"+'Capital Expenditures'!R81","v":0},{"$f":"+'Capital Expenditures'!S81","v":0},{"$f":"+'Capital Expenditures'!T81","v":0},{"$f":"+'Capital Expenditures'!U81","v":0},{"$f":"+'Capital Expenditures'!V81","v":0},{"$f":"+'Capital Expenditures'!W81","v":0},{"$f":"+'Capital Expenditures'!X81","v":0},{"$f":"+'Capital Expenditures'!Y81","v":0},{"$f":"+'Capital Expenditures'!Z81","v":0},{"$f":"+'Capital Expenditures'!AA81","v":0},{"$f":"+'Capital Expenditures'!AB81","v":0},{"$f":"+'Capital Expenditures'!AC81","v":0},{"$f":"+'Capital Expenditures'!AD81","v":0},{"$f":"+'Capital Expenditures'!AE81","v":0},{"$f":"+'Capital Expenditures'!AF81","v":0},{"$f":"+'Capital Expenditures'!AG81","v":0},{"$f":"+'Capital Expenditures'!AH81","v":0}]
[null,"Cap Ex (Accumulated each year)",{"$f":"+C94","v":792000},{"$f":"+C95+D94","v":792000},{"$f":"+D95+E94","v":792000},792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,{"$f":"+V95+W94","v":792000},792000,792000,792000,792000,792000,792000,792000,792000,792000,792000]
[null,"Cap Ex (escalated w/sensitivity)",{"$f":"+'Capital Expenditures'!D82","v":792000},{"$f":"+'Capital Expenditures'!E82","v":0},{"$f":"+'Capital Expenditures'!F82","v":0},{"$f":"+'Capital Expenditures'!G82","v":0},{"$f":"+'Capital Expenditures'!H82","v":0},{"$f":"+'Capital Expenditures'!I82","v":0},{"$f":"+'Capital Expenditures'!J82","v":0},{"$f":"+'Capital Expenditures'!K82","v":0},{"$f":"+'Capital Expenditures'!L82","v":0},{"$f":"+'Capital Expenditures'!M82","v":0},{"$f":"+'Capital Expenditures'!N82","v":0},{"$f":"+'Capital Expenditures'!O82","v":0},{"$f":"+'Capital Expenditures'!P82","v":0},{"$f":"+'Capital Expenditures'!Q82","v":0},{"$f":"+'Capital Expenditures'!R82","v":0},{"$f":"+'Capital Expenditures'!S82","v":0},{"$f":"+'Capital Expenditures'!T82","v":0},{"$f":"+'Capital Expenditures'!U82","v":0},{"$f":"+'Capital Expenditures'!V82","v":0},{"$f":"+'Capital Expenditures'!W82","v":0},{"$f":"+'Capital Expenditures'!X82","v":0},{"$f":"+'Capital Expenditures'!Y82","v":0},{"$f":"+'Capital Expenditures'!Z82","v":0},{"$f":"+'Capital Expenditures'!AA82","v":0},{"$f":"+'Capital Expenditures'!AB82","v":0},{"$f":"+'Capital Expenditures'!AC82","v":0},{"$f":"+'Capital Expenditures'!AD82","v":0},{"$f":"+'Capital Expenditures'!AE82","v":0},{"$f":"+'Capital Expenditures'!AF82","v":0},{"$f":"+'Capital Expenditures'!AG82","v":0},{"$f":"+'Capital Expenditures'!AH82","v":0}]
[]
[]
[]
[null,"REFERENCES"]
[null,"Database of State Incentives for Renewables and Efficiency (DSIRE)",null,"www.dsireusa.org"]
[null,"The U.S. Department of Agriculture’s online A Guide to Funding Resources",null,"http://www.nal.usda.gov/ric/ricpubs/fundguide.html"]
[null,"Municipal Research and Services Center of Washington",null,"http://www.mrsc.org/subjects/finance/grants/grants.aspx"]
[null,"U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE)",null,"http://apps3.eere.energy.gov/greenpower/financial/index.shtml"]
[null,"FASB Standard No. 13, Accounting for Leases",null,"http://www.fasb.org/pdf/fas13.pdf"]
[null,"“The economics of energy service contracts” by Steve Sorrell published in Energy Policy (2007, Volume 35).",null,"http://linkinghub.elsevier.com/retrieve/pii/S0301421505003411"]
[]
[]
[]
[null,"WORKSPACE (Optional)"]
[]
[]
[null,"Notes and calculation space (optional)"]
[null,"Equity Investment Amount",0.3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source",1,{"$f":"C155+1","v":2},{"$f":"D155+1","v":3},4,5,6,7,8,9,10]
[null,"Loan Years",{"$f":"C24-FirstYear_0or1+1","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity Years",{"$f":"C34-FirstYear_0or1+1","v":0},0,0,0,0,0,0,0,0,0]
[null,"Grant Years",{"$f":"C42-FirstYear_0or1+1","v":1},1,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Calculation Area"]
[null,"Toggle_Comments_Funding","Hidden"]
[null,"Toggle_UserArea_Funding","Showing"]
[null,"Toggle_ScenarioSection","Hidden"]
[null,"Copied","No"]
[]
[]
[null,"Loan Year",{"$f":"C24","v":0},0,0,0,0,0,0,0,0,0,"Totals"]
[null,"Loan Source Types",{"$f":"IF(C21=\"\",\"\",C21)","v":""},"","","","","","","","",""]
[null,{"$f":"B71","v":"Federal"},{"$f":"IF(C$172=$B173,C$84,0)*C211","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C173:L173)","v":0}]
[null,{"$f":"B72","v":"State"},{"$f":"IF(C$172=$B174,C$84,0)*C212","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C174:L174)","v":0}]
[null,{"$f":"B73","v":"Local"},{"$f":"IF(C$172=$B175,C$84,0)*C213","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Utility",{"$f":"IF(C$172=$B176,C$84,0)*C214","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B75","v":"Market"},{"$f":"IF(C$172=$B177,C$84,0)*C215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B76","v":"Private"},{"$f":"IF(C$172=$B178,C$84,0)*C216","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B77","v":"Other"},{"$f":"IF(C$172=$B179,C$84,0)*C217","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Project",{"$f":"IF(C$172=$B180,C$84,0)*C218","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity Year",{"$f":"C34","v":0},0,0,0,0,0,0,0,0,0]
[null,"Equity Source Types",{"$f":"IF(C33=\"\",\"\",C33)","v":""},{"$f":"IF(D33=\"\",\"\",D22)","v":""},"","","","","","","",""]
[null,{"$f":"B173","v":"Federal"},{"$f":"IF(C$182=$B183,C$85,0)*C221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C183:L183)","v":0}]
[null,{"$f":"B174","v":"State"},{"$f":"IF(C$182=$B184,C$85,0)*C222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B175","v":"Local"},{"$f":"IF(C$182=$B185,C$85,0)*C223","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Utility",{"$f":"IF(C$182=$B186,C$85,0)*C224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C186:L186)","v":0}]
[null,{"$f":"B177","v":"Market"},{"$f":"IF(C$182=$B187,C$85,0)*C225","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B178","v":"Private"},{"$f":"IF(C$182=$B188,C$85,0)*C226","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B179","v":"Other"},{"$f":"IF(C$182=$B189,C$85,0)*C227","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Project",{"$f":"IF(C$182=$B190,C$85,0)*C228","v":0},0,0,0,0,0,0,0,0,0]
[null,"Grant Year",{"$f":"C42","v":1},1,0,0,0,0,0,0,0,0]
[null,"Grant Source Types",{"$f":"IF(C41=\"\",\"\",C41)","v":"Federal"},"State","","","","","","","",""]
[null,{"$f":"B173","v":"Federal"},{"$f":"IF(C$192=$B193,C$86,0)*C231","v":184200},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C193:L193)","v":184200}]
[null,{"$f":"B174","v":"State"},{"$f":"IF(C$192=$B194,C$86,0)*C232","v":0},60000,0,0,0,0,0,0,0,0,60000]
[null,{"$f":"B175","v":"Local"},{"$f":"IF(C$192=$B195,C$86,0)*C233","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Utility",{"$f":"IF(C$192=$B196,C$86,0)*C234","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(C196:L196)","v":0}]
[null,{"$f":"B177","v":"Market"},{"$f":"IF(C$192=$B197,C$86,0)*C235","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B178","v":"Private"},{"$f":"IF(C$192=$B198,C$86,0)*C236","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B179","v":"Other"},{"$f":"IF(C$192=$B199,C$86,0)*C237","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Project",{"$f":"IF(C$192=$B200,C$86,0)*C238","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Credit Source by year ",1,2,3,4,5,6,7,8,9,10]
[null,{"$f":"B183","v":"Federal"},{"$f":"'Taxes & Fees'!C198*C241","v":0},{"$f":"'Taxes & Fees'!D198*D241","v":0},{"$f":"'Taxes & Fees'!E198*E241","v":0},{"$f":"'Taxes & Fees'!F198*F241","v":0},{"$f":"'Taxes & Fees'!G198*G241","v":0},{"$f":"'Taxes & Fees'!H198*H241","v":0},{"$f":"'Taxes & Fees'!I198*I241","v":0},{"$f":"'Taxes & Fees'!J198*J241","v":0},{"$f":"'Taxes & Fees'!K198*K241","v":0},{"$f":"'Taxes & Fees'!L198*L241","v":0},{"$f":"SUM(C203:L203)","v":0}]
[null,{"$f":"B184","v":"State"},{"$f":"'Taxes & Fees'!C216*C242","v":0},{"$f":"'Taxes & Fees'!D216*D242","v":0},{"$f":"'Taxes & Fees'!E216*E242","v":0},{"$f":"'Taxes & Fees'!F216*F242","v":0},{"$f":"'Taxes & Fees'!G216*G242","v":0},{"$f":"'Taxes & Fees'!H216*H242","v":0},{"$f":"'Taxes & Fees'!I216*I242","v":0},{"$f":"'Taxes & Fees'!J216*J242","v":0},{"$f":"'Taxes & Fees'!K216*K242","v":0},{"$f":"'Taxes & Fees'!L216*L242","v":0},{"$f":"SUM(C204:L204)","v":0}]
[null,"Present Values of Tax Credits"]
[null,"Federal",{"$f":"SUM(C203:L203)","v":0}]
[null,"State",null,{"$f":"SUM(C204:L204)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"LOANS, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B193","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$171,PresentValueFactors,$M211,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B194","v":"State"},0,0,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B195","v":"Local"},0,0,0,0,0,0,0,0,0,0,4]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B197","v":"Market"},0,0,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B198","v":"Private"},0,0,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B199","v":"Other"},0,0,0,0,0,0,0,0,0,0,8]
[null,"Project",0,0,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"EQUITY, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B211","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$181,PresentValueFactors,$M221,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B212","v":"State"},0,0,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B213","v":"Local"},0,0,0,0,0,0,0,0,0,0,4]
[null,"Utility",0,0,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B215","v":"Market"},0,0,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B216","v":"Private"},0,0,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B217","v":"Other"},0,0,0,0,0,0,0,0,0,0,8]
[null,"Project",0,0,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"GRANTS, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B221","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$191,PresentValueFactors,$M231,FALSE),0)","v":1},1,0,0,0,0,0,0,0,0,2]
[null,{"$f":"B222","v":"State"},1,1,0,0,0,0,0,0,0,0,3]
[null,{"$f":"B223","v":"Local"},1,1,0,0,0,0,0,0,0,0,4]
[null,"Utility",1,1,0,0,0,0,0,0,0,0,5]
[null,{"$f":"B225","v":"Market"},1,1,0,0,0,0,0,0,0,0,6]
[null,{"$f":"B226","v":"Private"},1,1,0,0,0,0,0,0,0,0,7]
[null,{"$f":"B227","v":"Other"},1,1,0,0,0,0,0,0,0,0,8]
[null,"Project",1,1,0,0,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Row"]
[null,"TAX INCENTIVES, Present Value Factors for Sources",null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B231","v":"Federal"},{"$f":"IFERROR(HLOOKUP(C$202,PresentValueFactors,$M241,FALSE),0)","v":1},0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,2]
[null,{"$f":"B232","v":"State"},1,0.99009900990099009,0.98029604940692083,0.97059014792764453,0.96098034448281622,0.95146568760674888,0.94204523525420658,0.93271805470713554,0.92348322248231218,0.91433982423991289,3]
[]
[]
[null,"Federal",{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.99009900990099009},{"$f":"'Incentive Summary'!E93","v":0.98029604940692083},{"$f":"'Incentive Summary'!F93","v":0.97059014792764453},{"$f":"'Incentive Summary'!G93","v":0.96098034448281622},{"$f":"'Incentive Summary'!H93","v":0.95146568760674888},{"$f":"'Incentive Summary'!I93","v":0.94204523525420658},{"$f":"'Incentive Summary'!J93","v":0.93271805470713554},{"$f":"'Incentive Summary'!K93","v":0.92348322248231218},{"$f":"'Incentive Summary'!L93","v":0.91433982423991289}]
[null,"State",{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.99009900990099009},{"$f":"'Incentive Summary'!E94","v":0.98029604940692083},{"$f":"'Incentive Summary'!F94","v":0.97059014792764453},{"$f":"'Incentive Summary'!G94","v":0.96098034448281622},{"$f":"'Incentive Summary'!H94","v":0.95146568760674888},{"$f":"'Incentive Summary'!I94","v":0.94204523525420658},{"$f":"'Incentive Summary'!J94","v":0.93271805470713554},{"$f":"'Incentive Summary'!K94","v":0.92348322248231218},{"$f":"'Incentive Summary'!L94","v":0.91433982423991289}]
[null,"Local",{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289}]
[null,"Utility",{"$f":"'Incentive Summary'!C96","v":1},{"$f":"'Incentive Summary'!D96","v":0.95238095238095233},{"$f":"'Incentive Summary'!E96","v":0.90702947845804982},{"$f":"'Incentive Summary'!F96","v":0.86383759853147601},{"$f":"'Incentive Summary'!G96","v":0.82270247479188197},{"$f":"'Incentive Summary'!H96","v":0.78352616646845896},{"$f":"'Incentive Summary'!I96","v":0.74621539663662761},{"$f":"'Incentive Summary'!J96","v":0.71068133013012147},{"$f":"'Incentive Summary'!K96","v":0.67683936202868722},{"$f":"'Incentive Summary'!L96","v":0.64460891621779726}]
[null,"Market",{"$f":"'Incentive Summary'!C97","v":1},{"$f":"'Incentive Summary'!D97","v":0.90909090909090906},{"$f":"'Incentive Summary'!E97","v":0.82644628099173545},{"$f":"'Incentive Summary'!F97","v":0.75131480090157754},{"$f":"'Incentive Summary'!G97","v":0.68301345536507052},{"$f":"'Incentive Summary'!H97","v":0.62092132305915493},{"$f":"'Incentive Summary'!I97","v":0.56447393005377722},{"$f":"'Incentive Summary'!J97","v":0.51315811823070645},{"$f":"'Incentive Summary'!K97","v":0.46650738020973315},{"$f":"'Incentive Summary'!L97","v":0.42409761837248466}]
[null,"Private",{"$f":"'Incentive Summary'!C98","v":1},{"$f":"'Incentive Summary'!D98","v":0.90909090909090906},{"$f":"'Incentive Summary'!E98","v":0.82644628099173545},{"$f":"'Incentive Summary'!F98","v":0.75131480090157754},{"$f":"'Incentive Summary'!G98","v":0.68301345536507052},{"$f":"'Incentive Summary'!H98","v":0.62092132305915493},{"$f":"'Incentive Summary'!I98","v":0.56447393005377722},{"$f":"'Incentive Summary'!J98","v":0.51315811823070645},{"$f":"'Incentive Summary'!K98","v":0.46650738020973315},{"$f":"'Incentive Summary'!L98","v":0.42409761837248466}]
[null,"Other",{"$f":"'Incentive Summary'!C99","v":1},{"$f":"'Incentive Summary'!D99","v":0.99009900990099009},{"$f":"'Incentive Summary'!E99","v":0.98029604940692083},{"$f":"'Incentive Summary'!F99","v":0.97059014792764453},{"$f":"'Incentive Summary'!G99","v":0.96098034448281622},{"$f":"'Incentive Summary'!H99","v":0.95146568760674888},{"$f":"'Incentive Summary'!I99","v":0.94204523525420658},{"$f":"'Incentive Summary'!J99","v":0.93271805470713554},{"$f":"'Incentive Summary'!K99","v":0.92348322248231218},{"$f":"'Incentive Summary'!L99","v":0.91433982423991289}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxable Grants",{"$f":"C17","v":1},2,3,4,5,6,7,8,9,10]
[null,"Federal tax rate applied",{"$f":"IF(C46=\"True\",HLOOKUP(C$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(D46=\"True\",HLOOKUP(D$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(E46=\"True\",HLOOKUP(E$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(F46=\"True\",HLOOKUP(F$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(G46=\"True\",HLOOKUP(G$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(H46=\"True\",HLOOKUP(H$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(I46=\"True\",HLOOKUP(I$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(J46=\"True\",HLOOKUP(J$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(K46=\"True\",HLOOKUP(K$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0},{"$f":"IF(L46=\"True\",HLOOKUP(L$288,'Taxes & Fees'!$C$28:$AF$31,3,FALSE),0)","v":0}]
[null,"State tax rate applied",{"$f":"IF(C47=\"True\",HLOOKUP(C$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(D47=\"True\",HLOOKUP(D$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(E47=\"True\",HLOOKUP(E$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(F47=\"True\",HLOOKUP(F$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(G47=\"True\",HLOOKUP(G$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(H47=\"True\",HLOOKUP(H$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(I47=\"True\",HLOOKUP(I$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(J47=\"True\",HLOOKUP(J$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(K47=\"True\",HLOOKUP(K$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0},{"$f":"IF(L47=\"True\",HLOOKUP(L$288,'Taxes & Fees'!$C$28:$AF$31,4,FALSE),0)","v":0}]
[null,"Total tax rate",{"$f":"SUM(C275:C276)","v":0},{"$f":"SUM(D275:D276)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Year Fix"]
[null,"First year of project (either 1 or 0 as selected by user)",{"$f":"FirstYear_0or1","v":1}]
[null,"Add a year?",{"$f":"IF(C281=0,1,0)","v":0}]
[null,"Project Years"]
[]
[null,"For calculations, year number of 1 to 31"]
[null,"Loans",{"$f":"IF(AND(C24=0,$C$281=1),1,IF(C24=\"\",\"\",C24+$C$282))","v":1},{"$f":"IF(D24=\"\",\"\",D24+$C$282)","v":""},"","","","","","","",""]
[null,"Equity",{"$f":"IF(AND(C34=0,$C$281=1),1,IF(C34=\"\",\"\",C34+$C$282))","v":1},{"$f":"IF(D34=\"\",\"\",D34+$C$282)","v":""},"","","","","","","",""]
[null,"Grants",{"$f":"IF(AND(C42=0,$C$281=1),1,IF(C42=\"\",\"\",C42+$C$282))","v":1},{"$f":"IF(D42=\"\",\"\",D42+$C$282)","v":1},"","","","","","","",""]

{"sheet":"Sales & Savings","index":28,"n_rows":184,"n_cols":37,"rows_kept":184,"cut":false,"hidden":false,"merged":[[70,4,70,5],[40,4,40,5],[36,4,36,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[47,4,47,5],[48,4,48,5],[57,4,57,5],[49,4,49,5],[50,4,50,5],[54,4,54,5],[55,4,55,5],[69,4,69,5],[28,4,28,5],[29,4,29,5],[26,4,26,5],[27,4,27,5],[56,4,56,5],[87,4,87,5],[80,4,80,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[84,4,84,5],[85,4,85,5],[86,4,86,5],[14,2,15,2],[14,3,15,3],[76,4,76,5],[77,4,77,5],[78,4,78,5],[75,4,75,5],[21,4,21,5],[22,4,22,5],[19,4,19,5],[20,4,20,5],[71,4,71,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[68,4,68,5]]}
[null,null,"RELCOST: Revenues from Sales & Savings",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Riverside Hotel"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C72)=FALSE,Scenarios!C72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D72)=FALSE,Scenarios!D72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E72)=FALSE,Scenarios!E72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F72)=FALSE,Scenarios!F72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G72)=FALSE,Scenarios!G72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H72)=FALSE,Scenarios!H72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I72)=FALSE,Scenarios!I72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J72)=FALSE,Scenarios!J72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K72)=FALSE,Scenarios!K72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L72)=FALSE,Scenarios!L72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M72)=FALSE,Scenarios!M72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N72)=FALSE,Scenarios!N72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O72)=FALSE,Scenarios!O72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P72)=FALSE,Scenarios!P72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q72)=FALSE,Scenarios!Q72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R72)=FALSE,Scenarios!R72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S72)=FALSE,Scenarios!S72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T72)=FALSE,Scenarios!T72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U72)=FALSE,Scenarios!U72,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V72)=FALSE,Scenarios!V72,\"\")","v":""}]
[null,null,"Scenario",1,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"IF(ISBLANK(Scenarios!C73)=FALSE,Scenarios!C73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D73)=FALSE,Scenarios!D73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E73)=FALSE,Scenarios!E73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F73)=FALSE,Scenarios!F73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G73)=FALSE,Scenarios!G73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H73)=FALSE,Scenarios!H73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I73)=FALSE,Scenarios!I73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J73)=FALSE,Scenarios!J73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K73)=FALSE,Scenarios!K73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L73)=FALSE,Scenarios!L73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M73)=FALSE,Scenarios!M73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N73)=FALSE,Scenarios!N73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O73)=FALSE,Scenarios!O73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P73)=FALSE,Scenarios!P73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q73)=FALSE,Scenarios!Q73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R73)=FALSE,Scenarios!R73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S73)=FALSE,Scenarios!S73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T73)=FALSE,Scenarios!T73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U73)=FALSE,Scenarios!U73,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V73)=FALSE,Scenarios!V73,\"\")","v":""}]
[null,null,null,null,"ALTERNATIVE",{"$f":"IFERROR(IF(ISBLANK(Scenarios!C84)=FALSE,Scenarios!C84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!D84)=FALSE,Scenarios!D84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!E84)=FALSE,Scenarios!E84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!F84)=FALSE,Scenarios!F84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!G84)=FALSE,Scenarios!G84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!H84)=FALSE,Scenarios!H84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!I84)=FALSE,Scenarios!I84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!J84)=FALSE,Scenarios!J84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!K84)=FALSE,Scenarios!K84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!L84)=FALSE,Scenarios!L84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!M84)=FALSE,Scenarios!M84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!N84)=FALSE,Scenarios!N84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!O84)=FALSE,Scenarios!O84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!P84)=FALSE,Scenarios!P84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!Q84)=FALSE,Scenarios!Q84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!R84)=FALSE,Scenarios!R84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!S84)=FALSE,Scenarios!S84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!T84)=FALSE,Scenarios!T84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!U84)=FALSE,Scenarios!U84,0),0)","v":0},{"$f":"IFERROR(IF(ISBLANK(Scenarios!V84)=FALSE,Scenarios!V84,0),0)","v":0}]
[]
[]
[null,null,"WORKSPACE (Optional)"]
[null,null,null,null,{"$f":"WhatIf!A71","v":"Electricity Purchase Price"},{"$f":"WhatIf!B71","v":1},"Baseline electricity",{"$f":"Multiplier3","v":6.6000000000000003E-2}]
[null,null,null,null,"CHP Fuel Sensitivity",{"$f":"WhatIf!B72","v":1},"CHP Fuel",{"$f":"Multiplier4","v":5.22}]
[]
[]
[null,null,null,null,"ENTER UNITS AND UNIT PRICES OF UP TO 9 REVENUE SOURCES"]
[null,null,"Taxable","Apply Operating Factor?",null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+G15+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,"Revenues","Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+G16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"Taxable","True","Avoided Electricity Purchases"]
[null,null,null,null,"Units Sold (Stand-Alone)","kWh",2340000,{"$f":"G18","v":2340000},{"$f":"H18","v":2340000},2340000,2340000,{"$f":"K18","v":2340000},2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000]
[null,null,null,null,"Unit Cost (Stand-Alone)",{"$f":"IF(F18=\"\",\"\",CONCATENATE(\"$/\",F18))","v":"$/kWh"},{"$f":"H10*F10","v":6.6000000000000003E-2},{"$f":"G19","v":6.6000000000000003E-2},6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,{"$f":"K19","v":6.6000000000000003E-2},6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,G18*G19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,H18*H19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,I18*I19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,J18*J19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,K18*K19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,L18*L19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,M18*M19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,N18*N19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,O18*O19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,P18*P19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,Q18*Q19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,R18*R19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,S18*S19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,T18*T19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,U18*U19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,V18*V19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,W18*W19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,X18*X19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,Y18*Y19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,Z18*Z19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AA18*AA19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AB18*AB19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AC18*AC19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AD18*AD19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AE18*AE19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AF18*AF19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AG18*AG19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AH18*AH19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AI18*AI19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AJ18*AJ19),\"\")","v":154440},{"$f":"IFERROR(+IF(Purchases!$E$19=\"True\",HeatMap!$C16,AK18*AK19),\"\")","v":154440}]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$17=\"True\",G20*General!D$35,G20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",H20*General!E$35,H20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",I20*General!F$35,I20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",J20*General!G$35,J20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",K20*General!H$35,K20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",L20*General!I$35,L20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",M20*General!J$35,M20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",N20*General!K$35,N20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",O20*General!L$35,O20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",P20*General!M$35,P20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",Q20*General!N$35,Q20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",R20*General!O$35,R20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",S20*General!P$35,S20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",T20*General!Q$35,T20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",U20*General!R$35,U20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",V20*General!S$35,V20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",W20*General!T$35,W20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",X20*General!U$35,X20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",Y20*General!V$35,Y20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",Z20*General!W$35,Z20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AA20*General!X$35,AA20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AB20*General!Y$35,AB20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AC20*General!Z$35,AC20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AD20*General!AA$35,AD20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AE20*General!AB$35,AE20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AF20*General!AC$35,AF20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AG20*General!AD$35,AG20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AH20*General!AE$35,AH20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AI20*General!AF$35,AI20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AJ20*General!AG$35,AJ20),\"\")","v":154440},{"$f":"IFERROR(IF($D$17=\"True\",AK20*General!AH$35,AK20),\"\")","v":154440}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+H21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+I21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+J21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+K21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+L21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+M21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+N21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+O21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+P21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+Q21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+R21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+S21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+T21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+U21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+V21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+W21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+X21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+Y21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+Z21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AA21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AB21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AC21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AD21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AE21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AF21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AG21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AH21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AI21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AJ21*WhatIf!$B21,\"\")","v":154440},{"$f":"IFERROR(+AK21*WhatIf!$B21,\"\")","v":154440}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G22*'Cost Escalation'!B252,\"\")","v":154440},{"$f":"IFERROR(+H22*'Cost Escalation'!C252,\"\")","v":158301},{"$f":"IFERROR(+I22*'Cost Escalation'!D252,\"\")","v":162258.52499999999},{"$f":"IFERROR(+J22*'Cost Escalation'!E252,\"\")","v":166314.98812499997},{"$f":"IFERROR(+K22*'Cost Escalation'!F252,\"\")","v":170472.86282812495},{"$f":"IFERROR(+L22*'Cost Escalation'!G247,\"\")","v":174734.68439882807},{"$f":"IFERROR(+M22*'Cost Escalation'!H247,\"\")","v":179103.05150879876},{"$f":"IFERROR(+N22*'Cost Escalation'!I247,\"\")","v":183580.6277965187},{"$f":"IFERROR(+O22*'Cost Escalation'!J247,\"\")","v":188170.14349143166},{"$f":"IFERROR(+P22*'Cost Escalation'!K247,\"\")","v":192874.39707871742},{"$f":"IFERROR(+Q22*'Cost Escalation'!L247,\"\")","v":197696.25700568533},{"$f":"IFERROR(+R22*'Cost Escalation'!M247,\"\")","v":202638.66343082744},{"$f":"IFERROR(+S22*'Cost Escalation'!N247,\"\")","v":207704.63001659812},{"$f":"IFERROR(+T22*'Cost Escalation'!O247,\"\")","v":212897.24576701305},{"$f":"IFERROR(+U22*'Cost Escalation'!P247,\"\")","v":218219.67691118838},{"$f":"IFERROR(+V22*'Cost Escalation'!Q247,\"\")","v":223675.16883396805},{"$f":"IFERROR(+W22*'Cost Escalation'!R247,\"\")","v":229267.04805481722},{"$f":"IFERROR(+X22*'Cost Escalation'!S247,\"\")","v":234998.72425618762},{"$f":"IFERROR(+Y22*'Cost Escalation'!T247,\"\")","v":240873.69236259229},{"$f":"IFERROR(+Z22*'Cost Escalation'!U247,\"\")","v":246895.53467165708},{"$f":"IFERROR(+AA22*'Cost Escalation'!V247,\"\")","v":253067.92303844847},{"$f":"IFERROR(+AB22*'Cost Escalation'!W247,\"\")","v":259394.62111440967},{"$f":"IFERROR(+AC22*'Cost Escalation'!X247,\"\")","v":265879.48664226988},{"$f":"IFERROR(+AD22*'Cost Escalation'!Y247,\"\")","v":272526.47380832658},{"$f":"IFERROR(+AE22*'Cost Escalation'!Z247,\"\")","v":279339.63565353479},{"$f":"IFERROR(+AF22*'Cost Escalation'!AA247,\"\")","v":286323.12654487311},{"$f":"IFERROR(+AG22*'Cost Escalation'!AB247,\"\")","v":293481.20470849489},{"$f":"IFERROR(+AH22*'Cost Escalation'!AC247,\"\")","v":300818.23482620722},{"$f":"IFERROR(+AI22*'Cost Escalation'!AD247,\"\")","v":308338.69069686241},{"$f":"IFERROR(+AJ22*'Cost Escalation'!AE247,\"\")","v":316047.15796428389},{"$f":"IFERROR(+AK22*'Cost Escalation'!AF247,\"\")","v":323948.33691339102}]
[null,null,"Taxable","True","Avoided Boiler Fuel Purchases"]
[null,null,null,null,"Units Sold","MMBtu",27900,{"$f":"G25","v":27900},{"$f":"H25","v":27900},27900,27900,{"$f":"K25","v":27900},27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900]
[null,null,null,null,"Unit Cost",{"$f":"IF(F25=\"\",\"\",CONCATENATE(\"$/\",F25))","v":"$/MMBtu"},{"$f":"H11*F11","v":5.22},{"$f":"G26","v":5.22},5.22,5.22,5.22,{"$f":"K26","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(G25*G26,\"\")","v":145638},{"$f":"IFERROR(H25*H26,\"\")","v":145638},145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638,145638]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$24=\"True\",G27*General!D$35,G27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",H27*General!E$35,H27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",I27*General!F$35,I27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",J27*General!G$35,J27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",K27*General!H$35,K27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",L27*General!I$35,L27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",M27*General!J$35,M27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",N27*General!K$35,N27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",O27*General!L$35,O27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",P27*General!M$35,P27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",Q27*General!N$35,Q27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",R27*General!O$35,R27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",S27*General!P$35,S27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",T27*General!Q$35,T27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",U27*General!R$35,U27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",V27*General!S$35,V27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",W27*General!T$35,W27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",X27*General!U$35,X27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",Y27*General!V$35,Y27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",Z27*General!W$35,Z27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AA27*General!X$35,AA27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AB27*General!Y$35,AB27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AC27*General!Z$35,AC27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AD27*General!AA$35,AD27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AE27*General!AB$35,AE27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AF27*General!AC$35,AF27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AG27*General!AD$35,AG27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AH27*General!AE$35,AH27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AI27*General!AF$35,AI27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AJ27*General!AG$35,AJ27),\"\")","v":145638},{"$f":"IFERROR(IF($D$24=\"True\",AK27*General!AH$35,AK27),\"\")","v":145638}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+H28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+I28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+J28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+K28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+L28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+M28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+N28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+O28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+P28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+Q28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+R28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+S28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+T28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+U28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+V28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+W28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+X28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+Y28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+Z28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AA28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AB28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AC28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AD28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AE28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AF28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AG28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AH28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AI28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AJ28*WhatIf!$B22,\"\")","v":145638},{"$f":"IFERROR(+AK28*WhatIf!$B22,\"\")","v":145638}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G29*'Cost Escalation'!B248,\"\")","v":145638},{"$f":"IFERROR(+H29*'Cost Escalation'!C248,\"\")","v":149278.94999999998},{"$f":"IFERROR(+I29*'Cost Escalation'!D248,\"\")","v":153010.92374999999},{"$f":"IFERROR(+J29*'Cost Escalation'!E248,\"\")","v":156836.19684374999},{"$f":"IFERROR(+K29*'Cost Escalation'!F248,\"\")","v":160757.10176484371},{"$f":"IFERROR(+L29*'Cost Escalation'!G248,\"\")","v":164776.02930896479},{"$f":"IFERROR(+M29*'Cost Escalation'!H248,\"\")","v":168895.4300416889},{"$f":"IFERROR(+N29*'Cost Escalation'!I248,\"\")","v":173117.8157927311},{"$f":"IFERROR(+O29*'Cost Escalation'!J248,\"\")","v":177445.76118754936},{"$f":"IFERROR(+P29*'Cost Escalation'!K248,\"\")","v":181881.90521723806},{"$f":"IFERROR(+Q29*'Cost Escalation'!L248,\"\")","v":186428.95284766899},{"$f":"IFERROR(+R29*'Cost Escalation'!M248,\"\")","v":191089.67666886072},{"$f":"IFERROR(+S29*'Cost Escalation'!N248,\"\")","v":195866.9185855822},{"$f":"IFERROR(+T29*'Cost Escalation'!O248,\"\")","v":200763.59155022175},{"$f":"IFERROR(+U29*'Cost Escalation'!P248,\"\")","v":205782.68133897727},{"$f":"IFERROR(+V29*'Cost Escalation'!Q248,\"\")","v":210927.24837245169},{"$f":"IFERROR(+W29*'Cost Escalation'!R248,\"\")","v":216200.42958176296},{"$f":"IFERROR(+X29*'Cost Escalation'!S248,\"\")","v":221605.44032130702},{"$f":"IFERROR(+Y29*'Cost Escalation'!T248,\"\")","v":227145.57632933967},{"$f":"IFERROR(+Z29*'Cost Escalation'!U248,\"\")","v":232824.21573757313},{"$f":"IFERROR(+AA29*'Cost Escalation'!V248,\"\")","v":238644.82113101243},{"$f":"IFERROR(+AB29*'Cost Escalation'!W248,\"\")","v":244610.94165928772},{"$f":"IFERROR(+AC29*'Cost Escalation'!X248,\"\")","v":250726.21520076989},{"$f":"IFERROR(+AD29*'Cost Escalation'!Y248,\"\")","v":256994.37058078911},{"$f":"IFERROR(+AE29*'Cost Escalation'!Z248,\"\")","v":263419.22984530882},{"$f":"IFERROR(+AF29*'Cost Escalation'!AA248,\"\")","v":270004.71059144149},{"$f":"IFERROR(+AG29*'Cost Escalation'!AB248,\"\")","v":276754.82835622755},{"$f":"IFERROR(+AH29*'Cost Escalation'!AC248,\"\")","v":283673.69906513317},{"$f":"IFERROR(+AI29*'Cost Escalation'!AD248,\"\")","v":290765.54154176149},{"$f":"IFERROR(+AJ29*'Cost Escalation'!AE248,\"\")","v":298034.68008030549},{"$f":"IFERROR(+AK29*'Cost Escalation'!AF248,\"\")","v":305485.5470823131}]
[null,null,"Taxable","True"]
[null,null,null,null,"Units Sold","kWh",null,{"$f":"G32","v":0},{"$f":"H32","v":0},{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost",{"$f":"IF(F32=\"\",\"\",CONCATENATE(\"$/\",F32))","v":"$/kWh"},null,{"$f":"G33","v":0},{"$f":"H33","v":0},{"$f":"I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G32*G33,\"\")","v":0},{"$f":"IFERROR(+H32*H33,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$31=\"True\",G34*General!D$35,G34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",H34*General!E$35,H34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",I34*General!F$35,I34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",J34*General!G$35,J34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",K34*General!H$35,K34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",L34*General!I$35,L34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",M34*General!J$35,M34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",N34*General!K$35,N34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",O34*General!L$35,O34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",P34*General!M$35,P34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",Q34*General!N$35,Q34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",R34*General!O$35,R34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",S34*General!P$35,S34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",T34*General!Q$35,T34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",U34*General!R$35,U34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",V34*General!S$35,V34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",W34*General!T$35,W34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",X34*General!U$35,X34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",Y34*General!V$35,Y34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",Z34*General!W$35,Z34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AA34*General!X$35,AA34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AB34*General!Y$35,AB34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AC34*General!Z$35,AC34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AD34*General!AA$35,AD34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AE34*General!AB$35,AE34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AF34*General!AC$35,AF34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AG34*General!AD$35,AG34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AH34*General!AE$35,AH34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AI34*General!AF$35,AI34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AJ34*General!AG$35,AJ34),\"\")","v":0},{"$f":"IFERROR(IF($D$31=\"True\",AK34*General!AH$35,AK34),\"\")","v":0}]
[null,"H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+H35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+I35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+J35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+K35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+L35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+M35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+N35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+O35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+P35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+Q35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+R35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+S35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+T35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+U35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+V35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+W35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+X35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+Y35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+Z35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AA35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AB35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AC35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AD35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AE35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AF35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AG35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AH35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AI35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AJ35*WhatIf!$B23,\"\")","v":0},{"$f":"IFERROR(+AK35*WhatIf!$B23,\"\")","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G36*'Cost Escalation'!B249,\"\")","v":0},{"$f":"IFERROR(+H36*'Cost Escalation'!C249,\"\")","v":0},{"$f":"IFERROR(+I36*'Cost Escalation'!D249,\"\")","v":0},{"$f":"IFERROR(+J36*'Cost Escalation'!E249,\"\")","v":0},{"$f":"IFERROR(+K36*'Cost Escalation'!F249,\"\")","v":0},{"$f":"IFERROR(+L36*'Cost Escalation'!G249,\"\")","v":0},{"$f":"IFERROR(+M36*'Cost Escalation'!H249,\"\")","v":0},{"$f":"IFERROR(+N36*'Cost Escalation'!I249,\"\")","v":0},{"$f":"IFERROR(+O36*'Cost Escalation'!J249,\"\")","v":0},{"$f":"IFERROR(+P36*'Cost Escalation'!K249,\"\")","v":0},{"$f":"IFERROR(+Q36*'Cost Escalation'!L249,\"\")","v":0},{"$f":"IFERROR(+R36*'Cost Escalation'!M249,\"\")","v":0},{"$f":"IFERROR(+S36*'Cost Escalation'!N249,\"\")","v":0},{"$f":"IFERROR(+T36*'Cost Escalation'!O249,\"\")","v":0},{"$f":"IFERROR(+U36*'Cost Escalation'!P249,\"\")","v":0},{"$f":"IFERROR(+V36*'Cost Escalation'!Q249,\"\")","v":0},{"$f":"IFERROR(+W36*'Cost Escalation'!R249,\"\")","v":0},{"$f":"IFERROR(+X36*'Cost Escalation'!S249,\"\")","v":0},{"$f":"IFERROR(+Y36*'Cost Escalation'!T249,\"\")","v":0},{"$f":"IFERROR(+Z36*'Cost Escalation'!U249,\"\")","v":0},{"$f":"IFERROR(+AA36*'Cost Escalation'!V249,\"\")","v":0},{"$f":"IFERROR(+AB36*'Cost Escalation'!W249,\"\")","v":0},{"$f":"IFERROR(+AC36*'Cost Escalation'!X249,\"\")","v":0},{"$f":"IFERROR(+AD36*'Cost Escalation'!Y249,\"\")","v":0},{"$f":"IFERROR(+AE36*'Cost Escalation'!Z249,\"\")","v":0},{"$f":"IFERROR(+AF36*'Cost Escalation'!AA249,\"\")","v":0},{"$f":"IFERROR(+AG36*'Cost Escalation'!AB249,\"\")","v":0},{"$f":"IFERROR(+AH36*'Cost Escalation'!AC249,\"\")","v":0},{"$f":"IFERROR(+AI36*'Cost Escalation'!AD249,\"\")","v":0},{"$f":"IFERROR(+AJ36*'Cost Escalation'!AE249,\"\")","v":0},{"$f":"IFERROR(+AK36*'Cost Escalation'!AF249,\"\")","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold","year",null,{"$f":"G39","v":0},{"$f":"H39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F39=\"\",\"\",CONCATENATE(\"$/\",F39))","v":"$/year"},null,{"$f":"G40","v":0},{"$f":"H40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G39*G40,\"\")","v":0},{"$f":"IFERROR(+H39*H40,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$38=\"True\",G41*General!D$35,G41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",H41*General!E$35,H41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",I41*General!F$35,I41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",J41*General!G$35,J41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",K41*General!H$35,K41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",L41*General!I$35,L41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",M41*General!J$35,M41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",N41*General!K$35,N41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",O41*General!L$35,O41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",P41*General!M$35,P41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",Q41*General!N$35,Q41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",R41*General!O$35,R41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",S41*General!P$35,S41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",T41*General!Q$35,T41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",U41*General!R$35,U41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",V41*General!S$35,V41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",W41*General!T$35,W41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",X41*General!U$35,X41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",Y41*General!V$35,Y41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",Z41*General!W$35,Z41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AA41*General!X$35,AA41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AB41*General!Y$35,AB41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AC41*General!Z$35,AC41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AD41*General!AA$35,AD41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AE41*General!AB$35,AE41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AF41*General!AC$35,AF41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AG41*General!AD$35,AG41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AH41*General!AE$35,AH41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AI41*General!AF$35,AI41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AJ41*General!AG$35,AJ41),\"\")","v":0},{"$f":"IFERROR(IF($D$38=\"True\",AK41*General!AH$35,AK41),\"\")","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+H42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+I42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+J42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+K42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+L42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+M42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+N42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+O42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+P42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+Q42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+R42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+S42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+T42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+U42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+V42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+W42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+X42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+Y42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+Z42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AA42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AB42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AC42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AD42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AE42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AF42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AG42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AH42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AI42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AJ42*WhatIf!$B24,\"\")","v":0},{"$f":"IFERROR(+AK42*WhatIf!$B24,\"\")","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G43*'Cost Escalation'!B250,\"\")","v":0},{"$f":"IFERROR(+H43*'Cost Escalation'!C250,\"\")","v":0},{"$f":"IFERROR(+I43*'Cost Escalation'!D250,\"\")","v":0},{"$f":"IFERROR(+J43*'Cost Escalation'!E250,\"\")","v":0},{"$f":"IFERROR(+K43*'Cost Escalation'!F250,\"\")","v":0},{"$f":"IFERROR(+L43*'Cost Escalation'!G250,\"\")","v":0},{"$f":"IFERROR(+M43*'Cost Escalation'!H250,\"\")","v":0},{"$f":"IFERROR(+N43*'Cost Escalation'!I250,\"\")","v":0},{"$f":"IFERROR(+O43*'Cost Escalation'!J250,\"\")","v":0},{"$f":"IFERROR(+P43*'Cost Escalation'!K250,\"\")","v":0},{"$f":"IFERROR(+Q43*'Cost Escalation'!L250,\"\")","v":0},{"$f":"IFERROR(+R43*'Cost Escalation'!M250,\"\")","v":0},{"$f":"IFERROR(+S43*'Cost Escalation'!N250,\"\")","v":0},{"$f":"IFERROR(+T43*'Cost Escalation'!O250,\"\")","v":0},{"$f":"IFERROR(+U43*'Cost Escalation'!P250,\"\")","v":0},{"$f":"IFERROR(+V43*'Cost Escalation'!Q250,\"\")","v":0},{"$f":"IFERROR(+W43*'Cost Escalation'!R250,\"\")","v":0},{"$f":"IFERROR(+X43*'Cost Escalation'!S250,\"\")","v":0},{"$f":"IFERROR(+Y43*'Cost Escalation'!T250,\"\")","v":0},{"$f":"IFERROR(+Z43*'Cost Escalation'!U250,\"\")","v":0},{"$f":"IFERROR(+AA43*'Cost Escalation'!V250,\"\")","v":0},{"$f":"IFERROR(+AB43*'Cost Escalation'!W250,\"\")","v":0},{"$f":"IFERROR(+AC43*'Cost Escalation'!X250,\"\")","v":0},{"$f":"IFERROR(+AD43*'Cost Escalation'!Y250,\"\")","v":0},{"$f":"IFERROR(+AE43*'Cost Escalation'!Z250,\"\")","v":0},{"$f":"IFERROR(+AF43*'Cost Escalation'!AA250,\"\")","v":0},{"$f":"IFERROR(+AG43*'Cost Escalation'!AB250,\"\")","v":0},{"$f":"IFERROR(+AH43*'Cost Escalation'!AC250,\"\")","v":0},{"$f":"IFERROR(+AI43*'Cost Escalation'!AD250,\"\")","v":0},{"$f":"IFERROR(+AJ43*'Cost Escalation'!AE250,\"\")","v":0},{"$f":"IFERROR(+AK43*'Cost Escalation'!AF250,\"\")","v":0}]
["S",null,"Taxable","True",{"$f":"IF('Incentive Model'!F161<>0,CONCATENATE(\"Electricity Sales, \",'Incentive Model'!F159),0)","v":"Electricity Sales, "}]
["S",null,null,null,"Units Sold","kWh",null,{"$f":"G46","v":0},{"$f":"H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F46=\"\",\"\",CONCATENATE(\"$/\",F46))","v":"$/kWh"},null,{"$f":"G47","v":0},{"$f":"H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"IFERROR(+G46*G47,\"\")","v":0},{"$f":"IFERROR(+H46*H47,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IFERROR(IF($D$45=\"True\",G48*General!D$35,G48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",H48*General!E$35,H48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",I48*General!F$35,I48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",J48*General!G$35,J48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",K48*General!H$35,K48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",L48*General!I$35,L48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",M48*General!J$35,M48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",N48*General!K$35,N48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",O48*General!L$35,O48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",P48*General!M$35,P48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",Q48*General!N$35,Q48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",R48*General!O$35,R48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",S48*General!P$35,S48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",T48*General!Q$35,T48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",U48*General!R$35,U48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",V48*General!S$35,V48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",W48*General!T$35,W48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",X48*General!U$35,X48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",Y48*General!V$35,Y48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",Z48*General!W$35,Z48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AA48*General!X$35,AA48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AB48*General!Y$35,AB48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AC48*General!Z$35,AC48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AD48*General!AA$35,AD48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AE48*General!AB$35,AE48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AF48*General!AC$35,AF48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AG48*General!AD$35,AG48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AH48*General!AE$35,AH48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AI48*General!AF$35,AI48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AJ48*General!AG$35,AJ48),\"\")","v":0},{"$f":"IFERROR(IF($D$45=\"True\",AK48*General!AH$35,AK48),\"\")","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"IFERROR(+G49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+H49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+I49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+J49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+K49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+L49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+M49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+N49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+O49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+P49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+Q49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+R49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+S49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+T49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+U49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+V49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+W49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+X49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+Y49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+Z49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AA49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AB49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AC49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AD49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AE49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AF49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AG49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AH49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AI49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AJ49*WhatIf!$B25,\"\")","v":0},{"$f":"IFERROR(+AK49*WhatIf!$B25,\"\")","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IFERROR(+G50*'Cost Escalation'!B251,\"\")","v":0},{"$f":"IFERROR(+H50*'Cost Escalation'!C251,\"\")","v":0},{"$f":"IFERROR(+I50*'Cost Escalation'!D251,\"\")","v":0},{"$f":"IFERROR(+J50*'Cost Escalation'!E251,\"\")","v":0},{"$f":"IFERROR(+K50*'Cost Escalation'!F251,\"\")","v":0},{"$f":"IFERROR(+L50*'Cost Escalation'!G251,\"\")","v":0},{"$f":"IFERROR(+M50*'Cost Escalation'!H251,\"\")","v":0},{"$f":"IFERROR(+N50*'Cost Escalation'!I251,\"\")","v":0},{"$f":"IFERROR(+O50*'Cost Escalation'!J251,\"\")","v":0},{"$f":"IFERROR(+P50*'Cost Escalation'!K251,\"\")","v":0},{"$f":"IFERROR(+Q50*'Cost Escalation'!L251,\"\")","v":0},{"$f":"IFERROR(+R50*'Cost Escalation'!M251,\"\")","v":0},{"$f":"IFERROR(+S50*'Cost Escalation'!N251,\"\")","v":0},{"$f":"IFERROR(+T50*'Cost Escalation'!O251,\"\")","v":0},{"$f":"IFERROR(+U50*'Cost Escalation'!P251,\"\")","v":0},{"$f":"IFERROR(+V50*'Cost Escalation'!Q251,\"\")","v":0},{"$f":"IFERROR(+W50*'Cost Escalation'!R251,\"\")","v":0},{"$f":"IFERROR(+X50*'Cost Escalation'!S251,\"\")","v":0},{"$f":"IFERROR(+Y50*'Cost Escalation'!T251,\"\")","v":0},{"$f":"IFERROR(+Z50*'Cost Escalation'!U251,\"\")","v":0},{"$f":"IFERROR(+AA50*'Cost Escalation'!V251,\"\")","v":0},{"$f":"IFERROR(+AB50*'Cost Escalation'!W251,\"\")","v":0},{"$f":"IFERROR(+AC50*'Cost Escalation'!X251,\"\")","v":0},{"$f":"IFERROR(+AD50*'Cost Escalation'!Y251,\"\")","v":0},{"$f":"IFERROR(+AE50*'Cost Escalation'!Z251,\"\")","v":0},{"$f":"IFERROR(+AF50*'Cost Escalation'!AA251,\"\")","v":0},{"$f":"IFERROR(+AG50*'Cost Escalation'!AB251,\"\")","v":0},{"$f":"IFERROR(+AH50*'Cost Escalation'!AC251,\"\")","v":0},{"$f":"IFERROR(+AI50*'Cost Escalation'!AD251,\"\")","v":0},{"$f":"IFERROR(+AJ50*'Cost Escalation'!AE251,\"\")","v":0},{"$f":"IFERROR(+AK50*'Cost Escalation'!AF251,\"\")","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold","kWh"]
["S",null,null,null,"Unit Cost",{"$f":"IF(F53=\"\",\"\",CONCATENATE(\"$/\",F53))","v":"$/kWh"}]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G53*G54","v":0},{"$f":"+H53*H54","v":0},{"$f":"+I53*I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK53*AK54","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$52=\"True\",G55*General!D$35,G55)","v":0},{"$f":"IF($D$52=\"True\",H55*General!E$35,H55)","v":0},{"$f":"IF($D$52=\"True\",I55*General!F$35,I55)","v":0},{"$f":"IF($D$52=\"True\",J55*General!G$35,J55)","v":0},{"$f":"IF($D$52=\"True\",K55*General!H$35,K55)","v":0},{"$f":"IF($D$52=\"True\",L55*General!I$35,L55)","v":0},{"$f":"IF($D$52=\"True\",M55*General!J$35,M55)","v":0},{"$f":"IF($D$52=\"True\",N55*General!K$35,N55)","v":0},{"$f":"IF($D$52=\"True\",O55*General!L$35,O55)","v":0},{"$f":"IF($D$52=\"True\",P55*General!M$35,P55)","v":0},{"$f":"IF($D$52=\"True\",Q55*General!N$35,Q55)","v":0},{"$f":"IF($D$52=\"True\",R55*General!O$35,R55)","v":0},{"$f":"IF($D$52=\"True\",S55*General!P$35,S55)","v":0},{"$f":"IF($D$52=\"True\",T55*General!Q$35,T55)","v":0},{"$f":"IF($D$52=\"True\",U55*General!R$35,U55)","v":0},{"$f":"IF($D$52=\"True\",V55*General!S$35,V55)","v":0},{"$f":"IF($D$52=\"True\",W55*General!T$35,W55)","v":0},{"$f":"IF($D$52=\"True\",X55*General!U$35,X55)","v":0},{"$f":"IF($D$52=\"True\",Y55*General!V$35,Y55)","v":0},{"$f":"IF($D$52=\"True\",Z55*General!W$35,Z55)","v":0},{"$f":"IF($D$52=\"True\",AA55*General!X$35,AA55)","v":0},{"$f":"IF($D$52=\"True\",AB55*General!Y$35,AB55)","v":0},{"$f":"IF($D$52=\"True\",AC55*General!Z$35,AC55)","v":0},{"$f":"IF($D$52=\"True\",AD55*General!AA$35,AD55)","v":0},{"$f":"IF($D$52=\"True\",AE55*General!AB$35,AE55)","v":0},{"$f":"IF($D$52=\"True\",AF55*General!AC$35,AF55)","v":0},{"$f":"IF($D$52=\"True\",AG55*General!AD$35,AG55)","v":0},{"$f":"IF($D$52=\"True\",AH55*General!AE$35,AH55)","v":0},{"$f":"IF($D$52=\"True\",AI55*General!AF$35,AI55)","v":0},{"$f":"IF($D$52=\"True\",AJ55*General!AG$35,AJ55)","v":0},{"$f":"IF($D$52=\"True\",AK55*General!AH$35,AK55)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G56*WhatIf!$B26","v":0},{"$f":"+H56*WhatIf!$B26","v":0},{"$f":"+I56*WhatIf!$B26","v":0},{"$f":"+J56*WhatIf!$B26","v":0},{"$f":"+K56*WhatIf!$B26","v":0},{"$f":"+L56*WhatIf!$B26","v":0},{"$f":"+M56*WhatIf!$B26","v":0},{"$f":"+N56*WhatIf!$B26","v":0},{"$f":"+O56*WhatIf!$B26","v":0},{"$f":"+P56*WhatIf!$B26","v":0},{"$f":"+Q56*WhatIf!$B26","v":0},{"$f":"+R56*WhatIf!$B26","v":0},{"$f":"+S56*WhatIf!$B26","v":0},{"$f":"+T56*WhatIf!$B26","v":0},{"$f":"+U56*WhatIf!$B26","v":0},{"$f":"+V56*WhatIf!$B26","v":0},{"$f":"+W56*WhatIf!$B26","v":0},{"$f":"+X56*WhatIf!$B26","v":0},{"$f":"+Y56*WhatIf!$B26","v":0},{"$f":"+Z56*WhatIf!$B26","v":0},{"$f":"+AA56*WhatIf!$B26","v":0},{"$f":"+AB56*WhatIf!$B26","v":0},{"$f":"+AC56*WhatIf!$B26","v":0},{"$f":"+AD56*WhatIf!$B26","v":0},{"$f":"+AE56*WhatIf!$B26","v":0},{"$f":"+AF56*WhatIf!$B26","v":0},{"$f":"+AG56*WhatIf!$B26","v":0},{"$f":"+AH56*WhatIf!$B26","v":0},{"$f":"+AI56*WhatIf!$B26","v":0},{"$f":"+AJ56*WhatIf!$B26","v":0},{"$f":"+AK56*WhatIf!$B26","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G57*'Cost Escalation'!B252","v":0},{"$f":"+H57*'Cost Escalation'!C252","v":0},{"$f":"+I57*'Cost Escalation'!D252","v":0},{"$f":"+J57*'Cost Escalation'!E252","v":0},{"$f":"+K57*'Cost Escalation'!F252","v":0},{"$f":"+L57*'Cost Escalation'!G252","v":0},{"$f":"+M57*'Cost Escalation'!H252","v":0},{"$f":"+N57*'Cost Escalation'!I252","v":0},{"$f":"+O57*'Cost Escalation'!J252","v":0},{"$f":"+P57*'Cost Escalation'!K252","v":0},{"$f":"+Q57*'Cost Escalation'!L252","v":0},{"$f":"+R57*'Cost Escalation'!M252","v":0},{"$f":"+S57*'Cost Escalation'!N252","v":0},{"$f":"+T57*'Cost Escalation'!O252","v":0},{"$f":"+U57*'Cost Escalation'!P252","v":0},{"$f":"+V57*'Cost Escalation'!Q252","v":0},{"$f":"+W57*'Cost Escalation'!R252","v":0},{"$f":"+X57*'Cost Escalation'!S252","v":0},{"$f":"+Y57*'Cost Escalation'!T252","v":0},{"$f":"+Z57*'Cost Escalation'!U252","v":0},{"$f":"+AA57*'Cost Escalation'!V252","v":0},{"$f":"+AB57*'Cost Escalation'!W252","v":0},{"$f":"+AC57*'Cost Escalation'!X252","v":0},{"$f":"+AD57*'Cost Escalation'!Y252","v":0},{"$f":"+AE57*'Cost Escalation'!Z252","v":0},{"$f":"+AF57*'Cost Escalation'!AA252","v":0},{"$f":"+AG57*'Cost Escalation'!AB252","v":0},{"$f":"+AH57*'Cost Escalation'!AC252","v":0},{"$f":"+AI57*'Cost Escalation'!AD252","v":0},{"$f":"+AJ57*'Cost Escalation'!AE252","v":0},{"$f":"+AK57*'Cost Escalation'!AF252","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold","MMBtu",null,{"$f":"+G60","v":0},{"$f":"+H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F60=\"\",\"\",CONCATENATE(\"$/\",F60))","v":"$/MMBtu"},null,{"$f":"+G61","v":0},{"$f":"+H61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G60*G61","v":0},{"$f":"+H60*H61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK60*AK61","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$59=\"True\",G62*General!D$35,G62)","v":0},{"$f":"IF($D$59=\"True\",H62*General!E$35,H62)","v":0},{"$f":"IF($D$59=\"True\",I62*General!F$35,I62)","v":0},{"$f":"IF($D$59=\"True\",J62*General!G$35,J62)","v":0},{"$f":"IF($D$59=\"True\",K62*General!H$35,K62)","v":0},{"$f":"IF($D$59=\"True\",L62*General!I$35,L62)","v":0},{"$f":"IF($D$59=\"True\",M62*General!J$35,M62)","v":0},{"$f":"IF($D$59=\"True\",N62*General!K$35,N62)","v":0},{"$f":"IF($D$59=\"True\",O62*General!L$35,O62)","v":0},{"$f":"IF($D$59=\"True\",P62*General!M$35,P62)","v":0},{"$f":"IF($D$59=\"True\",Q62*General!N$35,Q62)","v":0},{"$f":"IF($D$59=\"True\",R62*General!O$35,R62)","v":0},{"$f":"IF($D$59=\"True\",S62*General!P$35,S62)","v":0},{"$f":"IF($D$59=\"True\",T62*General!Q$35,T62)","v":0},{"$f":"IF($D$59=\"True\",U62*General!R$35,U62)","v":0},{"$f":"IF($D$59=\"True\",V62*General!S$35,V62)","v":0},{"$f":"IF($D$59=\"True\",W62*General!T$35,W62)","v":0},{"$f":"IF($D$59=\"True\",X62*General!U$35,X62)","v":0},{"$f":"IF($D$59=\"True\",Y62*General!V$35,Y62)","v":0},{"$f":"IF($D$59=\"True\",Z62*General!W$35,Z62)","v":0},{"$f":"IF($D$59=\"True\",AA62*General!X$35,AA62)","v":0},{"$f":"IF($D$59=\"True\",AB62*General!Y$35,AB62)","v":0},{"$f":"IF($D$59=\"True\",AC62*General!Z$35,AC62)","v":0},{"$f":"IF($D$59=\"True\",AD62*General!AA$35,AD62)","v":0},{"$f":"IF($D$59=\"True\",AE62*General!AB$35,AE62)","v":0},{"$f":"IF($D$59=\"True\",AF62*General!AC$35,AF62)","v":0},{"$f":"IF($D$59=\"True\",AG62*General!AD$35,AG62)","v":0},{"$f":"IF($D$59=\"True\",AH62*General!AE$35,AH62)","v":0},{"$f":"IF($D$59=\"True\",AI62*General!AF$35,AI62)","v":0},{"$f":"IF($D$59=\"True\",AJ62*General!AG$35,AJ62)","v":0},{"$f":"IF($D$59=\"True\",AK62*General!AH$35,AK62)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G63*Sens_CogenSales","v":0},{"$f":"+H63*Sens_CogenSales","v":0},{"$f":"+I63*Sens_CogenSales","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK63*Sens_CogenSales","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G64*'Cost Escalation'!B253","v":0},{"$f":"+H64*'Cost Escalation'!C253","v":0},{"$f":"+I64*'Cost Escalation'!D253","v":0},{"$f":"+J64*'Cost Escalation'!E253","v":0},{"$f":"+K64*'Cost Escalation'!F253","v":0},{"$f":"+L64*'Cost Escalation'!G253","v":0},{"$f":"+M64*'Cost Escalation'!H253","v":0},{"$f":"+N64*'Cost Escalation'!I253","v":0},{"$f":"+O64*'Cost Escalation'!J253","v":0},{"$f":"+P64*'Cost Escalation'!K253","v":0},{"$f":"+Q64*'Cost Escalation'!L253","v":0},{"$f":"+R64*'Cost Escalation'!M253","v":0},{"$f":"+S64*'Cost Escalation'!N253","v":0},{"$f":"+T64*'Cost Escalation'!O253","v":0},{"$f":"+U64*'Cost Escalation'!P253","v":0},{"$f":"+V64*'Cost Escalation'!Q253","v":0},{"$f":"+W64*'Cost Escalation'!R253","v":0},{"$f":"+X64*'Cost Escalation'!S253","v":0},{"$f":"+Y64*'Cost Escalation'!T253","v":0},{"$f":"+Z64*'Cost Escalation'!U253","v":0},{"$f":"+AA64*'Cost Escalation'!V253","v":0},{"$f":"+AB64*'Cost Escalation'!W253","v":0},{"$f":"+AC64*'Cost Escalation'!X253","v":0},{"$f":"+AD64*'Cost Escalation'!Y253","v":0},{"$f":"+AE64*'Cost Escalation'!Z253","v":0},{"$f":"+AF64*'Cost Escalation'!AA253","v":0},{"$f":"+AG64*'Cost Escalation'!AB253","v":0},{"$f":"+AH64*'Cost Escalation'!AC253","v":0},{"$f":"+AI64*'Cost Escalation'!AD253","v":0},{"$f":"+AJ64*'Cost Escalation'!AE253","v":0},{"$f":"+AK64*'Cost Escalation'!AF253","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold",null,null,{"$f":"+G67","v":0},{"$f":"+H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F67=\"\",\"\",CONCATENATE(\"$/\",F67))","v":""},null,{"$f":"+G68","v":0},{"$f":"+H68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G67*G68","v":0},{"$f":"+H67*H68","v":0},{"$f":"+I67*I68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK67*AK68","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$66=\"True\",G69*General!D$35,G69)","v":0},{"$f":"IF($D$66=\"True\",H69*General!E$35,H69)","v":0},{"$f":"IF($D$66=\"True\",I69*General!F$35,I69)","v":0},{"$f":"IF($D$66=\"True\",J69*General!G$35,J69)","v":0},{"$f":"IF($D$66=\"True\",K69*General!H$35,K69)","v":0},{"$f":"IF($D$66=\"True\",L69*General!I$35,L69)","v":0},{"$f":"IF($D$66=\"True\",M69*General!J$35,M69)","v":0},{"$f":"IF($D$66=\"True\",N69*General!K$35,N69)","v":0},{"$f":"IF($D$66=\"True\",O69*General!L$35,O69)","v":0},{"$f":"IF($D$66=\"True\",P69*General!M$35,P69)","v":0},{"$f":"IF($D$66=\"True\",Q69*General!N$35,Q69)","v":0},{"$f":"IF($D$66=\"True\",R69*General!O$35,R69)","v":0},{"$f":"IF($D$66=\"True\",S69*General!P$35,S69)","v":0},{"$f":"IF($D$66=\"True\",T69*General!Q$35,T69)","v":0},{"$f":"IF($D$66=\"True\",U69*General!R$35,U69)","v":0},{"$f":"IF($D$66=\"True\",V69*General!S$35,V69)","v":0},{"$f":"IF($D$66=\"True\",W69*General!T$35,W69)","v":0},{"$f":"IF($D$66=\"True\",X69*General!U$35,X69)","v":0},{"$f":"IF($D$66=\"True\",Y69*General!V$35,Y69)","v":0},{"$f":"IF($D$66=\"True\",Z69*General!W$35,Z69)","v":0},{"$f":"IF($D$66=\"True\",AA69*General!X$35,AA69)","v":0},{"$f":"IF($D$66=\"True\",AB69*General!Y$35,AB69)","v":0},{"$f":"IF($D$66=\"True\",AC69*General!Z$35,AC69)","v":0},{"$f":"IF($D$66=\"True\",AD69*General!AA$35,AD69)","v":0},{"$f":"IF($D$66=\"True\",AE69*General!AB$35,AE69)","v":0},{"$f":"IF($D$66=\"True\",AF69*General!AC$35,AF69)","v":0},{"$f":"IF($D$66=\"True\",AG69*General!AD$35,AG69)","v":0},{"$f":"IF($D$66=\"True\",AH69*General!AE$35,AH69)","v":0},{"$f":"IF($D$66=\"True\",AI69*General!AF$35,AI69)","v":0},{"$f":"IF($D$66=\"True\",AJ69*General!AG$35,AJ69)","v":0},{"$f":"IF($D$66=\"True\",AK69*General!AH$35,AK69)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G70*Sens_CoolSales","v":0},{"$f":"+H70*Sens_CoolSales","v":0},{"$f":"+I70*Sens_CoolSales","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK70*Sens_CoolSales","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G71*'Cost Escalation'!B254","v":0},{"$f":"+H71*'Cost Escalation'!C254","v":0},{"$f":"+I71*'Cost Escalation'!D254","v":0},{"$f":"+J71*'Cost Escalation'!E254","v":0},{"$f":"+K71*'Cost Escalation'!F254","v":0},{"$f":"+L71*'Cost Escalation'!G254","v":0},{"$f":"+M71*'Cost Escalation'!H254","v":0},{"$f":"+N71*'Cost Escalation'!I254","v":0},{"$f":"+O71*'Cost Escalation'!J254","v":0},{"$f":"+P71*'Cost Escalation'!K254","v":0},{"$f":"+Q71*'Cost Escalation'!L254","v":0},{"$f":"+R71*'Cost Escalation'!M254","v":0},{"$f":"+S71*'Cost Escalation'!N254","v":0},{"$f":"+T71*'Cost Escalation'!O254","v":0},{"$f":"+U71*'Cost Escalation'!P254","v":0},{"$f":"+V71*'Cost Escalation'!Q254","v":0},{"$f":"+W71*'Cost Escalation'!R254","v":0},{"$f":"+X71*'Cost Escalation'!S254","v":0},{"$f":"+Y71*'Cost Escalation'!T254","v":0},{"$f":"+Z71*'Cost Escalation'!U254","v":0},{"$f":"+AA71*'Cost Escalation'!V254","v":0},{"$f":"+AB71*'Cost Escalation'!W254","v":0},{"$f":"+AC71*'Cost Escalation'!X254","v":0},{"$f":"+AD71*'Cost Escalation'!Y254","v":0},{"$f":"+AE71*'Cost Escalation'!Z254","v":0},{"$f":"+AF71*'Cost Escalation'!AA254","v":0},{"$f":"+AG71*'Cost Escalation'!AB254","v":0},{"$f":"+AH71*'Cost Escalation'!AC254","v":0},{"$f":"+AI71*'Cost Escalation'!AD254","v":0},{"$f":"+AJ71*'Cost Escalation'!AE254","v":0},{"$f":"+AK71*'Cost Escalation'!AF254","v":0}]
["S",null,"Taxable","True"]
["S",null,null,null,"Units Sold",null,null,{"$f":"+G74","v":0},{"$f":"+H74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Unit Cost",{"$f":"IF(F74=\"\",\"\",CONCATENATE(\"$/\",F74))","v":""},0,{"$f":"+G75","v":0},{"$f":"+H75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Non-escalated)",null,{"$f":"+G74*G75","v":0},{"$f":"+H74*H75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK74*AK75","v":0}]
["S","H",null,null,"Total (With plant operating factor)",null,{"$f":"IF($D$73=\"True\",G76*General!D$35,G76)","v":0},{"$f":"IF($D$73=\"True\",H76*General!E$35,H76)","v":0},{"$f":"IF($D$73=\"True\",I76*General!F$35,I76)","v":0},{"$f":"IF($D$73=\"True\",J76*General!G$35,J76)","v":0},{"$f":"IF($D$73=\"True\",K76*General!H$35,K76)","v":0},{"$f":"IF($D$73=\"True\",L76*General!I$35,L76)","v":0},{"$f":"IF($D$73=\"True\",M76*General!J$35,M76)","v":0},{"$f":"IF($D$73=\"True\",N76*General!K$35,N76)","v":0},{"$f":"IF($D$73=\"True\",O76*General!L$35,O76)","v":0},{"$f":"IF($D$73=\"True\",P76*General!M$35,P76)","v":0},{"$f":"IF($D$73=\"True\",Q76*General!N$35,Q76)","v":0},{"$f":"IF($D$73=\"True\",R76*General!O$35,R76)","v":0},{"$f":"IF($D$73=\"True\",S76*General!P$35,S76)","v":0},{"$f":"IF($D$73=\"True\",T76*General!Q$35,T76)","v":0},{"$f":"IF($D$73=\"True\",U76*General!R$35,U76)","v":0},{"$f":"IF($D$73=\"True\",V76*General!S$35,V76)","v":0},{"$f":"IF($D$73=\"True\",W76*General!T$35,W76)","v":0},{"$f":"IF($D$73=\"True\",X76*General!U$35,X76)","v":0},{"$f":"IF($D$73=\"True\",Y76*General!V$35,Y76)","v":0},{"$f":"IF($D$73=\"True\",Z76*General!W$35,Z76)","v":0},{"$f":"IF($D$73=\"True\",AA76*General!X$35,AA76)","v":0},{"$f":"IF($D$73=\"True\",AB76*General!Y$35,AB76)","v":0},{"$f":"IF($D$73=\"True\",AC76*General!Z$35,AC76)","v":0},{"$f":"IF($D$73=\"True\",AD76*General!AA$35,AD76)","v":0},{"$f":"IF($D$73=\"True\",AE76*General!AB$35,AE76)","v":0},{"$f":"IF($D$73=\"True\",AF76*General!AC$35,AF76)","v":0},{"$f":"IF($D$73=\"True\",AG76*General!AD$35,AG76)","v":0},{"$f":"IF($D$73=\"True\",AH76*General!AE$35,AH76)","v":0},{"$f":"IF($D$73=\"True\",AI76*General!AF$35,AI76)","v":0},{"$f":"IF($D$73=\"True\",AJ76*General!AG$35,AJ76)","v":0},{"$f":"IF($D$73=\"True\",AK76*General!AH$35,AK76)","v":0}]
["S","H",null,null,"Total (With sensitivity)",null,{"$f":"+G77*Sens_HeatSales","v":0},{"$f":"+H77*Sens_HeatSales","v":0},{"$f":"+I77*Sens_HeatSales","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AK77*Sens_HeatSales","v":0}]
["S",null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"+G78*'Cost Escalation'!B255","v":0},{"$f":"+H78*'Cost Escalation'!C255","v":0},{"$f":"+I78*'Cost Escalation'!D255","v":0},{"$f":"+J78*'Cost Escalation'!E255","v":0},{"$f":"+K78*'Cost Escalation'!F255","v":0},{"$f":"+L78*'Cost Escalation'!G255","v":0},{"$f":"+M78*'Cost Escalation'!H255","v":0},{"$f":"+N78*'Cost Escalation'!I255","v":0},{"$f":"+O78*'Cost Escalation'!J255","v":0},{"$f":"+P78*'Cost Escalation'!K255","v":0},{"$f":"+Q78*'Cost Escalation'!L255","v":0},{"$f":"+R78*'Cost Escalation'!M255","v":0},{"$f":"+S78*'Cost Escalation'!N255","v":0},{"$f":"+T78*'Cost Escalation'!O255","v":0},{"$f":"+U78*'Cost Escalation'!P255","v":0},{"$f":"+V78*'Cost Escalation'!Q255","v":0},{"$f":"+W78*'Cost Escalation'!R255","v":0},{"$f":"+X78*'Cost Escalation'!S255","v":0},{"$f":"+Y78*'Cost Escalation'!T255","v":0},{"$f":"+Z78*'Cost Escalation'!U255","v":0},{"$f":"+AA78*'Cost Escalation'!V255","v":0},{"$f":"+AB78*'Cost Escalation'!W255","v":0},{"$f":"+AC78*'Cost Escalation'!X255","v":0},{"$f":"+AD78*'Cost Escalation'!Y255","v":0},{"$f":"+AE78*'Cost Escalation'!Z255","v":0},{"$f":"+AF78*'Cost Escalation'!AA255","v":0},{"$f":"+AG78*'Cost Escalation'!AB255","v":0},{"$f":"+AH78*'Cost Escalation'!AC255","v":0},{"$f":"+AI78*'Cost Escalation'!AD255","v":0},{"$f":"+AJ78*'Cost Escalation'!AE255","v":0},{"$f":"+AK78*'Cost Escalation'!AF255","v":0}]
["S",null,"Taxable","True","Other Income (Enter escalated values)"]
["S"]
["S"]
["S"]
["S"]
["S",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S",null,null,null,"Total (Escalated)",null,{"$f":"SUM(G81:G86)","v":0},{"$f":"SUM(H81:H86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK81:AK86)","v":0}]
["S",null,null,null,"Total",null,{"$f":"IF($D$80=\"True\",G87*General!D$35,G87)","v":0},{"$f":"IF($D$80=\"True\",H87*General!E$35,H87)","v":0},{"$f":"IF($D$80=\"True\",I87*General!F$35,I87)","v":0},{"$f":"IF($D$80=\"True\",J87*General!G$35,J87)","v":0},{"$f":"IF($D$80=\"True\",K87*General!H$35,K87)","v":0},{"$f":"IF($D$80=\"True\",L87*General!I$35,L87)","v":0},{"$f":"IF($D$80=\"True\",M87*General!J$35,M87)","v":0},{"$f":"IF($D$80=\"True\",N87*General!K$35,N87)","v":0},{"$f":"IF($D$80=\"True\",O87*General!L$35,O87)","v":0},{"$f":"IF($D$80=\"True\",P87*General!M$35,P87)","v":0},{"$f":"IF($D$80=\"True\",Q87*General!N$35,Q87)","v":0},{"$f":"IF($D$80=\"True\",R87*General!O$35,R87)","v":0},{"$f":"IF($D$80=\"True\",S87*General!P$35,S87)","v":0},{"$f":"IF($D$80=\"True\",T87*General!Q$35,T87)","v":0},{"$f":"IF($D$80=\"True\",U87*General!R$35,U87)","v":0},{"$f":"IF($D$80=\"True\",V87*General!S$35,V87)","v":0},{"$f":"IF($D$80=\"True\",W87*General!T$35,W87)","v":0},{"$f":"IF($D$80=\"True\",X87*General!U$35,X87)","v":0},{"$f":"IF($D$80=\"True\",Y87*General!V$35,Y87)","v":0},{"$f":"IF($D$80=\"True\",Z87*General!W$35,Z87)","v":0},{"$f":"IF($D$80=\"True\",AA87*General!X$35,AA87)","v":0},{"$f":"IF($D$80=\"True\",AB87*General!Y$35,AB87)","v":0},{"$f":"IF($D$80=\"True\",AC87*General!Z$35,AC87)","v":0},{"$f":"IF($D$80=\"True\",AD87*General!AA$35,AD87)","v":0},{"$f":"IF($D$80=\"True\",AE87*General!AB$35,AE87)","v":0},{"$f":"IF($D$80=\"True\",AF87*General!AC$35,AF87)","v":0},{"$f":"IF($D$80=\"True\",AG87*General!AD$35,AG87)","v":0},{"$f":"IF($D$80=\"True\",AH87*General!AE$35,AH87)","v":0},{"$f":"IF($D$80=\"True\",AI87*General!AF$35,AI87)","v":0},{"$f":"IF($D$80=\"True\",AJ87*General!AG$35,AJ87)","v":0},{"$f":"IF($D$80=\"True\",AK87*General!AH$35,AK87)","v":0}]
[]
[]
[]
[]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,null,null,"Toggle_Comments_Sales","Hidden"]
[null,null,null,null,"Toggle_UserArea_Sales","Showing"]
[null,null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,null,"Copied","No"]
[]
[]
[null,null,"Sensitivity"]
[null,null,{"$f":"WhatIf!B21","v":1},{"$f":"D17","v":"True"},{"$f":"E17","v":"Avoided Electricity Purchases"},{"$f":"F18","v":"kWh"},2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000]
[null,null,{"$f":"WhatIf!B22","v":1},{"$f":"D24","v":"True"},{"$f":"E24","v":"Avoided Boiler Fuel Purchases"},{"$f":"F25","v":"MMBtu"},27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900]
[null,null,{"$f":"WhatIf!B23","v":1},{"$f":"D31","v":"True"},{"$f":"E31","v":0},{"$f":"F32","v":"kWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B24","v":1},{"$f":"D38","v":"True"},{"$f":"E38","v":0},{"$f":"F39","v":"year"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B25","v":1},{"$f":"D45","v":"True"},{"$f":"E45","v":"Electricity Sales, "},{"$f":"F46","v":"kWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B26","v":1},{"$f":"D52","v":"True"},{"$f":"E52","v":0},{"$f":"F53","v":"kWh"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B27","v":1},{"$f":"D59","v":"True"},{"$f":"E59","v":0},{"$f":"F60","v":"MMBtu"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B28","v":1},{"$f":"D66","v":"True"},{"$f":"E66","v":0},{"$f":"F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"WhatIf!B29","v":1},{"$f":"D73","v":"True"},{"$f":"E73","v":0},{"$f":"F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,{"$f":"General!D35","v":1},{"$f":"General!E35","v":1},{"$f":"General!F35","v":1},{"$f":"General!G35","v":1},{"$f":"General!H35","v":1},{"$f":"General!I35","v":1},{"$f":"General!J35","v":1},{"$f":"General!K35","v":1},{"$f":"General!L35","v":1},{"$f":"General!M35","v":1},{"$f":"General!N35","v":1},{"$f":"General!O35","v":1},{"$f":"General!P35","v":1},{"$f":"General!Q35","v":1},{"$f":"General!R35","v":1},{"$f":"General!S35","v":1},{"$f":"General!T35","v":1},{"$f":"General!U35","v":1},{"$f":"General!V35","v":1},{"$f":"General!W35","v":1},{"$f":"General!X35","v":1},{"$f":"General!Y35","v":1},{"$f":"General!Z35","v":1},{"$f":"General!AA35","v":1},{"$f":"General!AB35","v":1},{"$f":"General!AC35","v":1},{"$f":"General!AD35","v":1},{"$f":"General!AE35","v":1},{"$f":"General!AF35","v":1},{"$f":"General!AG35","v":1},{"$f":"General!AH35","v":1}]
[null,null,null,{"$f":"D152","v":"True"},{"$f":"E152","v":"Avoided Electricity Purchases"},null,{"$f":"IF(D163=\"True\",G162,1)","v":1},{"$f":"IF(E163=\"True\",H162,1)","v":1},{"$f":"IF(G163=\"True\",I162,1)","v":1},{"$f":"IF(H163=\"True\",J162,1)","v":1},{"$f":"IF(I163=\"True\",K162,1)","v":1},{"$f":"IF(J163=\"True\",L162,1)","v":1},{"$f":"IF(K163=\"True\",M162,1)","v":1},{"$f":"IF(L163=\"True\",N162,1)","v":1},{"$f":"IF(M163=\"True\",O162,1)","v":1},{"$f":"IF(N163=\"True\",P162,1)","v":1},{"$f":"IF(O163=\"True\",Q162,1)","v":1},{"$f":"IF(P163=\"True\",R162,1)","v":1},{"$f":"IF(Q163=\"True\",S162,1)","v":1},{"$f":"IF(R163=\"True\",T162,1)","v":1},{"$f":"IF(S163=\"True\",U162,1)","v":1},{"$f":"IF(T163=\"True\",V162,1)","v":1},{"$f":"IF(U163=\"True\",W162,1)","v":1},{"$f":"IF(V163=\"True\",X162,1)","v":1},{"$f":"IF(W163=\"True\",Y162,1)","v":1},{"$f":"IF(X163=\"True\",Z162,1)","v":1},{"$f":"IF(Y163=\"True\",AA162,1)","v":1},{"$f":"IF(Z163=\"True\",AB162,1)","v":1},{"$f":"IF(AA163=\"True\",AC162,1)","v":1},{"$f":"IF(AB163=\"True\",AD162,1)","v":1},{"$f":"IF(AC163=\"True\",AE162,1)","v":1},{"$f":"IF(AD163=\"True\",AF162,1)","v":1},{"$f":"IF(AE163=\"True\",AG162,1)","v":1},{"$f":"IF(AF163=\"True\",AH162,1)","v":1},{"$f":"IF(AG163=\"True\",AI162,1)","v":1},{"$f":"IF(AH163=\"True\",AJ162,1)","v":1},{"$f":"IF(AI163=\"True\",AK162,1)","v":1}]
[null,null,null,{"$f":"D153","v":"True"},"Avoided Boiler Fuel Purchases",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D154","v":"True"},0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D155","v":"True"},0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D156","v":"True"},"Electricity Sales, ",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D157","v":"True"},0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D158","v":"True"},0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D159","v":"True"},0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D160","v":"True"},0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D161","v":0},0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Sens","Operating","Revenues ",null,"with operating factor and sensitivity applied."]
[null,null,{"$f":"C152","v":1},{"$f":"IF(D152=\"True\",General!$D$35,1)","v":1},{"$f":"E152","v":"Avoided Electricity Purchases"},"kWh",{"$f":"G152*$C176*G163","v":2340000},{"$f":"H152*$C176*H163","v":2340000},2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000]
[null,null,1,{"$f":"IF(D153=\"True\",General!$D$35,1)","v":1},"Avoided Boiler Fuel Purchases","MMBtu",{"$f":"G153*$C177*G164","v":27900},27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900]
[null,null,1,{"$f":"IF(D154=\"True\",General!$D$35,1)","v":1},0,"kWh",{"$f":"G154*$C178*G165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D155=\"True\",General!$D$35,1)","v":1},0,"year",{"$f":"G155*$C179*G166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D156=\"True\",General!$D$35,1)","v":1},"Electricity Sales, ","kWh",{"$f":"G156*$C180*G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D157=\"True\",General!$D$35,1)","v":1},0,"kWh",{"$f":"G157*$C181*G168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D158=\"True\",General!$D$35,1)","v":1},0,"MMBtu",{"$f":"G158*$C182*G169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D159=\"True\",General!$D$35,1)","v":1},0,0,{"$f":"G159*$C183*G170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1,{"$f":"IF(D160=\"True\",General!$D$35,1)","v":1},0,0,{"$f":"G160*$C184*G171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Prod Incentives","index":29,"n_rows":136,"n_cols":38,"rows_kept":136,"cut":false,"hidden":false,"merged":[[32,4,32,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[29,4,29,5],[14,2,15,2],[14,3,15,3],[14,1,15,1],[30,4,30,5],[31,4,31,5]]}
[null,"RELCOST: Revenues from Production Incentives",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Riverside Hotel"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"'Sales & Savings'!F4","v":""},{"$f":"'Sales & Savings'!G4","v":""},{"$f":"'Sales & Savings'!H4","v":""},{"$f":"'Sales & Savings'!I4","v":""},{"$f":"'Sales & Savings'!J4","v":""},{"$f":"'Sales & Savings'!K4","v":""},{"$f":"'Sales & Savings'!L4","v":""},{"$f":"'Sales & Savings'!M4","v":""},{"$f":"'Sales & Savings'!N4","v":""},{"$f":"'Sales & Savings'!O4","v":""},{"$f":"'Sales & Savings'!P4","v":""},{"$f":"'Sales & Savings'!Q4","v":""},{"$f":"'Sales & Savings'!R4","v":""},{"$f":"'Sales & Savings'!S4","v":""},{"$f":"'Sales & Savings'!T4","v":""},{"$f":"'Sales & Savings'!U4","v":""},{"$f":"'Sales & Savings'!V4","v":""},{"$f":"'Sales & Savings'!W4","v":""},{"$f":"'Sales & Savings'!X4","v":""},{"$f":"'Sales & Savings'!Y4","v":""}]
[null,"Scenario",1,{"$f":"Scenarios!B73","v":"BASE CASE"},{"$f":"'Sales & Savings'!F5","v":""},{"$f":"'Sales & Savings'!G5","v":""},{"$f":"'Sales & Savings'!H5","v":""},{"$f":"'Sales & Savings'!I5","v":""},{"$f":"'Sales & Savings'!J5","v":""},{"$f":"'Sales & Savings'!K5","v":""},{"$f":"'Sales & Savings'!L5","v":""},{"$f":"'Sales & Savings'!M5","v":""},{"$f":"'Sales & Savings'!N5","v":""},{"$f":"'Sales & Savings'!O5","v":""},{"$f":"'Sales & Savings'!P5","v":""},{"$f":"'Sales & Savings'!Q5","v":""},{"$f":"'Sales & Savings'!R5","v":""},{"$f":"'Sales & Savings'!S5","v":""},{"$f":"'Sales & Savings'!T5","v":""},{"$f":"'Sales & Savings'!U5","v":""},{"$f":"'Sales & Savings'!V5","v":""},{"$f":"'Sales & Savings'!W5","v":""},{"$f":"'Sales & Savings'!X5","v":""},{"$f":"'Sales & Savings'!Y5","v":""}]
[null,null,null,"ALTERNATIVE",{"$f":"'Sales & Savings'!F6","v":0},{"$f":"'Sales & Savings'!G6","v":0},{"$f":"'Sales & Savings'!H6","v":0},{"$f":"'Sales & Savings'!I6","v":0},{"$f":"'Sales & Savings'!J6","v":0},{"$f":"'Sales & Savings'!K6","v":0},{"$f":"'Sales & Savings'!L6","v":0},{"$f":"'Sales & Savings'!M6","v":0},{"$f":"'Sales & Savings'!N6","v":0},{"$f":"'Sales & Savings'!O6","v":0},{"$f":"'Sales & Savings'!P6","v":0},{"$f":"'Sales & Savings'!Q6","v":0},{"$f":"'Sales & Savings'!R6","v":0},{"$f":"'Sales & Savings'!S6","v":0},{"$f":"'Sales & Savings'!T6","v":0},{"$f":"'Sales & Savings'!U6","v":0},{"$f":"'Sales & Savings'!V6","v":0},{"$f":"'Sales & Savings'!W6","v":0},{"$f":"'Sales & Savings'!X6","v":0},{"$f":"'Sales & Savings'!Y6","v":0}]
[]
[]
[null,"WORKSPACE (Optional)"]
[]
[]
[]
[]
[null,null,null,null,"ENTER UNITS AND UNIT PRICES OF PRODUCTION-BASED INCENTIVES"]
[null,"Source Type","Taxable?","Apply Operating Factor?",null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+G15+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,"Revenues","Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+G16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Utility","Not Taxable","True"]
[null,null,null,null,"Units Offset",{"$f":"IFERROR(VLOOKUP('Incentive Model'!G44,Table_QuantityProductionIncentive,'Incentive Model'!H373,FALSE),\"-\")","v":"kWh"},null,{"$f":"G18","v":0},{"$f":"H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost",{"$f":"IF(F18=\"\",\"\",CONCATENATE(\"$/\",F18))","v":"$/kWh"},null,{"$f":"IF(AND(H16>=$N$10,H16<=$N$11),$K$6*$F$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Maximum $ Per Year",null,{"$f":"$S$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G18*G19","v":0},{"$f":"+H18*H19","v":0},{"$f":"+I18*I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$17=\"True\",G21*General!D$35,G21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",H21*General!E$35,H21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",I21*General!F$35,I21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",J21*General!G$35,J21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",K21*General!H$35,K21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",L21*General!I$35,L21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",M21*General!J$35,M21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",N21*General!K$35,N21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",O21*General!L$35,O21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",P21*General!M$35,P21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",Q21*General!N$35,Q21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",R21*General!O$35,R21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",S21*General!P$35,S21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",T21*General!Q$35,T21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",U21*General!R$35,U21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",V21*General!S$35,V21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",W21*General!T$35,W21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",X21*General!U$35,X21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",Y21*General!V$35,Y21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",Z21*General!W$35,Z21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AA21*General!X$35,AA21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AB21*General!Y$35,AB21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AC21*General!Z$35,AC21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AD21*General!AA$35,AD21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AE21*General!AB$35,AE21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AF21*General!AC$35,AF21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AG21*General!AD$35,AG21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AH21*General!AE$35,AH21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AI21*General!AF$35,AI21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AJ21*General!AG$35,AJ21)","v":0},{"$f":"IF('Prod Incentives'!$D$17=\"True\",AK21*General!AH$35,AK21)","v":0}]
["H",null,null,null,"Total (With sensitivity)",null,{"$f":"+G22*Sens_CarbonCredit","v":0},{"$f":"+H22*Sens_CarbonCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating) Capped at maximum",null,{"$f":"IF(AND(G23*'Cost Escalation'!B255>G20,G20>0),G20,+G23*'Cost Escalation'!B257)","v":0},{"$f":"IF(AND(H23*'Cost Escalation'!C255>H20,H20>0),H20,+H23*'Cost Escalation'!C257)","v":0},{"$f":"IF(AND(I23*'Cost Escalation'!D255>I20,I20>0),I20,+I23*'Cost Escalation'!D257)","v":0},{"$f":"IF(AND(J23*'Cost Escalation'!E255>J20,J20>0),J20,+J23*'Cost Escalation'!E257)","v":0},{"$f":"IF(AND(K23*'Cost Escalation'!F255>K20,K20>0),K20,+K23*'Cost Escalation'!F257)","v":0},{"$f":"IF(AND(L23*'Cost Escalation'!G255>L20,L20>0),L20,+L23*'Cost Escalation'!G257)","v":0},{"$f":"IF(AND(M23*'Cost Escalation'!H255>M20,M20>0),M20,+M23*'Cost Escalation'!H257)","v":0},{"$f":"IF(AND(N23*'Cost Escalation'!I255>N20,N20>0),N20,+N23*'Cost Escalation'!I257)","v":0},{"$f":"IF(AND(O23*'Cost Escalation'!J255>O20,O20>0),O20,+O23*'Cost Escalation'!J257)","v":0},{"$f":"IF(AND(P23*'Cost Escalation'!K255>P20,P20>0),P20,+P23*'Cost Escalation'!K257)","v":0},{"$f":"IF(AND(Q23*'Cost Escalation'!L255>Q20,Q20>0),Q20,+Q23*'Cost Escalation'!L257)","v":0},{"$f":"IF(AND(R23*'Cost Escalation'!M255>R20,R20>0),R20,+R23*'Cost Escalation'!M257)","v":0},{"$f":"IF(AND(S23*'Cost Escalation'!N255>S20,S20>0),S20,+S23*'Cost Escalation'!N257)","v":0},{"$f":"IF(AND(T23*'Cost Escalation'!O255>T20,T20>0),T20,+T23*'Cost Escalation'!O257)","v":0},{"$f":"IF(AND(U23*'Cost Escalation'!P255>U20,U20>0),U20,+U23*'Cost Escalation'!P257)","v":0},{"$f":"IF(AND(V23*'Cost Escalation'!Q255>V20,V20>0),V20,+V23*'Cost Escalation'!Q257)","v":0},{"$f":"IF(AND(W23*'Cost Escalation'!R255>W20,W20>0),W20,+W23*'Cost Escalation'!R257)","v":0},{"$f":"IF(AND(X23*'Cost Escalation'!S255>X20,X20>0),X20,+X23*'Cost Escalation'!S257)","v":0},{"$f":"IF(AND(Y23*'Cost Escalation'!T255>Y20,Y20>0),Y20,+Y23*'Cost Escalation'!T257)","v":0},{"$f":"IF(AND(Z23*'Cost Escalation'!U255>Z20,Z20>0),Z20,+Z23*'Cost Escalation'!U257)","v":0},{"$f":"IF(AND(AA23*'Cost Escalation'!V255>AA20,AA20>0),AA20,+AA23*'Cost Escalation'!V257)","v":0},{"$f":"IF(AND(AB23*'Cost Escalation'!W255>AB20,AB20>0),AB20,+AB23*'Cost Escalation'!W257)","v":0},{"$f":"IF(AND(AC23*'Cost Escalation'!X255>AC20,AC20>0),AC20,+AC23*'Cost Escalation'!X257)","v":0},{"$f":"IF(AND(AD23*'Cost Escalation'!Y255>AD20,AD20>0),AD20,+AD23*'Cost Escalation'!Y257)","v":0},{"$f":"IF(AND(AE23*'Cost Escalation'!Z255>AE20,AE20>0),AE20,+AE23*'Cost Escalation'!Z257)","v":0},{"$f":"IF(AND(AF23*'Cost Escalation'!AA255>AF20,AF20>0),AF20,+AF23*'Cost Escalation'!AA257)","v":0},{"$f":"IF(AND(AG23*'Cost Escalation'!AB255>AG20,AG20>0),AG20,+AG23*'Cost Escalation'!AB257)","v":0},{"$f":"IF(AND(AH23*'Cost Escalation'!AC255>AH20,AH20>0),AH20,+AH23*'Cost Escalation'!AC257)","v":0},{"$f":"IF(AND(AI23*'Cost Escalation'!AD255>AI20,AI20>0),AI20,+AI23*'Cost Escalation'!AD257)","v":0},{"$f":"IF(AND(AJ23*'Cost Escalation'!AE255>AJ20,AJ20>0),AJ20,+AJ23*'Cost Escalation'!AE257)","v":0},{"$f":"IF(AND(AK23*'Cost Escalation'!AF255>AK20,AK20>0),AK20,+AK23*'Cost Escalation'!AF257)","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"SUM(G119:AK119)","v":0}]
[null,"State","Not Taxable","True"]
[null,null,null,null,"Units","kWh",null,{"$f":"G27","v":0},{"$f":"H27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit Cost",{"$f":"IF(F27=\"\",\"\",CONCATENATE(\"$/\",F27))","v":"$/kWh"},null,{"$f":"H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Maximum $ Per Year"]
[null,null,null,null,"Total (Non-escalated)",null,{"$f":"+G27*G28","v":0},{"$f":"+H27*H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H",null,null,null,"Total (With plant operating factor)",null,{"$f":"IF('Prod Incentives'!$D$26=\"True\",G30*General!D$35,G30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",H30*General!E$35,H30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",I30*General!F$35,I30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",J30*General!G$35,J30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",K30*General!H$35,K30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",L30*General!I$35,L30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",M30*General!J$35,M30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",N30*General!K$35,N30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",O30*General!L$35,O30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",P30*General!M$35,P30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",Q30*General!N$35,Q30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",R30*General!O$35,R30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",S30*General!P$35,S30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",T30*General!Q$35,T30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",U30*General!R$35,U30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",V30*General!S$35,V30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",W30*General!T$35,W30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",X30*General!U$35,X30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",Y30*General!V$35,Y30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",Z30*General!W$35,Z30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AA30*General!X$35,AA30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AB30*General!Y$35,AB30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AC30*General!Z$35,AC30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AD30*General!AA$35,AD30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AE30*General!AB$35,AE30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AF30*General!AC$35,AF30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AG30*General!AD$35,AG30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AH30*General!AE$35,AH30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AI30*General!AF$35,AI30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AJ30*General!AG$35,AJ30)","v":0},{"$f":"IF('Prod Incentives'!$D$26=\"True\",AK30*General!AH$35,AK30)","v":0}]
["H",null,null,null,"Total (With sensitivity)",null,{"$f":"+G31*WhatIf!$B10","v":0},{"$f":"+H31*WhatIf!$B10","v":0},{"$f":"+I31*WhatIf!$B10","v":0},{"$f":"+J31*WhatIf!$B10","v":0},{"$f":"+K31*WhatIf!$B10","v":0},{"$f":"+L31*WhatIf!$B10","v":0},{"$f":"+M31*WhatIf!$B10","v":0},{"$f":"+N31*WhatIf!$B10","v":0},{"$f":"+O31*WhatIf!$B10","v":0},{"$f":"+P31*WhatIf!$B10","v":0},{"$f":"+Q31*WhatIf!$B10","v":0},{"$f":"+R31*WhatIf!$B10","v":0},{"$f":"+S31*WhatIf!$B10","v":0},{"$f":"+T31*WhatIf!$B10","v":0},{"$f":"+U31*WhatIf!$B10","v":0},{"$f":"+V31*WhatIf!$B10","v":0},{"$f":"+W31*WhatIf!$B10","v":0},{"$f":"+X31*WhatIf!$B10","v":0},{"$f":"+Y31*WhatIf!$B10","v":0},{"$f":"+Z31*WhatIf!$B10","v":0},{"$f":"+AA31*WhatIf!$B10","v":0},{"$f":"+AB31*WhatIf!$B10","v":0},{"$f":"+AC31*WhatIf!$B10","v":0},{"$f":"+AD31*WhatIf!$B10","v":0},{"$f":"+AE31*WhatIf!$B10","v":0},{"$f":"+AF31*WhatIf!$B10","v":0},{"$f":"+AG31*WhatIf!$B10","v":0},{"$f":"+AH31*WhatIf!$B10","v":0},{"$f":"+AI31*WhatIf!$B10","v":0},{"$f":"+AJ31*WhatIf!$B10","v":0},{"$f":"+AK31*WhatIf!$B10","v":0}]
[null,null,null,null,"Total (escalated  + sensitivity + plant operating)",null,{"$f":"IF(AND(G32*'Cost Escalation'!B258>G29,G29>0),G29,+G32*'Cost Escalation'!B258)","v":0},{"$f":"IF(AND(H32*'Cost Escalation'!C258>H29,H29>0),H29,+H32*'Cost Escalation'!C258)","v":0},{"$f":"IF(AND(I32*'Cost Escalation'!D258>I29,I29>0),I29,+I32*'Cost Escalation'!D258)","v":0},{"$f":"IF(AND(J32*'Cost Escalation'!E258>J29,J29>0),J29,+J32*'Cost Escalation'!E258)","v":0},{"$f":"IF(AND(K32*'Cost Escalation'!F258>K29,K29>0),K29,+K32*'Cost Escalation'!F258)","v":0},{"$f":"IF(AND(L32*'Cost Escalation'!G258>L29,L29>0),L29,+L32*'Cost Escalation'!G258)","v":0},{"$f":"IF(AND(M32*'Cost Escalation'!H258>M29,M29>0),M29,+M32*'Cost Escalation'!H258)","v":0},{"$f":"IF(AND(N32*'Cost Escalation'!I258>N29,N29>0),N29,+N32*'Cost Escalation'!I258)","v":0},{"$f":"IF(AND(O32*'Cost Escalation'!J258>O29,O29>0),O29,+O32*'Cost Escalation'!J258)","v":0},{"$f":"IF(AND(P32*'Cost Escalation'!K258>P29,P29>0),P29,+P32*'Cost Escalation'!K258)","v":0},{"$f":"IF(AND(Q32*'Cost Escalation'!L258>Q29,Q29>0),Q29,+Q32*'Cost Escalation'!L258)","v":0},{"$f":"IF(AND(R32*'Cost Escalation'!M258>R29,R29>0),R29,+R32*'Cost Escalation'!M258)","v":0},{"$f":"IF(AND(S32*'Cost Escalation'!N258>S29,S29>0),S29,+S32*'Cost Escalation'!N258)","v":0},{"$f":"IF(AND(T32*'Cost Escalation'!O258>T29,T29>0),T29,+T32*'Cost Escalation'!O258)","v":0},{"$f":"IF(AND(U32*'Cost Escalation'!P258>U29,U29>0),U29,+U32*'Cost Escalation'!P258)","v":0},{"$f":"IF(AND(V32*'Cost Escalation'!Q258>V29,V29>0),V29,+V32*'Cost Escalation'!Q258)","v":0},{"$f":"IF(AND(W32*'Cost Escalation'!R258>W29,W29>0),W29,+W32*'Cost Escalation'!R258)","v":0},{"$f":"IF(AND(X32*'Cost Escalation'!S258>X29,X29>0),X29,+X32*'Cost Escalation'!S258)","v":0},{"$f":"IF(AND(Y32*'Cost Escalation'!T258>Y29,Y29>0),Y29,+Y32*'Cost Escalation'!T258)","v":0},{"$f":"IF(AND(Z32*'Cost Escalation'!U258>Z29,Z29>0),Z29,+Z32*'Cost Escalation'!U258)","v":0},{"$f":"IF(AND(AA32*'Cost Escalation'!V258>AA29,AA29>0),AA29,+AA32*'Cost Escalation'!V258)","v":0},{"$f":"IF(AND(AB32*'Cost Escalation'!W258>AB29,AB29>0),AB29,+AB32*'Cost Escalation'!W258)","v":0},{"$f":"IF(AND(AC32*'Cost Escalation'!X258>AC29,AC29>0),AC29,+AC32*'Cost Escalation'!X258)","v":0},{"$f":"IF(AND(AD32*'Cost Escalation'!Y258>AD29,AD29>0),AD29,+AD32*'Cost Escalation'!Y258)","v":0},{"$f":"IF(AND(AE32*'Cost Escalation'!Z258>AE29,AE29>0),AE29,+AE32*'Cost Escalation'!Z258)","v":0},{"$f":"IF(AND(AF32*'Cost Escalation'!AA258>AF29,AF29>0),AF29,+AF32*'Cost Escalation'!AA258)","v":0},{"$f":"IF(AND(AG32*'Cost Escalation'!AB258>AG29,AG29>0),AG29,+AG32*'Cost Escalation'!AB258)","v":0},{"$f":"IF(AND(AH32*'Cost Escalation'!AC258>AH29,AH29>0),AH29,+AH32*'Cost Escalation'!AC258)","v":0},{"$f":"IF(AND(AI32*'Cost Escalation'!AD258>AI29,AI29>0),AI29,+AI32*'Cost Escalation'!AD258)","v":0},{"$f":"IF(AND(AJ32*'Cost Escalation'!AE258>AJ29,AJ29>0),AJ29,+AJ32*'Cost Escalation'!AE258)","v":0},{"$f":"IF(AND(AK32*'Cost Escalation'!AF258>AK29,AK29>0),AK29,+AK32*'Cost Escalation'!AF258)","v":0}]
[null,null,null,null,null,"Total Incentve Over Project Life",{"$f":"SUM(G122:AK122)","v":0},{"$f":"IF(+H33*'Cost Escalation'!C265>H30,H30,+H33*'Cost Escalation'!C265)","v":0},{"$f":"IF(+I33*'Cost Escalation'!D265>I30,I30,+I33*'Cost Escalation'!D265)","v":0},{"$f":"IF(+J33*'Cost Escalation'!E265>J30,J30,+J33*'Cost Escalation'!E265)","v":0},{"$f":"IF(+K33*'Cost Escalation'!F265>K30,K30,+K33*'Cost Escalation'!F265)","v":0},{"$f":"IF(+L33*'Cost Escalation'!G265>L30,L30,+L33*'Cost Escalation'!G265)","v":0},{"$f":"IF(+M33*'Cost Escalation'!H265>M30,M30,+M33*'Cost Escalation'!H265)","v":0},{"$f":"IF(+N33*'Cost Escalation'!I265>N30,N30,+N33*'Cost Escalation'!I265)","v":0},{"$f":"IF(+O33*'Cost Escalation'!J265>O30,O30,+O33*'Cost Escalation'!J265)","v":0},{"$f":"IF(+P33*'Cost Escalation'!K265>P30,P30,+P33*'Cost Escalation'!K265)","v":0},{"$f":"IF(+Q33*'Cost Escalation'!L265>Q30,Q30,+Q33*'Cost Escalation'!L265)","v":0},{"$f":"IF(+R33*'Cost Escalation'!M265>R30,R30,+R33*'Cost Escalation'!M265)","v":0},{"$f":"IF(+S33*'Cost Escalation'!N265>S30,S30,+S33*'Cost Escalation'!N265)","v":0},{"$f":"IF(+T33*'Cost Escalation'!O265>T30,T30,+T33*'Cost Escalation'!O265)","v":0},{"$f":"IF(+U33*'Cost Escalation'!P265>U30,U30,+U33*'Cost Escalation'!P265)","v":0},{"$f":"IF(+V33*'Cost Escalation'!Q265>V30,V30,+V33*'Cost Escalation'!Q265)","v":0},{"$f":"IF(+W33*'Cost Escalation'!R265>W30,W30,+W33*'Cost Escalation'!R265)","v":0},{"$f":"IF(+X33*'Cost Escalation'!S265>X30,X30,+X33*'Cost Escalation'!S265)","v":0},{"$f":"IF(+Y33*'Cost Escalation'!T265>Y30,Y30,+Y33*'Cost Escalation'!T265)","v":0},{"$f":"IF(+Z33*'Cost Escalation'!U265>Z30,Z30,+Z33*'Cost Escalation'!U265)","v":0},{"$f":"IF(+AA33*'Cost Escalation'!V265>AA30,AA30,+AA33*'Cost Escalation'!V265)","v":0},{"$f":"IF(+AB33*'Cost Escalation'!W265>AB30,AB30,+AB33*'Cost Escalation'!W265)","v":0},{"$f":"IF(+AC33*'Cost Escalation'!X265>AC30,AC30,+AC33*'Cost Escalation'!X265)","v":0},{"$f":"IF(+AD33*'Cost Escalation'!Y265>AD30,AD30,+AD33*'Cost Escalation'!Y265)","v":0},{"$f":"IF(+AE33*'Cost Escalation'!Z265>AE30,AE30,+AE33*'Cost Escalation'!Z265)","v":0},{"$f":"IF(+AF33*'Cost Escalation'!AA265>AF30,AF30,+AF33*'Cost Escalation'!AA265)","v":0},{"$f":"IF(+AG33*'Cost Escalation'!AB265>AG30,AG30,+AG33*'Cost Escalation'!AB265)","v":0},{"$f":"IF(+AH33*'Cost Escalation'!AC265>AH30,AH30,+AH33*'Cost Escalation'!AC265)","v":0},{"$f":"IF(+AI33*'Cost Escalation'!AD265>AI30,AI30,+AI33*'Cost Escalation'!AD265)","v":0},{"$f":"IF(+AJ33*'Cost Escalation'!AE265>AJ30,AJ30,+AJ33*'Cost Escalation'!AE265)","v":0},{"$f":"IF(+AK33*'Cost Escalation'!AF265>AK30,AK30,+AK33*'Cost Escalation'!AF265)","v":0}]
[]
[]
[null,null,null,null,"TOTAL INCENTIVES BY SOURCE"]
[null,null,null,null,"Federal",{"$f":"SUM(G125:H125)","v":0}]
[null,null,null,null,"State",0]
[null,null,null,null,"Local",0]
[null,null,null,null,"Utility",0]
[null,null,null,null,"Private",0]
[null,null,null,null,"Market",0]
[null,null,null,null,"Other",0]
[]
[]
[]
[]
[]
[null,"REFERENCES"]
[null,"Emissions, Gas Turbines",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[null,"Emissions, Reciprocating Engines",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,"WORKSPACE"]
[]
[]
[null,null,null,null,null,"Production Incentive",{"$f":"IF(G22=0,10^9,G22)","v":1000000000},{"$f":"IF(H22=0,10^9,H22)","v":1000000000},1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000,1000000000]
[]
["H"]
["H"]
[]
[]
[]
[]
[]
["H"]
["H"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Calculation Area"]
[null,null,null,null,"Toggle_Comments_ProdInc","Hidden"]
[null,null,null,null,"Toggle_UserArea_ProdInc","Hidden"]
[null,null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,null,"Copied","No"]
[]
[]
[]
[]
[null,null,null,null,null,1,{"$f":"F102+1","v":2},{"$f":"G102+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,null,null,null,null,"Year",{"$f":"G16","v":1},{"$f":"G103+1","v":2},{"$f":"H103+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B93","v":"Federal"},{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.99009900990099009},{"$f":"'Incentive Summary'!E93","v":0.98029604940692083},{"$f":"'Incentive Summary'!F93","v":0.97059014792764453},{"$f":"'Incentive Summary'!G93","v":0.96098034448281622},{"$f":"'Incentive Summary'!H93","v":0.95146568760674888},{"$f":"'Incentive Summary'!I93","v":0.94204523525420658},{"$f":"'Incentive Summary'!J93","v":0.93271805470713554},{"$f":"'Incentive Summary'!K93","v":0.92348322248231218},{"$f":"'Incentive Summary'!L93","v":0.91433982423991289},{"$f":"'Incentive Summary'!M93","v":0.90528695469298315},{"$f":"'Incentive Summary'!N93","v":0.89632371751780526},{"$f":"'Incentive Summary'!O93","v":0.88744922526515368},{"$f":"'Incentive Summary'!P93","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q93","v":0.86996296957666264},{"$f":"'Incentive Summary'!R93","v":0.86134947482837909},{"$f":"'Incentive Summary'!S93","v":0.8528212622063156},{"$f":"'Incentive Summary'!T93","v":0.84437748733298568},{"$f":"'Incentive Summary'!U93","v":0.83601731419107495},{"$f":"'Incentive Summary'!V93","v":0.82773991504066846},{"$f":"'Incentive Summary'!W93","v":0.81954447033729538},{"$f":"'Incentive Summary'!X93","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y93","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z93","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA93","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB93","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC93","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD93","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE93","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF93","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG93","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH93","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B94","v":"State"},{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.99009900990099009},{"$f":"'Incentive Summary'!E94","v":0.98029604940692083},{"$f":"'Incentive Summary'!F94","v":0.97059014792764453},{"$f":"'Incentive Summary'!G94","v":0.96098034448281622},{"$f":"'Incentive Summary'!H94","v":0.95146568760674888},{"$f":"'Incentive Summary'!I94","v":0.94204523525420658},{"$f":"'Incentive Summary'!J94","v":0.93271805470713554},{"$f":"'Incentive Summary'!K94","v":0.92348322248231218},{"$f":"'Incentive Summary'!L94","v":0.91433982423991289},{"$f":"'Incentive Summary'!M94","v":0.90528695469298315},{"$f":"'Incentive Summary'!N94","v":0.89632371751780526},{"$f":"'Incentive Summary'!O94","v":0.88744922526515368},{"$f":"'Incentive Summary'!P94","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q94","v":0.86996296957666264},{"$f":"'Incentive Summary'!R94","v":0.86134947482837909},{"$f":"'Incentive Summary'!S94","v":0.8528212622063156},{"$f":"'Incentive Summary'!T94","v":0.84437748733298568},{"$f":"'Incentive Summary'!U94","v":0.83601731419107495},{"$f":"'Incentive Summary'!V94","v":0.82773991504066846},{"$f":"'Incentive Summary'!W94","v":0.81954447033729538},{"$f":"'Incentive Summary'!X94","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y94","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z94","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA94","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB94","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC94","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD94","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE94","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF94","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG94","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH94","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B95","v":"Local"},{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289},{"$f":"'Incentive Summary'!M95","v":0.90528695469298315},{"$f":"'Incentive Summary'!N95","v":0.89632371751780526},{"$f":"'Incentive Summary'!O95","v":0.88744922526515368},{"$f":"'Incentive Summary'!P95","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q95","v":0.86996296957666264},{"$f":"'Incentive Summary'!R95","v":0.86134947482837909},{"$f":"'Incentive Summary'!S95","v":0.8528212622063156},{"$f":"'Incentive Summary'!T95","v":0.84437748733298568},{"$f":"'Incentive Summary'!U95","v":0.83601731419107495},{"$f":"'Incentive Summary'!V95","v":0.82773991504066846},{"$f":"'Incentive Summary'!W95","v":0.81954447033729538},{"$f":"'Incentive Summary'!X95","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y95","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z95","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA95","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB95","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC95","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD95","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE95","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF95","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG95","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH95","v":0.73457714632388538}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B96","v":"Utility"},{"$f":"'Incentive Summary'!C96","v":1},{"$f":"'Incentive Summary'!D96","v":0.95238095238095233},{"$f":"'Incentive Summary'!E96","v":0.90702947845804982},{"$f":"'Incentive Summary'!F96","v":0.86383759853147601},{"$f":"'Incentive Summary'!G96","v":0.82270247479188197},{"$f":"'Incentive Summary'!H96","v":0.78352616646845896},{"$f":"'Incentive Summary'!I96","v":0.74621539663662761},{"$f":"'Incentive Summary'!J96","v":0.71068133013012147},{"$f":"'Incentive Summary'!K96","v":0.67683936202868722},{"$f":"'Incentive Summary'!L96","v":0.64460891621779726},{"$f":"'Incentive Summary'!M96","v":0.61391325354075932},{"$f":"'Incentive Summary'!N96","v":0.5846792890864374},{"$f":"'Incentive Summary'!O96","v":0.5568374181775595},{"$f":"'Incentive Summary'!P96","v":0.53032135064529462},{"$f":"'Incentive Summary'!Q96","v":0.50506795299551888},{"$f":"'Incentive Summary'!R96","v":0.48101709809097021},{"$f":"'Incentive Summary'!S96","v":0.45811152199140021},{"$f":"'Incentive Summary'!T96","v":0.43629668761085727},{"$f":"'Incentive Summary'!U96","v":0.41552065486748313},{"$f":"'Incentive Summary'!V96","v":0.39573395701665059},{"$f":"'Incentive Summary'!W96","v":0.37688948287300061},{"$f":"'Incentive Summary'!X96","v":0.35894236464095297},{"$f":"'Incentive Summary'!Y96","v":0.3418498710866219},{"$f":"'Incentive Summary'!Z96","v":0.32557130579678267},{"$f":"'Incentive Summary'!AA96","v":0.31006791028265024},{"$f":"'Incentive Summary'!AB96","v":0.29530277169776209},{"$f":"'Incentive Summary'!AC96","v":0.28124073495024959},{"$f":"'Incentive Summary'!AD96","v":0.2678483190002377},{"$f":"'Incentive Summary'!AE96","v":0.25509363714308358},{"$f":"'Incentive Summary'!AF96","v":0.24294632108865097},{"$f":"'Incentive Summary'!AG96","v":0.23137744865585813},{"$f":"'Incentive Summary'!AH96","v":0.220359474910341}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B97","v":"Private"},{"$f":"'Incentive Summary'!C97","v":1},{"$f":"'Incentive Summary'!D97","v":0.90909090909090906},{"$f":"'Incentive Summary'!E97","v":0.82644628099173545},{"$f":"'Incentive Summary'!F97","v":0.75131480090157754},{"$f":"'Incentive Summary'!G97","v":0.68301345536507052},{"$f":"'Incentive Summary'!H97","v":0.62092132305915493},{"$f":"'Incentive Summary'!I97","v":0.56447393005377722},{"$f":"'Incentive Summary'!J97","v":0.51315811823070645},{"$f":"'Incentive Summary'!K97","v":0.46650738020973315},{"$f":"'Incentive Summary'!L97","v":0.42409761837248466},{"$f":"'Incentive Summary'!M97","v":0.38554328942953148},{"$f":"'Incentive Summary'!N97","v":0.3504938994813922},{"$f":"'Incentive Summary'!O97","v":0.31863081771035656},{"$f":"'Incentive Summary'!P97","v":0.28966437973668779},{"$f":"'Incentive Summary'!Q97","v":0.26333125430607973},{"$f":"'Incentive Summary'!R97","v":0.23939204936916339},{"$f":"'Incentive Summary'!S97","v":0.21762913579014853},{"$f":"'Incentive Summary'!T97","v":0.19784466890013502},{"$f":"'Incentive Summary'!U97","v":0.17985878990921364},{"$f":"'Incentive Summary'!V97","v":0.16350799082655781},{"$f":"'Incentive Summary'!W97","v":0.14864362802414349},{"$f":"'Incentive Summary'!X97","v":0.13513057093103953},{"$f":"'Incentive Summary'!Y97","v":0.12284597357367227},{"$f":"'Incentive Summary'!Z97","v":0.11167815779424752},{"$f":"'Incentive Summary'!AA97","v":0.10152559799477048},{"$f":"'Incentive Summary'!AB97","v":9.2295998177064048E-2},{"$f":"'Incentive Summary'!AC97","v":8.3905452888240042E-2},{"$f":"'Incentive Summary'!AD97","v":7.6277684443854576E-2},{"$f":"'Incentive Summary'!AE97","v":6.9343349494413245E-2},{"$f":"'Incentive Summary'!AF97","v":6.3039408631284766E-2},{"$f":"'Incentive Summary'!AG97","v":5.7308553301167964E-2},{"$f":"'Incentive Summary'!AH97","v":5.2098684819243603E-2}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B98","v":"Market"},{"$f":"'Incentive Summary'!C98","v":1},{"$f":"'Incentive Summary'!D98","v":0.90909090909090906},{"$f":"'Incentive Summary'!E98","v":0.82644628099173545},{"$f":"'Incentive Summary'!F98","v":0.75131480090157754},{"$f":"'Incentive Summary'!G98","v":0.68301345536507052},{"$f":"'Incentive Summary'!H98","v":0.62092132305915493},{"$f":"'Incentive Summary'!I98","v":0.56447393005377722},{"$f":"'Incentive Summary'!J98","v":0.51315811823070645},{"$f":"'Incentive Summary'!K98","v":0.46650738020973315},{"$f":"'Incentive Summary'!L98","v":0.42409761837248466},{"$f":"'Incentive Summary'!M98","v":0.38554328942953148},{"$f":"'Incentive Summary'!N98","v":0.3504938994813922},{"$f":"'Incentive Summary'!O98","v":0.31863081771035656},{"$f":"'Incentive Summary'!P98","v":0.28966437973668779},{"$f":"'Incentive Summary'!Q98","v":0.26333125430607973},{"$f":"'Incentive Summary'!R98","v":0.23939204936916339},{"$f":"'Incentive Summary'!S98","v":0.21762913579014853},{"$f":"'Incentive Summary'!T98","v":0.19784466890013502},{"$f":"'Incentive Summary'!U98","v":0.17985878990921364},{"$f":"'Incentive Summary'!V98","v":0.16350799082655781},{"$f":"'Incentive Summary'!W98","v":0.14864362802414349},{"$f":"'Incentive Summary'!X98","v":0.13513057093103953},{"$f":"'Incentive Summary'!Y98","v":0.12284597357367227},{"$f":"'Incentive Summary'!Z98","v":0.11167815779424752},{"$f":"'Incentive Summary'!AA98","v":0.10152559799477048},{"$f":"'Incentive Summary'!AB98","v":9.2295998177064048E-2},{"$f":"'Incentive Summary'!AC98","v":8.3905452888240042E-2},{"$f":"'Incentive Summary'!AD98","v":7.6277684443854576E-2},{"$f":"'Incentive Summary'!AE98","v":6.9343349494413245E-2},{"$f":"'Incentive Summary'!AF98","v":6.3039408631284766E-2},{"$f":"'Incentive Summary'!AG98","v":5.7308553301167964E-2},{"$f":"'Incentive Summary'!AH98","v":5.2098684819243603E-2}]
[null,null,null,null,null,{"$f":"'Incentive Summary'!B99","v":"Other"},{"$f":"'Incentive Summary'!C99","v":1},{"$f":"'Incentive Summary'!D99","v":0.99009900990099009},{"$f":"'Incentive Summary'!E99","v":0.98029604940692083},{"$f":"'Incentive Summary'!F99","v":0.97059014792764453},{"$f":"'Incentive Summary'!G99","v":0.96098034448281622},{"$f":"'Incentive Summary'!H99","v":0.95146568760674888},{"$f":"'Incentive Summary'!I99","v":0.94204523525420658},{"$f":"'Incentive Summary'!J99","v":0.93271805470713554},{"$f":"'Incentive Summary'!K99","v":0.92348322248231218},{"$f":"'Incentive Summary'!L99","v":0.91433982423991289},{"$f":"'Incentive Summary'!M99","v":0.90528695469298315},{"$f":"'Incentive Summary'!N99","v":0.89632371751780526},{"$f":"'Incentive Summary'!O99","v":0.88744922526515368},{"$f":"'Incentive Summary'!P99","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q99","v":0.86996296957666264},{"$f":"'Incentive Summary'!R99","v":0.86134947482837909},{"$f":"'Incentive Summary'!S99","v":0.8528212622063156},{"$f":"'Incentive Summary'!T99","v":0.84437748733298568},{"$f":"'Incentive Summary'!U99","v":0.83601731419107495},{"$f":"'Incentive Summary'!V99","v":0.82773991504066846},{"$f":"'Incentive Summary'!W99","v":0.81954447033729538},{"$f":"'Incentive Summary'!X99","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y99","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z99","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA99","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB99","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC99","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD99","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE99","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF99","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG99","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH99","v":0.73457714632388538}]
[]
[null,null,null,null,null,"Project"]
[]
[]
["Work Area Below"]
[null,null,null,null,"Totals over project life","Project Life",{"$f":"ProjectLife","v":15}]
[null,null,null,null,null,null,{"$f":"G16","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,"Present Value Factor",{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!G102,FALSE)","v":1},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!H102,FALSE)","v":0.95238095238095233},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!I102,FALSE)","v":0.90702947845804982},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!J102,FALSE)","v":0.86383759853147601},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!K102,FALSE)","v":0.82270247479188197},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!L102,FALSE)","v":0.78352616646845896},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!M102,FALSE)","v":0.74621539663662761},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!N102,FALSE)","v":0.71068133013012147},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!O102,FALSE)","v":0.67683936202868722},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!P102,FALSE)","v":0.64460891621779726},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!Q102,FALSE)","v":0.61391325354075932},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!R102,FALSE)","v":0.5846792890864374},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!S102,FALSE)","v":0.5568374181775595},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!T102,FALSE)","v":0.53032135064529462},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!U102,FALSE)","v":0.50506795299551888},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!V102,FALSE)","v":0.48101709809097021},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!W102,FALSE)","v":0.45811152199140021},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!X102,FALSE)","v":0.43629668761085727},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!Y102,FALSE)","v":0.41552065486748313},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!Z102,FALSE)","v":0.39573395701665059},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AA102,FALSE)","v":0.37688948287300061},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AB102,FALSE)","v":0.35894236464095297},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AC102,FALSE)","v":0.3418498710866219},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AD102,FALSE)","v":0.32557130579678267},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AE102,FALSE)","v":0.31006791028265024},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AF102,FALSE)","v":0.29530277169776209},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AG102,FALSE)","v":0.28124073495024959},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AH102,FALSE)","v":0.2678483190002377},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AI102,FALSE)","v":0.25509363714308358},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AJ102,FALSE)","v":0.24294632108865097},{"$f":"VLOOKUP($F$119,$F$104:$AK$110,'Prod Incentives'!AK102,FALSE)","v":0.23137744865585813}]
[null,null,null,null,{"$f":"IF(E17=\"\",\"\",E17)","v":""},{"$f":"IF(B17=\"\",\"Other\",B17)","v":"Utility"},{"$f":"IF(G117<=ProjectLife,G24,0)*G118","v":0},{"$f":"IF(H16<=ProjectLife,'Prod Incentives'!H24,0)*H118","v":0},{"$f":"IF(I16<=ProjectLife,'Prod Incentives'!I24,0)*I118","v":0},{"$f":"IF(J16<=ProjectLife,'Prod Incentives'!J24,0)*J118","v":0},{"$f":"IF(K16<=ProjectLife,'Prod Incentives'!K24,0)*K118","v":0},{"$f":"IF(L16<=ProjectLife,'Prod Incentives'!L24,0)*L118","v":0},{"$f":"IF(M16<=ProjectLife,'Prod Incentives'!M24,0)*M118","v":0},{"$f":"IF(N16<=ProjectLife,'Prod Incentives'!N24,0)*N118","v":0},{"$f":"IF(O16<=ProjectLife,'Prod Incentives'!O24,0)*O118","v":0},{"$f":"IF(P16<=ProjectLife,'Prod Incentives'!P24,0)*P118","v":0},{"$f":"IF(Q16<=ProjectLife,'Prod Incentives'!Q24,0)*Q118","v":0},{"$f":"IF(R16<=ProjectLife,'Prod Incentives'!R24,0)*R118","v":0},{"$f":"IF(S16<=ProjectLife,'Prod Incentives'!S24,0)*S118","v":0},{"$f":"IF(T16<=ProjectLife,'Prod Incentives'!T24,0)*T118","v":0},{"$f":"IF(U16<=ProjectLife,'Prod Incentives'!U24,0)*U118","v":0},{"$f":"IF(V16<=ProjectLife,'Prod Incentives'!V24,0)*V118","v":0},{"$f":"IF(W16<=ProjectLife,'Prod Incentives'!W24,0)*W118","v":0},{"$f":"IF(X16<=ProjectLife,'Prod Incentives'!X24,0)*X118","v":0},{"$f":"IF(Y16<=ProjectLife,'Prod Incentives'!Y24,0)*Y118","v":0},{"$f":"IF(Z16<=ProjectLife,'Prod Incentives'!Z24,0)*Z118","v":0},{"$f":"IF(AA16<=ProjectLife,'Prod Incentives'!AA24,0)*AA118","v":0},{"$f":"IF(AB16<=ProjectLife,'Prod Incentives'!AB24,0)*AB118","v":0},{"$f":"IF(AC16<=ProjectLife,'Prod Incentives'!AC24,0)*AC118","v":0},{"$f":"IF(AD16<=ProjectLife,'Prod Incentives'!AD24,0)*AD118","v":0},{"$f":"IF(AE16<=ProjectLife,'Prod Incentives'!AE24,0)*AE118","v":0},{"$f":"IF(AF16<=ProjectLife,'Prod Incentives'!AF24,0)*AF118","v":0},{"$f":"IF(AG16<=ProjectLife,'Prod Incentives'!AG24,0)*AG118","v":0},{"$f":"IF(AH16<=ProjectLife,'Prod Incentives'!AH24,0)*AH118","v":0},{"$f":"IF(AI16<=ProjectLife,'Prod Incentives'!AI24,0)*AI118","v":0},{"$f":"IF(AJ16<=ProjectLife,'Prod Incentives'!AJ24,0)*AJ118","v":0},{"$f":"IF(AK16<=ProjectLife,'Prod Incentives'!AK24,0)*AK118","v":0}]
[]
[null,null,null,null,null,{"$f":"F118","v":"Present Value Factor"},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!G103+1,FALSE)","v":1},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!H103+1,FALSE)","v":0.99009900990099009},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!I103+1,FALSE)","v":0.98029604940692083},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!J103+1,FALSE)","v":0.97059014792764453},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!K103+1,FALSE)","v":0.96098034448281622},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!L103+1,FALSE)","v":0.95146568760674888},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!M103+1,FALSE)","v":0.94204523525420658},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!N103+1,FALSE)","v":0.93271805470713554},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!O103+1,FALSE)","v":0.92348322248231218},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!P103+1,FALSE)","v":0.91433982423991289},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!Q103+1,FALSE)","v":0.90528695469298315},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!R103+1,FALSE)","v":0.89632371751780526},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!S103+1,FALSE)","v":0.88744922526515368},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!T103+1,FALSE)","v":0.87866259927242929},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!U103+1,FALSE)","v":0.86996296957666264},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!V103+1,FALSE)","v":0.86134947482837909},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!W103+1,FALSE)","v":0.8528212622063156},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!X103+1,FALSE)","v":0.84437748733298568},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!Y103+1,FALSE)","v":0.83601731419107495},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!Z103+1,FALSE)","v":0.82773991504066846},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AA103+1,FALSE)","v":0.81954447033729538},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AB103+1,FALSE)","v":0.81143016865078765},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AC103+1,FALSE)","v":0.80339620658493804},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AD103+1,FALSE)","v":0.79544178869795856},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AE103+1,FALSE)","v":0.78756612742372123},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AF103+1,FALSE)","v":0.77976844299378323},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AG103+1,FALSE)","v":0.77204796336018144},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AH103+1,FALSE)","v":0.76440392411899183},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AI103+1,FALSE)","v":0.75683556843464528},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AJ103+1,FALSE)","v":0.74934214696499535},{"$f":"VLOOKUP($F$122,$F$104:$AK$110,'Prod Incentives'!AK103+1,FALSE)","v":0.74192291778712394}]
[null,null,null,null,{"$f":"E26","v":0},{"$f":"IF(B26=\"\",\"Other\",B26)","v":"State"},{"$f":"IF(G16<=ProjectLife,'Prod Incentives'!G33,0)*G118","v":0},{"$f":"IF(H16<=ProjectLife,'Prod Incentives'!H33,0)*H118","v":0},{"$f":"IF(I16<=ProjectLife,'Prod Incentives'!I33,0)*I118","v":0},{"$f":"IF(J16<=ProjectLife,'Prod Incentives'!J33,0)*J118","v":0},{"$f":"IF(K16<=ProjectLife,'Prod Incentives'!K33,0)*K118","v":0},{"$f":"IF(L16<=ProjectLife,'Prod Incentives'!L33,0)*L118","v":0},{"$f":"IF(M16<=ProjectLife,'Prod Incentives'!M33,0)*M118","v":0},{"$f":"IF(N16<=ProjectLife,'Prod Incentives'!N33,0)*N118","v":0},{"$f":"IF(O16<=ProjectLife,'Prod Incentives'!O33,0)*O118","v":0},{"$f":"IF(P16<=ProjectLife,'Prod Incentives'!P33,0)*P118","v":0},{"$f":"IF(Q16<=ProjectLife,'Prod Incentives'!Q33,0)*Q118","v":0},{"$f":"IF(R16<=ProjectLife,'Prod Incentives'!R33,0)*R118","v":0},{"$f":"IF(S16<=ProjectLife,'Prod Incentives'!S33,0)*S118","v":0},{"$f":"IF(T16<=ProjectLife,'Prod Incentives'!T33,0)*T118","v":0},{"$f":"IF(U16<=ProjectLife,'Prod Incentives'!U33,0)*U118","v":0},{"$f":"IF(V16<=ProjectLife,'Prod Incentives'!V33,0)*V118","v":0},{"$f":"IF(W16<=ProjectLife,'Prod Incentives'!W33,0)*W118","v":0},{"$f":"IF(X16<=ProjectLife,'Prod Incentives'!X33,0)*X118","v":0},{"$f":"IF(Y16<=ProjectLife,'Prod Incentives'!Y33,0)*Y118","v":0},{"$f":"IF(Z16<=ProjectLife,'Prod Incentives'!Z33,0)*Z118","v":0},{"$f":"IF(AA16<=ProjectLife,'Prod Incentives'!AA33,0)*AA118","v":0},{"$f":"IF(AB16<=ProjectLife,'Prod Incentives'!AB33,0)*AB118","v":0},{"$f":"IF(AC16<=ProjectLife,'Prod Incentives'!AC33,0)*AC118","v":0},{"$f":"IF(AD16<=ProjectLife,'Prod Incentives'!AD33,0)*AD118","v":0},{"$f":"IF(AE16<=ProjectLife,'Prod Incentives'!AE33,0)*AE118","v":0},{"$f":"IF(AF16<=ProjectLife,'Prod Incentives'!AF33,0)*AF118","v":0},{"$f":"IF(AG16<=ProjectLife,'Prod Incentives'!AG33,0)*AG118","v":0},{"$f":"IF(AH16<=ProjectLife,'Prod Incentives'!AH33,0)*AH118","v":0},{"$f":"IF(AI16<=ProjectLife,'Prod Incentives'!AI33,0)*AI118","v":0},{"$f":"IF(AJ16<=ProjectLife,'Prod Incentives'!AJ33,0)*AJ118","v":0},{"$f":"IF(AK16<=ProjectLife,'Prod Incentives'!AK33,0)*AK118","v":0}]
[]
[null,null,null,null,"Totals by sources",null,{"$f":"E119","v":""},{"$f":"E122","v":0},"Total Production Incentives"]
[null,null,null,null,null,{"$f":"F104","v":"Federal"},{"$f":"IF($B$17=$F125,SUM($G$119:$AK$119),0)","v":0},{"$f":"IF($B$26=$F125,SUM($G$122:$AK$122),0)","v":0},{"$f":"G125+H125","v":0}]
[null,null,null,null,null,{"$f":"F105","v":"State"},0,0,0]
[null,null,null,null,null,"Local",0,0,0]
[null,null,null,null,null,"Utility",0,0,0]
[null,null,null,null,null,"Private",0,0,0]
[null,null,null,null,null,"Market",0,0,0]
[null,null,null,null,null,"Other",{"$f":"IF(SUM(G125:G130)=0,SUM($G$119:$AK$119),0)","v":0},{"$f":"IF(SUM(H125:H130)=0,SUM($G$122:$AK$122),0)","v":0},0]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"E55","v":0},"State Production Tax Credits"]
[null,null,null,null,"Taxable?",null,null,"Federal Tax Credit","State Tax Credit"]

{"sheet":"Purchases","index":30,"n_rows":265,"n_cols":37,"rows_kept":265,"cut":false,"hidden":false,"merged":[[77,3,77,4],[64,3,64,4],[18,1,19,1],[18,2,19,2],[76,3,76,4],[63,3,63,4]]}
[null,"RELCOST: Purchases",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)","RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Riverside Hotel"}]
[null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C55)=FALSE,Scenarios!C55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D55)=FALSE,Scenarios!D55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E55)=FALSE,Scenarios!E55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F55)=FALSE,Scenarios!F55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G55)=FALSE,Scenarios!G55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H55)=FALSE,Scenarios!H55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I55)=FALSE,Scenarios!I55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J55)=FALSE,Scenarios!J55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K55)=FALSE,Scenarios!K55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L55)=FALSE,Scenarios!L55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M55)=FALSE,Scenarios!M55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N55)=FALSE,Scenarios!N55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O55)=FALSE,Scenarios!O55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P55)=FALSE,Scenarios!P55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q55)=FALSE,Scenarios!Q55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R55)=FALSE,Scenarios!R55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S55)=FALSE,Scenarios!S55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T55)=FALSE,Scenarios!T55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U55)=FALSE,Scenarios!U55,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V55)=FALSE,Scenarios!V55,\"\")","v":""}]
[null,"Scenario",1,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"IF(Scenarios!C56=\"\",0,Scenarios!C56)","v":0},{"$f":"IF(Scenarios!D56=\"\",0,Scenarios!D56)","v":0},{"$f":"IF(Scenarios!E56=\"\",0,Scenarios!E56)","v":0},{"$f":"IF(Scenarios!F56=\"\",0,Scenarios!F56)","v":0},{"$f":"IF(Scenarios!G56=\"\",0,Scenarios!G56)","v":0},{"$f":"IF(Scenarios!H56=\"\",0,Scenarios!H56)","v":0},{"$f":"IF(Scenarios!I56=\"\",0,Scenarios!I56)","v":0},{"$f":"IF(Scenarios!J56=\"\",0,Scenarios!J56)","v":0},{"$f":"IF(Scenarios!K56=\"\",0,Scenarios!K56)","v":0},{"$f":"IF(Scenarios!L56=\"\",0,Scenarios!L56)","v":0},{"$f":"IF(Scenarios!M56=\"\",0,Scenarios!M56)","v":0},{"$f":"IF(Scenarios!N56=\"\",0,Scenarios!N56)","v":0},{"$f":"IF(Scenarios!O56=\"\",0,Scenarios!O56)","v":0},{"$f":"IF(Scenarios!P56=\"\",0,Scenarios!P56)","v":0},{"$f":"IF(Scenarios!Q56=\"\",0,Scenarios!Q56)","v":0},{"$f":"IF(Scenarios!R56=\"\",0,Scenarios!R56)","v":0},{"$f":"IF(Scenarios!S56=\"\",0,Scenarios!S56)","v":0},{"$f":"IF(Scenarios!T56=\"\",0,Scenarios!T56)","v":0},{"$f":"IF(Scenarios!U56=\"\",0,Scenarios!U56)","v":0},{"$f":"IF(Scenarios!V56=\"\",0,Scenarios!V56)","v":0}]
[null,null,null,"ALTERNATIVE",{"$f":"IF(Scenarios!C67=\"\",0,Scenarios!C67)","v":0},{"$f":"IF(Scenarios!D67=\"\",0,Scenarios!D67)","v":0},{"$f":"IF(Scenarios!E67=\"\",0,Scenarios!E67)","v":0},{"$f":"IF(Scenarios!F67=\"\",0,Scenarios!F67)","v":0},{"$f":"IF(Scenarios!G67=\"\",0,Scenarios!G67)","v":0},{"$f":"IF(Scenarios!H67=\"\",0,Scenarios!H67)","v":0},{"$f":"IF(Scenarios!I67=\"\",0,Scenarios!I67)","v":0},{"$f":"IF(Scenarios!J67=\"\",0,Scenarios!J67)","v":0},{"$f":"IF(Scenarios!K67=\"\",0,Scenarios!K67)","v":0},{"$f":"IF(Scenarios!L67=\"\",0,Scenarios!L67)","v":0},{"$f":"IF(Scenarios!M67=\"\",0,Scenarios!M67)","v":0},{"$f":"IF(Scenarios!N67=\"\",0,Scenarios!N67)","v":0},{"$f":"IF(Scenarios!O67=\"\",0,Scenarios!O67)","v":0},{"$f":"IF(Scenarios!P67=\"\",0,Scenarios!P67)","v":0},{"$f":"IF(Scenarios!Q67=\"\",0,Scenarios!Q67)","v":0},{"$f":"IF(Scenarios!R67=\"\",0,Scenarios!R67)","v":0},{"$f":"IF(Scenarios!S67=\"\",0,Scenarios!S67)","v":0},{"$f":"IF(Scenarios!T67=\"\",0,Scenarios!T67)","v":0},{"$f":"IF(Scenarios!U67=\"\",0,Scenarios!U67)","v":0},{"$f":"IF(Scenarios!V67=\"\",0,Scenarios!V67)","v":0}]
[]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,"CHP Fuel Price",{"$f":"WhatIf!B72","v":1},{"$f":"Multiplier4","v":5.22},{"$f":"'Incentive Model'!F154","v":""}]
[]
[]
[]
[]
[null,null,null,"ENTER UNITS AND UNIT COSTS OF PURCHASES"]
[]
[null,null,null,"Use HEATMAP results?","False"]
[]
[null,"Purchase Type","Apply Operating Factor?","Purchased Quantities","Project Year",{"$f":"'Capital Expenditures'!D22","v":2015},{"$f":"'Capital Expenditures'!E22","v":2016},{"$f":"'Capital Expenditures'!F22","v":2017},{"$f":"'Capital Expenditures'!G22","v":2018},{"$f":"'Capital Expenditures'!H22","v":2019},{"$f":"'Capital Expenditures'!I22","v":2020},{"$f":"'Capital Expenditures'!J22","v":2021},{"$f":"'Capital Expenditures'!K22","v":2022},{"$f":"'Capital Expenditures'!L22","v":2023},{"$f":"'Capital Expenditures'!M22","v":2024},{"$f":"'Capital Expenditures'!N22","v":2025},{"$f":"'Capital Expenditures'!O22","v":2026},{"$f":"'Capital Expenditures'!P22","v":2027},{"$f":"'Capital Expenditures'!Q22","v":2028},{"$f":"'Capital Expenditures'!R22","v":2029},{"$f":"'Capital Expenditures'!S22","v":2030},{"$f":"'Capital Expenditures'!T22","v":2031},{"$f":"'Capital Expenditures'!U22","v":2032},{"$f":"'Capital Expenditures'!V22","v":2033},{"$f":"'Capital Expenditures'!W22","v":2034},{"$f":"'Capital Expenditures'!X22","v":2035},{"$f":"'Capital Expenditures'!Y22","v":2036},{"$f":"'Capital Expenditures'!Z22","v":2037},{"$f":"'Capital Expenditures'!AA22","v":2038},{"$f":"'Capital Expenditures'!AB22","v":2039},{"$f":"'Capital Expenditures'!AC22","v":2040},{"$f":"'Capital Expenditures'!AD22","v":2041},{"$f":"'Capital Expenditures'!AE22","v":2042},{"$f":"'Capital Expenditures'!AF22","v":2043},{"$f":"'Capital Expenditures'!AG22","v":2044},{"$f":"'Capital Expenditures'!AH22","v":2045}]
[null,null,null,"Description","Units",{"$f":"FirstYear_0or1","v":1},{"$f":"+F20+1","v":2},{"$f":"+G20+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Fuel","True","CHP Fuel","MMBtu",28941.825828959994,{"$f":"F21","v":28941.825828959994},{"$f":"G21","v":28941.825828959994},28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994,28941.825828959994]
[null,"Fuel","True","Supplemental Fuel, Needs Unmet by CHP","MMBtu",10757.99388,{"$f":"F22","v":10757.99388},{"$f":"G22","v":10757.99388},{"$f":"H22","v":10757.99388},{"$f":"I22","v":10757.99388},{"$f":"J22","v":10757.99388},{"$f":"K22","v":10757.99388},{"$f":"L22","v":10757.99388},{"$f":"M22","v":10757.99388},{"$f":"N22","v":10757.99388},{"$f":"O22","v":10757.99388},{"$f":"P22","v":10757.99388},{"$f":"Q22","v":10757.99388},{"$f":"R22","v":10757.99388},{"$f":"S22","v":10757.99388},{"$f":"T22","v":10757.99388},{"$f":"U22","v":10757.99388},{"$f":"V22","v":10757.99388},{"$f":"W22","v":10757.99388},{"$f":"X22","v":10757.99388},{"$f":"Y22","v":10757.99388},{"$f":"Z22","v":10757.99388},{"$f":"AA22","v":10757.99388},{"$f":"AB22","v":10757.99388},{"$f":"AC22","v":10757.99388},{"$f":"AD22","v":10757.99388},{"$f":"AE22","v":10757.99388},{"$f":"AF22","v":10757.99388},{"$f":"AG22","v":10757.99388},{"$f":"AH22","v":10757.99388},{"$f":"AI22","v":10757.99388}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Costs (non-escalated)"]
[null,{"$f":"IF(B21=\"\",\"\",B21)","v":"Fuel"},{"$f":"IF(C21=\"\",\"\",C21)","v":"True"},{"$f":"+D21","v":"CHP Fuel"},{"$f":"IF(E21=\"\",\"\",CONCATENATE(\"$/\",E21))","v":"$/MMBtu"},{"$f":"$E$10*$F$10","v":5.22},{"$f":"F32","v":5.22},{"$f":"G32","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22]
[null,{"$f":"IF(B22=\"\",\"\",B22)","v":"Fuel"},"True",null,{"$f":"IF(E22=\"\",\"\",CONCATENATE(\"$/\",E22))","v":"$/MMBtu"},{"$f":"F32","v":5.22},{"$f":"F33","v":5.22},{"$f":"G33","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22]
[null,{"$f":"IF(B23=\"\",\"\",B23)","v":""},"",0,""]
[null,{"$f":"IF(B24=\"\",\"\",B24)","v":""},"",0,""]
[null,{"$f":"IF(B25=\"\",\"\",B25)","v":""},"",0,""]
[null,{"$f":"IF(B26=\"\",\"\",B26)","v":""},""]
[null,{"$f":"IF(B27=\"\",\"\",B27)","v":""},""]
[null,{"$f":"IF(B28=\"\",\"\",B28)","v":""},""]
[null,{"$f":"IF(B29=\"\",\"\",B29)","v":""},"",{"$f":"IF(D29=\"\",\"\",D29)","v":""},{"$f":"IF(E29=\"\",\"\",CONCATENATE(\"$/\",E29))","v":""}]
[null,{"$f":"IF(B30=\"\",\"\",B30)","v":""},"",{"$f":"IF(D30=\"\",\"\",D30)","v":""},{"$f":"IF(E30=\"\",\"\",CONCATENATE(\"$/\",E30))","v":""}]
[null,null,null,"Quantities (non-escalated)"]
[null,{"$f":"IF(B32=\"\",\"\",B32)","v":"Fuel"},null,{"$f":"IF($E$17=\"True\",+HeatMap!A19,D21)","v":"CHP Fuel"},{"$f":"IF($E$17=\"True\",+HeatMap!B19,E21)","v":"MMBtu"},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,F21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,G21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,H21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,I21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,J21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,K21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,L21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,M21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,N21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,O21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,P21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,Q21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,R21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,S21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,T21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,U21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,V21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,W21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,X21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,Y21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,Z21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AA21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AB21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AC21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AD21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AE21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AF21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AG21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AH21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AI21)","v":28941.825828959994},{"$f":"IF($E$17=\"True\",+HeatMap!$C19,AJ21)","v":28941.825828959994}]
[null,{"$f":"IF(B33=\"\",\"\",B33)","v":"Fuel"},null,{"$f":"IF($E$17=\"True\",+HeatMap!A20,D22)","v":"Supplemental Fuel, Needs Unmet by CHP"},{"$f":"IF($E$17=\"True\",+HeatMap!B20,E22)","v":"MMBtu"},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,F22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,G22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,H22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,I22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,J22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,K22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,L22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,M22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,N22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,O22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,P22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,Q22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,R22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,S22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,T22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,U22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,V22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,W22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,X22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,Y22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,Z22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AA22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AB22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AC22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AD22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AE22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AF22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AG22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AH22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AI22)","v":10757.99388},{"$f":"IF($E$17=\"True\",+HeatMap!$C20,AJ22)","v":10757.99388}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A21,D23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B21,E23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,F23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,G23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,H23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,I23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,J23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,K23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,L23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,M23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,N23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,O23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,P23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,Q23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,R23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,S23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,T23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,U23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,V23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,W23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,X23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,Y23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,Z23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AA23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AB23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AC23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AD23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AE23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AF23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AG23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AH23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AI23)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C21,AJ23)","v":0}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A22,D24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B22,E24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,F24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,G24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,H24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,I24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,J24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,K24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,L24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,M24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,N24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,O24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,P24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,Q24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,R24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,S24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,T24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,U24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,V24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,W24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,X24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,Y24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,Z24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AA24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AB24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AC24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AD24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AE24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AF24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AG24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AH24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AI24)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C22,AJ24)","v":0}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A23,D25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B23,E25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,F25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,G25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,H25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,I25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,J25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,K25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,L25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,M25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,N25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,O25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,P25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,Q25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,R25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,S25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,T25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,U25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,V25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,W25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,X25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,Y25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,Z25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AA25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AB25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AC25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AD25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AE25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AF25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AG25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AH25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AI25)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C23,AJ25)","v":0}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A24,D26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B24,E26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,F26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,G26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,H26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,I26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,J26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,K26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,L26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,M26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,N26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,O26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,P26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,Q26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,R26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,S26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,T26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,U26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,V26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,W26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,X26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,Y26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,Z26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AA26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AB26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AC26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AD26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AE26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AF26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AG26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AH26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AI26)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C24,AJ26)","v":0}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A25,D27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B25,E27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,F27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,G27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,H27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,I27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,J27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,K27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,L27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,M27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,N27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,O27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,P27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,Q27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,R27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,S27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,T27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,U27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,V27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,W27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,X27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,Y27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,Z27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AA27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AB27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AC27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AD27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AE27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AF27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AG27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AH27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AI27)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C25,AJ27)","v":0}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A26,D28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B26,E28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,F28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,G28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,H28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,I28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,J28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,K28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,L28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,M28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,N28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,O28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,P28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,Q28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,R28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,S28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,T28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,U28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,V28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,W28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,X28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,Y28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,Z28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AA28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AB28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AC28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AD28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AE28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AF28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AG28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AH28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AI28)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C26,AJ28)","v":0}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A27,D29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B27,E29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,F29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,G29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,H29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,I29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,J29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,K29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,L29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,M29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,N29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,O29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,P29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,Q29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,R29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,S29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,T29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,U29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,V29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,W29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,X29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,Y29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,Z29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AA29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AB29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AC29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AD29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AE29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AF29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AG29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AH29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AI29)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C27,AJ29)","v":0}]
[null,"",null,{"$f":"IF($E$17=\"True\",+HeatMap!A28,D30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!B28,E30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,F30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,G30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,H30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,I30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,J30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,K30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,L30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,M30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,N30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,O30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,P30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,Q30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,R30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,S30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,T30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,U30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,V30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,W30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,X30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,Y30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,Z30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AA30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AB30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AC30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AD30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AE30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AF30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AG30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AH30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AI30)","v":0},{"$f":"IF($E$17=\"True\",+HeatMap!$C28,AJ30)","v":0}]
[null,null,null,"Costs (Non-escalated + Plant operating factor)"]
[null,{"$f":"IF(B21=\"\",\"\",B21)","v":"Fuel"},{"$f":"IF(C21=\"\",\"\",C21)","v":"True"},{"$f":"IF(D21=\"\",\"\",D21)","v":"CHP Fuel"},"$/Year",{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!D$35, HeatMap!$C30), +IF($C21=\"True\",F21*F32*General!D$35,F21*F32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!E$35, HeatMap!$C30), +IF($C21=\"True\",G21*G32*General!E$35,G21*G32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!F$35, HeatMap!$C30), +IF($C21=\"True\",H21*H32*General!F$35,H21*H32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!G$35, HeatMap!$C30), +IF($C21=\"True\",I21*I32*General!G$35,I21*I32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!H$35, HeatMap!$C30), +IF($C21=\"True\",J21*J32*General!H$35,J21*J32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!I$35, HeatMap!$C30), +IF($C21=\"True\",K21*K32*General!I$35,K21*K32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!J$35, HeatMap!$C30), +IF($C21=\"True\",L21*L32*General!J$35,L21*L32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!K$35, HeatMap!$C30), +IF($C21=\"True\",M21*M32*General!K$35,M21*M32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!L$35, HeatMap!$C30), +IF($C21=\"True\",N21*N32*General!L$35,N21*N32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!M$35, HeatMap!$C30), +IF($C21=\"True\",O21*O32*General!M$35,O21*O32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!N$35, HeatMap!$C30), +IF($C21=\"True\",P21*P32*General!N$35,P21*P32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!O$35, HeatMap!$C30), +IF($C21=\"True\",Q21*Q32*General!O$35,Q21*Q32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!P$35, HeatMap!$C30), +IF($C21=\"True\",R21*R32*General!P$35,R21*R32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!Q$35, HeatMap!$C30), +IF($C21=\"True\",S21*S32*General!Q$35,S21*S32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!R$35, HeatMap!$C30), +IF($C21=\"True\",T21*T32*General!R$35,T21*T32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!S$35, HeatMap!$C30), +IF($C21=\"True\",U21*U32*General!S$35,U21*U32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!T$35, HeatMap!$C30), +IF($C21=\"True\",V21*V32*General!T$35,V21*V32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!U$35, HeatMap!$C30), +IF($C21=\"True\",W21*W32*General!U$35,W21*W32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!V$35, HeatMap!$C30), +IF($C21=\"True\",X21*X32*General!V$35,X21*X32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!W$35, HeatMap!$C30), +IF($C21=\"True\",Y21*Y32*General!W$35,Y21*Y32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!X$35, HeatMap!$C30), +IF($C21=\"True\",Z21*Z32*General!X$35,Z21*Z32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!Y$35, HeatMap!$C30), +IF($C21=\"True\",AA21*AA32*General!Y$35,AA21*AA32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!Z$35, HeatMap!$C30), +IF($C21=\"True\",AB21*AB32*General!Z$35,AB21*AB32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AA$35, HeatMap!$C30), +IF($C21=\"True\",AC21*AC32*General!AA$35,AC21*AC32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AB$35, HeatMap!$C30), +IF($C21=\"True\",AD21*AD32*General!AB$35,AD21*AD32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AC$35, HeatMap!$C30), +IF($C21=\"True\",AE21*AE32*General!AC$35,AE21*AE32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AD$35, HeatMap!$C30), +IF($C21=\"True\",AF21*AF32*General!AD$35,AF21*AF32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AE$35, HeatMap!$C30), +IF($C21=\"True\",AG21*AG32*General!AE$35,AG21*AG32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AF$35, HeatMap!$C30), +IF($C21=\"True\",AH21*AH32*General!AF$35,AH21*AH32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AG$35, HeatMap!$C30), +IF($C21=\"True\",AI21*AI32*General!AG$35,AI21*AI32) )","v":151076.33082717116},{"$f":" IF($E$17=\"True\",+IF($C21=\"True\", HeatMap!$C30*General!AH$35, HeatMap!$C30), +IF($C21=\"True\",AJ21*AJ32*General!AH$35,AJ21*AJ32) )","v":151076.33082717116}]
[null,{"$f":"IF(B22=\"\",\"\",B22)","v":"Fuel"},"True",{"$f":"IF(D22=\"\",\"\",D22)","v":"Supplemental Fuel, Needs Unmet by CHP"},"$/Year",{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!D$35, HeatMap!$C31), +IF($C22=\"True\",F22*F33*General!D$35,F22*F33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!E$35, HeatMap!$C31), +IF($C22=\"True\",G22*G33*General!E$35,G22*G33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!F$35, HeatMap!$C31), +IF($C22=\"True\",H22*H33*General!F$35,H22*H33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!G$35, HeatMap!$C31), +IF($C22=\"True\",I22*I33*General!G$35,I22*I33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!H$35, HeatMap!$C31), +IF($C22=\"True\",J22*J33*General!H$35,J22*J33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!I$35, HeatMap!$C31), +IF($C22=\"True\",K22*K33*General!I$35,K22*K33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!J$35, HeatMap!$C31), +IF($C22=\"True\",L22*L33*General!J$35,L22*L33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!K$35, HeatMap!$C31), +IF($C22=\"True\",M22*M33*General!K$35,M22*M33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!L$35, HeatMap!$C31), +IF($C22=\"True\",N22*N33*General!L$35,N22*N33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!M$35, HeatMap!$C31), +IF($C22=\"True\",O22*O33*General!M$35,O22*O33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!N$35, HeatMap!$C31), +IF($C22=\"True\",P22*P33*General!N$35,P22*P33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!O$35, HeatMap!$C31), +IF($C22=\"True\",Q22*Q33*General!O$35,Q22*Q33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!P$35, HeatMap!$C31), +IF($C22=\"True\",R22*R33*General!P$35,R22*R33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!Q$35, HeatMap!$C31), +IF($C22=\"True\",S22*S33*General!Q$35,S22*S33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!R$35, HeatMap!$C31), +IF($C22=\"True\",T22*T33*General!R$35,T22*T33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!S$35, HeatMap!$C31), +IF($C22=\"True\",U22*U33*General!S$35,U22*U33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!T$35, HeatMap!$C31), +IF($C22=\"True\",V22*V33*General!T$35,V22*V33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!U$35, HeatMap!$C31), +IF($C22=\"True\",W22*W33*General!U$35,W22*W33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!V$35, HeatMap!$C31), +IF($C22=\"True\",X22*X33*General!V$35,X22*X33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!W$35, HeatMap!$C31), +IF($C22=\"True\",Y22*Y33*General!W$35,Y22*Y33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!X$35, HeatMap!$C31), +IF($C22=\"True\",Z22*Z33*General!X$35,Z22*Z33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!Y$35, HeatMap!$C31), +IF($C22=\"True\",AA22*AA33*General!Y$35,AA22*AA33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!Z$35, HeatMap!$C31), +IF($C22=\"True\",AB22*AB33*General!Z$35,AB22*AB33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AA$35, HeatMap!$C31), +IF($C22=\"True\",AC22*AC33*General!AA$35,AC22*AC33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AB$35, HeatMap!$C31), +IF($C22=\"True\",AD22*AD33*General!AB$35,AD22*AD33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AC$35, HeatMap!$C31), +IF($C22=\"True\",AE22*AE33*General!AC$35,AE22*AE33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AD$35, HeatMap!$C31), +IF($C22=\"True\",AF22*AF33*General!AD$35,AF22*AF33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AE$35, HeatMap!$C31), +IF($C22=\"True\",AG22*AG33*General!AE$35,AG22*AG33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AF$35, HeatMap!$C31), +IF($C22=\"True\",AH22*AH33*General!AF$35,AH22*AH33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AG$35, HeatMap!$C31), +IF($C22=\"True\",AI22*AI33*General!AG$35,AI22*AI33) )","v":56156.728053599996},{"$f":" IF($E$17=\"True\",+IF($C22=\"True\", HeatMap!$C31*General!AH$35, HeatMap!$C31), +IF($C22=\"True\",AJ22*AJ33*General!AH$35,AJ22*AJ33) )","v":56156.728053599996}]
[null,{"$f":"IF(B23=\"\",\"\",B23)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!D$35, HeatMap!$C32), +IF($C23=\"True\",F23*F34*General!D$35,F23*F34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!E$35, HeatMap!$C32), +IF($C23=\"True\",G23*G34*General!E$35,G23*G34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!F$35, HeatMap!$C32), +IF($C23=\"True\",H23*H34*General!F$35,H23*H34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!G$35, HeatMap!$C32), +IF($C23=\"True\",I23*I34*General!G$35,I23*I34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!H$35, HeatMap!$C32), +IF($C23=\"True\",J23*J34*General!H$35,J23*J34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!I$35, HeatMap!$C32), +IF($C23=\"True\",K23*K34*General!I$35,K23*K34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!J$35, HeatMap!$C32), +IF($C23=\"True\",L23*L34*General!J$35,L23*L34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!K$35, HeatMap!$C32), +IF($C23=\"True\",M23*M34*General!K$35,M23*M34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!L$35, HeatMap!$C32), +IF($C23=\"True\",N23*N34*General!L$35,N23*N34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!M$35, HeatMap!$C32), +IF($C23=\"True\",O23*O34*General!M$35,O23*O34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!N$35, HeatMap!$C32), +IF($C23=\"True\",P23*P34*General!N$35,P23*P34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!O$35, HeatMap!$C32), +IF($C23=\"True\",Q23*Q34*General!O$35,Q23*Q34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!P$35, HeatMap!$C32), +IF($C23=\"True\",R23*R34*General!P$35,R23*R34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!Q$35, HeatMap!$C32), +IF($C23=\"True\",S23*S34*General!Q$35,S23*S34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!R$35, HeatMap!$C32), +IF($C23=\"True\",T23*T34*General!R$35,T23*T34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!S$35, HeatMap!$C32), +IF($C23=\"True\",U23*U34*General!S$35,U23*U34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!T$35, HeatMap!$C32), +IF($C23=\"True\",V23*V34*General!T$35,V23*V34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!U$35, HeatMap!$C32), +IF($C23=\"True\",W23*W34*General!U$35,W23*W34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!V$35, HeatMap!$C32), +IF($C23=\"True\",X23*X34*General!V$35,X23*X34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!W$35, HeatMap!$C32), +IF($C23=\"True\",Y23*Y34*General!W$35,Y23*Y34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!X$35, HeatMap!$C32), +IF($C23=\"True\",Z23*Z34*General!X$35,Z23*Z34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!Y$35, HeatMap!$C32), +IF($C23=\"True\",AA23*AA34*General!Y$35,AA23*AA34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!Z$35, HeatMap!$C32), +IF($C23=\"True\",AB23*AB34*General!Z$35,AB23*AB34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AA$35, HeatMap!$C32), +IF($C23=\"True\",AC23*AC34*General!AA$35,AC23*AC34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AB$35, HeatMap!$C32), +IF($C23=\"True\",AD23*AD34*General!AB$35,AD23*AD34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AC$35, HeatMap!$C32), +IF($C23=\"True\",AE23*AE34*General!AC$35,AE23*AE34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AD$35, HeatMap!$C32), +IF($C23=\"True\",AF23*AF34*General!AD$35,AF23*AF34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AE$35, HeatMap!$C32), +IF($C23=\"True\",AG23*AG34*General!AE$35,AG23*AG34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AF$35, HeatMap!$C32), +IF($C23=\"True\",AH23*AH34*General!AF$35,AH23*AH34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AG$35, HeatMap!$C32), +IF($C23=\"True\",AI23*AI34*General!AG$35,AI23*AI34) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C23=\"True\", HeatMap!$C32*General!AH$35, HeatMap!$C32), +IF($C23=\"True\",AJ23*AJ34*General!AH$35,AJ23*AJ34) )","v":0}]
[null,{"$f":"IF(B24=\"\",\"\",B24)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!D$35, HeatMap!$C33), +IF($C24=\"True\",F24*F35*General!D$35,F24*F35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!E$35, HeatMap!$C33), +IF($C24=\"True\",G24*G35*General!E$35,G24*G35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!F$35, HeatMap!$C33), +IF($C24=\"True\",H24*H35*General!F$35,H24*H35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!G$35, HeatMap!$C33), +IF($C24=\"True\",I24*I35*General!G$35,I24*I35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!H$35, HeatMap!$C33), +IF($C24=\"True\",J24*J35*General!H$35,J24*J35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!I$35, HeatMap!$C33), +IF($C24=\"True\",K24*K35*General!I$35,K24*K35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!J$35, HeatMap!$C33), +IF($C24=\"True\",L24*L35*General!J$35,L24*L35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!K$35, HeatMap!$C33), +IF($C24=\"True\",M24*M35*General!K$35,M24*M35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!L$35, HeatMap!$C33), +IF($C24=\"True\",N24*N35*General!L$35,N24*N35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!M$35, HeatMap!$C33), +IF($C24=\"True\",O24*O35*General!M$35,O24*O35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!N$35, HeatMap!$C33), +IF($C24=\"True\",P24*P35*General!N$35,P24*P35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!O$35, HeatMap!$C33), +IF($C24=\"True\",Q24*Q35*General!O$35,Q24*Q35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!P$35, HeatMap!$C33), +IF($C24=\"True\",R24*R35*General!P$35,R24*R35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!Q$35, HeatMap!$C33), +IF($C24=\"True\",S24*S35*General!Q$35,S24*S35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!R$35, HeatMap!$C33), +IF($C24=\"True\",T24*T35*General!R$35,T24*T35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!S$35, HeatMap!$C33), +IF($C24=\"True\",U24*U35*General!S$35,U24*U35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!T$35, HeatMap!$C33), +IF($C24=\"True\",V24*V35*General!T$35,V24*V35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!U$35, HeatMap!$C33), +IF($C24=\"True\",W24*W35*General!U$35,W24*W35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!V$35, HeatMap!$C33), +IF($C24=\"True\",X24*X35*General!V$35,X24*X35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!W$35, HeatMap!$C33), +IF($C24=\"True\",Y24*Y35*General!W$35,Y24*Y35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!X$35, HeatMap!$C33), +IF($C24=\"True\",Z24*Z35*General!X$35,Z24*Z35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!Y$35, HeatMap!$C33), +IF($C24=\"True\",AA24*AA35*General!Y$35,AA24*AA35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!Z$35, HeatMap!$C33), +IF($C24=\"True\",AB24*AB35*General!Z$35,AB24*AB35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AA$35, HeatMap!$C33), +IF($C24=\"True\",AC24*AC35*General!AA$35,AC24*AC35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AB$35, HeatMap!$C33), +IF($C24=\"True\",AD24*AD35*General!AB$35,AD24*AD35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AC$35, HeatMap!$C33), +IF($C24=\"True\",AE24*AE35*General!AC$35,AE24*AE35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AD$35, HeatMap!$C33), +IF($C24=\"True\",AF24*AF35*General!AD$35,AF24*AF35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AE$35, HeatMap!$C33), +IF($C24=\"True\",AG24*AG35*General!AE$35,AG24*AG35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AF$35, HeatMap!$C33), +IF($C24=\"True\",AH24*AH35*General!AF$35,AH24*AH35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AG$35, HeatMap!$C33), +IF($C24=\"True\",AI24*AI35*General!AG$35,AI24*AI35) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C24=\"True\", HeatMap!$C33*General!AH$35, HeatMap!$C33), +IF($C24=\"True\",AJ24*AJ35*General!AH$35,AJ24*AJ35) )","v":0}]
[null,{"$f":"IF(B25=\"\",\"\",B25)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!D$35, HeatMap!$C34), +IF($C25=\"True\",F25*F36*General!D$35,F25*F36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!E$35, HeatMap!$C34), +IF($C25=\"True\",G25*G36*General!E$35,G25*G36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!F$35, HeatMap!$C34), +IF($C25=\"True\",H25*H36*General!F$35,H25*H36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!G$35, HeatMap!$C34), +IF($C25=\"True\",I25*I36*General!G$35,I25*I36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!H$35, HeatMap!$C34), +IF($C25=\"True\",J25*J36*General!H$35,J25*J36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!I$35, HeatMap!$C34), +IF($C25=\"True\",K25*K36*General!I$35,K25*K36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!J$35, HeatMap!$C34), +IF($C25=\"True\",L25*L36*General!J$35,L25*L36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!K$35, HeatMap!$C34), +IF($C25=\"True\",M25*M36*General!K$35,M25*M36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!L$35, HeatMap!$C34), +IF($C25=\"True\",N25*N36*General!L$35,N25*N36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!M$35, HeatMap!$C34), +IF($C25=\"True\",O25*O36*General!M$35,O25*O36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!N$35, HeatMap!$C34), +IF($C25=\"True\",P25*P36*General!N$35,P25*P36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!O$35, HeatMap!$C34), +IF($C25=\"True\",Q25*Q36*General!O$35,Q25*Q36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!P$35, HeatMap!$C34), +IF($C25=\"True\",R25*R36*General!P$35,R25*R36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!Q$35, HeatMap!$C34), +IF($C25=\"True\",S25*S36*General!Q$35,S25*S36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!R$35, HeatMap!$C34), +IF($C25=\"True\",T25*T36*General!R$35,T25*T36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!S$35, HeatMap!$C34), +IF($C25=\"True\",U25*U36*General!S$35,U25*U36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!T$35, HeatMap!$C34), +IF($C25=\"True\",V25*V36*General!T$35,V25*V36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!U$35, HeatMap!$C34), +IF($C25=\"True\",W25*W36*General!U$35,W25*W36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!V$35, HeatMap!$C34), +IF($C25=\"True\",X25*X36*General!V$35,X25*X36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!W$35, HeatMap!$C34), +IF($C25=\"True\",Y25*Y36*General!W$35,Y25*Y36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!X$35, HeatMap!$C34), +IF($C25=\"True\",Z25*Z36*General!X$35,Z25*Z36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!Y$35, HeatMap!$C34), +IF($C25=\"True\",AA25*AA36*General!Y$35,AA25*AA36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!Z$35, HeatMap!$C34), +IF($C25=\"True\",AB25*AB36*General!Z$35,AB25*AB36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AA$35, HeatMap!$C34), +IF($C25=\"True\",AC25*AC36*General!AA$35,AC25*AC36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AB$35, HeatMap!$C34), +IF($C25=\"True\",AD25*AD36*General!AB$35,AD25*AD36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AC$35, HeatMap!$C34), +IF($C25=\"True\",AE25*AE36*General!AC$35,AE25*AE36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AD$35, HeatMap!$C34), +IF($C25=\"True\",AF25*AF36*General!AD$35,AF25*AF36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AE$35, HeatMap!$C34), +IF($C25=\"True\",AG25*AG36*General!AE$35,AG25*AG36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AF$35, HeatMap!$C34), +IF($C25=\"True\",AH25*AH36*General!AF$35,AH25*AH36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AG$35, HeatMap!$C34), +IF($C25=\"True\",AI25*AI36*General!AG$35,AI25*AI36) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C25=\"True\", HeatMap!$C34*General!AH$35, HeatMap!$C34), +IF($C25=\"True\",AJ25*AJ36*General!AH$35,AJ25*AJ36) )","v":0}]
[null,{"$f":"IF(B26=\"\",\"\",B26)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!D$35, HeatMap!$C35), +IF($C26=\"True\",F26*F37*General!D$35,F26*F37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!E$35, HeatMap!$C35), +IF($C26=\"True\",G26*G37*General!E$35,G26*G37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!F$35, HeatMap!$C35), +IF($C26=\"True\",H26*H37*General!F$35,H26*H37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!G$35, HeatMap!$C35), +IF($C26=\"True\",I26*I37*General!G$35,I26*I37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!H$35, HeatMap!$C35), +IF($C26=\"True\",J26*J37*General!H$35,J26*J37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!I$35, HeatMap!$C35), +IF($C26=\"True\",K26*K37*General!I$35,K26*K37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!J$35, HeatMap!$C35), +IF($C26=\"True\",L26*L37*General!J$35,L26*L37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!K$35, HeatMap!$C35), +IF($C26=\"True\",M26*M37*General!K$35,M26*M37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!L$35, HeatMap!$C35), +IF($C26=\"True\",N26*N37*General!L$35,N26*N37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!M$35, HeatMap!$C35), +IF($C26=\"True\",O26*O37*General!M$35,O26*O37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!N$35, HeatMap!$C35), +IF($C26=\"True\",P26*P37*General!N$35,P26*P37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!O$35, HeatMap!$C35), +IF($C26=\"True\",Q26*Q37*General!O$35,Q26*Q37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!P$35, HeatMap!$C35), +IF($C26=\"True\",R26*R37*General!P$35,R26*R37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!Q$35, HeatMap!$C35), +IF($C26=\"True\",S26*S37*General!Q$35,S26*S37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!R$35, HeatMap!$C35), +IF($C26=\"True\",T26*T37*General!R$35,T26*T37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!S$35, HeatMap!$C35), +IF($C26=\"True\",U26*U37*General!S$35,U26*U37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!T$35, HeatMap!$C35), +IF($C26=\"True\",V26*V37*General!T$35,V26*V37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!U$35, HeatMap!$C35), +IF($C26=\"True\",W26*W37*General!U$35,W26*W37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!V$35, HeatMap!$C35), +IF($C26=\"True\",X26*X37*General!V$35,X26*X37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!W$35, HeatMap!$C35), +IF($C26=\"True\",Y26*Y37*General!W$35,Y26*Y37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!X$35, HeatMap!$C35), +IF($C26=\"True\",Z26*Z37*General!X$35,Z26*Z37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!Y$35, HeatMap!$C35), +IF($C26=\"True\",AA26*AA37*General!Y$35,AA26*AA37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!Z$35, HeatMap!$C35), +IF($C26=\"True\",AB26*AB37*General!Z$35,AB26*AB37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AA$35, HeatMap!$C35), +IF($C26=\"True\",AC26*AC37*General!AA$35,AC26*AC37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AB$35, HeatMap!$C35), +IF($C26=\"True\",AD26*AD37*General!AB$35,AD26*AD37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AC$35, HeatMap!$C35), +IF($C26=\"True\",AE26*AE37*General!AC$35,AE26*AE37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AD$35, HeatMap!$C35), +IF($C26=\"True\",AF26*AF37*General!AD$35,AF26*AF37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AE$35, HeatMap!$C35), +IF($C26=\"True\",AG26*AG37*General!AE$35,AG26*AG37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AF$35, HeatMap!$C35), +IF($C26=\"True\",AH26*AH37*General!AF$35,AH26*AH37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AG$35, HeatMap!$C35), +IF($C26=\"True\",AI26*AI37*General!AG$35,AI26*AI37) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C26=\"True\", HeatMap!$C35*General!AH$35, HeatMap!$C35), +IF($C26=\"True\",AJ26*AJ37*General!AH$35,AJ26*AJ37) )","v":0}]
[null,{"$f":"IF(B27=\"\",\"\",B27)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!D$35, HeatMap!$C36), +IF($C27=\"True\",F27*F38*General!D$35,F27*F38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!E$35, HeatMap!$C36), +IF($C27=\"True\",G27*G38*General!E$35,G27*G38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!F$35, HeatMap!$C36), +IF($C27=\"True\",H27*H38*General!F$35,H27*H38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!G$35, HeatMap!$C36), +IF($C27=\"True\",I27*I38*General!G$35,I27*I38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!H$35, HeatMap!$C36), +IF($C27=\"True\",J27*J38*General!H$35,J27*J38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!I$35, HeatMap!$C36), +IF($C27=\"True\",K27*K38*General!I$35,K27*K38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!J$35, HeatMap!$C36), +IF($C27=\"True\",L27*L38*General!J$35,L27*L38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!K$35, HeatMap!$C36), +IF($C27=\"True\",M27*M38*General!K$35,M27*M38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!L$35, HeatMap!$C36), +IF($C27=\"True\",N27*N38*General!L$35,N27*N38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!M$35, HeatMap!$C36), +IF($C27=\"True\",O27*O38*General!M$35,O27*O38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!N$35, HeatMap!$C36), +IF($C27=\"True\",P27*P38*General!N$35,P27*P38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!O$35, HeatMap!$C36), +IF($C27=\"True\",Q27*Q38*General!O$35,Q27*Q38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!P$35, HeatMap!$C36), +IF($C27=\"True\",R27*R38*General!P$35,R27*R38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!Q$35, HeatMap!$C36), +IF($C27=\"True\",S27*S38*General!Q$35,S27*S38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!R$35, HeatMap!$C36), +IF($C27=\"True\",T27*T38*General!R$35,T27*T38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!S$35, HeatMap!$C36), +IF($C27=\"True\",U27*U38*General!S$35,U27*U38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!T$35, HeatMap!$C36), +IF($C27=\"True\",V27*V38*General!T$35,V27*V38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!U$35, HeatMap!$C36), +IF($C27=\"True\",W27*W38*General!U$35,W27*W38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!V$35, HeatMap!$C36), +IF($C27=\"True\",X27*X38*General!V$35,X27*X38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!W$35, HeatMap!$C36), +IF($C27=\"True\",Y27*Y38*General!W$35,Y27*Y38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!X$35, HeatMap!$C36), +IF($C27=\"True\",Z27*Z38*General!X$35,Z27*Z38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!Y$35, HeatMap!$C36), +IF($C27=\"True\",AA27*AA38*General!Y$35,AA27*AA38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!Z$35, HeatMap!$C36), +IF($C27=\"True\",AB27*AB38*General!Z$35,AB27*AB38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AA$35, HeatMap!$C36), +IF($C27=\"True\",AC27*AC38*General!AA$35,AC27*AC38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AB$35, HeatMap!$C36), +IF($C27=\"True\",AD27*AD38*General!AB$35,AD27*AD38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AC$35, HeatMap!$C36), +IF($C27=\"True\",AE27*AE38*General!AC$35,AE27*AE38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AD$35, HeatMap!$C36), +IF($C27=\"True\",AF27*AF38*General!AD$35,AF27*AF38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AE$35, HeatMap!$C36), +IF($C27=\"True\",AG27*AG38*General!AE$35,AG27*AG38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AF$35, HeatMap!$C36), +IF($C27=\"True\",AH27*AH38*General!AF$35,AH27*AH38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AG$35, HeatMap!$C36), +IF($C27=\"True\",AI27*AI38*General!AG$35,AI27*AI38) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C27=\"True\", HeatMap!$C36*General!AH$35, HeatMap!$C36), +IF($C27=\"True\",AJ27*AJ38*General!AH$35,AJ27*AJ38) )","v":0}]
[null,{"$f":"IF(B28=\"\",\"\",B28)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!D$35, HeatMap!$C37), +IF($C28=\"True\",F28*F39*General!D$35,F28*F39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!E$35, HeatMap!$C37), +IF($C28=\"True\",G28*G39*General!E$35,G28*G39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!F$35, HeatMap!$C37), +IF($C28=\"True\",H28*H39*General!F$35,H28*H39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!G$35, HeatMap!$C37), +IF($C28=\"True\",I28*I39*General!G$35,I28*I39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!H$35, HeatMap!$C37), +IF($C28=\"True\",J28*J39*General!H$35,J28*J39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!I$35, HeatMap!$C37), +IF($C28=\"True\",K28*K39*General!I$35,K28*K39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!J$35, HeatMap!$C37), +IF($C28=\"True\",L28*L39*General!J$35,L28*L39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!K$35, HeatMap!$C37), +IF($C28=\"True\",M28*M39*General!K$35,M28*M39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!L$35, HeatMap!$C37), +IF($C28=\"True\",N28*N39*General!L$35,N28*N39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!M$35, HeatMap!$C37), +IF($C28=\"True\",O28*O39*General!M$35,O28*O39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!N$35, HeatMap!$C37), +IF($C28=\"True\",P28*P39*General!N$35,P28*P39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!O$35, HeatMap!$C37), +IF($C28=\"True\",Q28*Q39*General!O$35,Q28*Q39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!P$35, HeatMap!$C37), +IF($C28=\"True\",R28*R39*General!P$35,R28*R39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!Q$35, HeatMap!$C37), +IF($C28=\"True\",S28*S39*General!Q$35,S28*S39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!R$35, HeatMap!$C37), +IF($C28=\"True\",T28*T39*General!R$35,T28*T39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!S$35, HeatMap!$C37), +IF($C28=\"True\",U28*U39*General!S$35,U28*U39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!T$35, HeatMap!$C37), +IF($C28=\"True\",V28*V39*General!T$35,V28*V39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!U$35, HeatMap!$C37), +IF($C28=\"True\",W28*W39*General!U$35,W28*W39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!V$35, HeatMap!$C37), +IF($C28=\"True\",X28*X39*General!V$35,X28*X39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!W$35, HeatMap!$C37), +IF($C28=\"True\",Y28*Y39*General!W$35,Y28*Y39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!X$35, HeatMap!$C37), +IF($C28=\"True\",Z28*Z39*General!X$35,Z28*Z39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!Y$35, HeatMap!$C37), +IF($C28=\"True\",AA28*AA39*General!Y$35,AA28*AA39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!Z$35, HeatMap!$C37), +IF($C28=\"True\",AB28*AB39*General!Z$35,AB28*AB39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AA$35, HeatMap!$C37), +IF($C28=\"True\",AC28*AC39*General!AA$35,AC28*AC39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AB$35, HeatMap!$C37), +IF($C28=\"True\",AD28*AD39*General!AB$35,AD28*AD39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AC$35, HeatMap!$C37), +IF($C28=\"True\",AE28*AE39*General!AC$35,AE28*AE39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AD$35, HeatMap!$C37), +IF($C28=\"True\",AF28*AF39*General!AD$35,AF28*AF39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AE$35, HeatMap!$C37), +IF($C28=\"True\",AG28*AG39*General!AE$35,AG28*AG39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AF$35, HeatMap!$C37), +IF($C28=\"True\",AH28*AH39*General!AF$35,AH28*AH39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AG$35, HeatMap!$C37), +IF($C28=\"True\",AI28*AI39*General!AG$35,AI28*AI39) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C28=\"True\", HeatMap!$C37*General!AH$35, HeatMap!$C37), +IF($C28=\"True\",AJ28*AJ39*General!AH$35,AJ28*AJ39) )","v":0}]
[null,{"$f":"IF(B29=\"\",\"\",B29)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!D$35, HeatMap!$C38), +IF($C29=\"True\",F29*F40*General!D$35,F29*F40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!E$35, HeatMap!$C38), +IF($C29=\"True\",G29*G40*General!E$35,G29*G40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!F$35, HeatMap!$C38), +IF($C29=\"True\",H29*H40*General!F$35,H29*H40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!G$35, HeatMap!$C38), +IF($C29=\"True\",I29*I40*General!G$35,I29*I40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!H$35, HeatMap!$C38), +IF($C29=\"True\",J29*J40*General!H$35,J29*J40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!I$35, HeatMap!$C38), +IF($C29=\"True\",K29*K40*General!I$35,K29*K40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!J$35, HeatMap!$C38), +IF($C29=\"True\",L29*L40*General!J$35,L29*L40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!K$35, HeatMap!$C38), +IF($C29=\"True\",M29*M40*General!K$35,M29*M40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!L$35, HeatMap!$C38), +IF($C29=\"True\",N29*N40*General!L$35,N29*N40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!M$35, HeatMap!$C38), +IF($C29=\"True\",O29*O40*General!M$35,O29*O40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!N$35, HeatMap!$C38), +IF($C29=\"True\",P29*P40*General!N$35,P29*P40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!O$35, HeatMap!$C38), +IF($C29=\"True\",Q29*Q40*General!O$35,Q29*Q40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!P$35, HeatMap!$C38), +IF($C29=\"True\",R29*R40*General!P$35,R29*R40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!Q$35, HeatMap!$C38), +IF($C29=\"True\",S29*S40*General!Q$35,S29*S40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!R$35, HeatMap!$C38), +IF($C29=\"True\",T29*T40*General!R$35,T29*T40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!S$35, HeatMap!$C38), +IF($C29=\"True\",U29*U40*General!S$35,U29*U40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!T$35, HeatMap!$C38), +IF($C29=\"True\",V29*V40*General!T$35,V29*V40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!U$35, HeatMap!$C38), +IF($C29=\"True\",W29*W40*General!U$35,W29*W40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!V$35, HeatMap!$C38), +IF($C29=\"True\",X29*X40*General!V$35,X29*X40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!W$35, HeatMap!$C38), +IF($C29=\"True\",Y29*Y40*General!W$35,Y29*Y40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!X$35, HeatMap!$C38), +IF($C29=\"True\",Z29*Z40*General!X$35,Z29*Z40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!Y$35, HeatMap!$C38), +IF($C29=\"True\",AA29*AA40*General!Y$35,AA29*AA40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!Z$35, HeatMap!$C38), +IF($C29=\"True\",AB29*AB40*General!Z$35,AB29*AB40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AA$35, HeatMap!$C38), +IF($C29=\"True\",AC29*AC40*General!AA$35,AC29*AC40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AB$35, HeatMap!$C38), +IF($C29=\"True\",AD29*AD40*General!AB$35,AD29*AD40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AC$35, HeatMap!$C38), +IF($C29=\"True\",AE29*AE40*General!AC$35,AE29*AE40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AD$35, HeatMap!$C38), +IF($C29=\"True\",AF29*AF40*General!AD$35,AF29*AF40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AE$35, HeatMap!$C38), +IF($C29=\"True\",AG29*AG40*General!AE$35,AG29*AG40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AF$35, HeatMap!$C38), +IF($C29=\"True\",AH29*AH40*General!AF$35,AH29*AH40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AG$35, HeatMap!$C38), +IF($C29=\"True\",AI29*AI40*General!AG$35,AI29*AI40) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C29=\"True\", HeatMap!$C38*General!AH$35, HeatMap!$C38), +IF($C29=\"True\",AJ29*AJ40*General!AH$35,AJ29*AJ40) )","v":0}]
[null,{"$f":"IF(B30=\"\",\"\",B30)","v":""},"","","$/Year",{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!D$35, HeatMap!$C39), +IF($C30=\"True\",F30*F41*General!D$35,F30*F41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!E$35, HeatMap!$C39), +IF($C30=\"True\",G30*G41*General!E$35,G30*G41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!F$35, HeatMap!$C39), +IF($C30=\"True\",H30*H41*General!F$35,H30*H41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!G$35, HeatMap!$C39), +IF($C30=\"True\",I30*I41*General!G$35,I30*I41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!H$35, HeatMap!$C39), +IF($C30=\"True\",J30*J41*General!H$35,J30*J41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!I$35, HeatMap!$C39), +IF($C30=\"True\",K30*K41*General!I$35,K30*K41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!J$35, HeatMap!$C39), +IF($C30=\"True\",L30*L41*General!J$35,L30*L41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!K$35, HeatMap!$C39), +IF($C30=\"True\",M30*M41*General!K$35,M30*M41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!L$35, HeatMap!$C39), +IF($C30=\"True\",N30*N41*General!L$35,N30*N41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!M$35, HeatMap!$C39), +IF($C30=\"True\",O30*O41*General!M$35,O30*O41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!N$35, HeatMap!$C39), +IF($C30=\"True\",P30*P41*General!N$35,P30*P41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!O$35, HeatMap!$C39), +IF($C30=\"True\",Q30*Q41*General!O$35,Q30*Q41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!P$35, HeatMap!$C39), +IF($C30=\"True\",R30*R41*General!P$35,R30*R41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!Q$35, HeatMap!$C39), +IF($C30=\"True\",S30*S41*General!Q$35,S30*S41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!R$35, HeatMap!$C39), +IF($C30=\"True\",T30*T41*General!R$35,T30*T41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!S$35, HeatMap!$C39), +IF($C30=\"True\",U30*U41*General!S$35,U30*U41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!T$35, HeatMap!$C39), +IF($C30=\"True\",V30*V41*General!T$35,V30*V41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!U$35, HeatMap!$C39), +IF($C30=\"True\",W30*W41*General!U$35,W30*W41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!V$35, HeatMap!$C39), +IF($C30=\"True\",X30*X41*General!V$35,X30*X41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!W$35, HeatMap!$C39), +IF($C30=\"True\",Y30*Y41*General!W$35,Y30*Y41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!X$35, HeatMap!$C39), +IF($C30=\"True\",Z30*Z41*General!X$35,Z30*Z41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!Y$35, HeatMap!$C39), +IF($C30=\"True\",AA30*AA41*General!Y$35,AA30*AA41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!Z$35, HeatMap!$C39), +IF($C30=\"True\",AB30*AB41*General!Z$35,AB30*AB41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AA$35, HeatMap!$C39), +IF($C30=\"True\",AC30*AC41*General!AA$35,AC30*AC41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AB$35, HeatMap!$C39), +IF($C30=\"True\",AD30*AD41*General!AB$35,AD30*AD41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AC$35, HeatMap!$C39), +IF($C30=\"True\",AE30*AE41*General!AC$35,AE30*AE41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AD$35, HeatMap!$C39), +IF($C30=\"True\",AF30*AF41*General!AD$35,AF30*AF41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AE$35, HeatMap!$C39), +IF($C30=\"True\",AG30*AG41*General!AE$35,AG30*AG41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AF$35, HeatMap!$C39), +IF($C30=\"True\",AH30*AH41*General!AF$35,AH30*AH41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AG$35, HeatMap!$C39), +IF($C30=\"True\",AI30*AI41*General!AG$35,AI30*AI41) )","v":0},{"$f":" IF($E$17=\"True\",+IF($C30=\"True\", HeatMap!$C39*General!AH$35, HeatMap!$C39), +IF($C30=\"True\",AJ30*AJ41*General!AH$35,AJ30*AJ41) )","v":0}]
[null,null,null,"Total Purchased Fuels",null,{"$f":"E211","v":207233.05888077116},207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116]
[null,null,null,"Total Non-Fuel Purchases",null,{"$f":"E224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null," Costs (Escalated + Sensitivity + Plant Operating Factor)"]
[null,{"$f":"IF(B21=\"\",\"\",B21)","v":"Fuel"},{"$f":"IF(C21=\"\",\"\",C21)","v":"True"},{"$f":"+D21","v":"CHP Fuel"},"$/Year",{"$f":"F54*WhatIf!$B31*'Cost Escalation'!B272","v":151076.33082717116},{"$f":"G54*WhatIf!$B31*'Cost Escalation'!C272","v":154853.23909785043},{"$f":"H54*WhatIf!$B31*'Cost Escalation'!D272","v":158724.57007529668},{"$f":"I54*WhatIf!$B31*'Cost Escalation'!E272","v":162692.6843271791},{"$f":"J54*WhatIf!$B31*'Cost Escalation'!F272","v":166760.00143535854},{"$f":"K54*WhatIf!$B31*'Cost Escalation'!G272","v":170929.00147124252},{"$f":"L54*WhatIf!$B31*'Cost Escalation'!H272","v":175202.22650802357},{"$f":"M54*WhatIf!$B31*'Cost Escalation'!I272","v":179582.28217072412},{"$f":"N54*WhatIf!$B31*'Cost Escalation'!J272","v":184071.8392249922},{"$f":"O54*WhatIf!$B31*'Cost Escalation'!K272","v":188673.63520561697},{"$f":"P54*WhatIf!$B31*'Cost Escalation'!L272","v":193390.47608575737},{"$f":"Q54*WhatIf!$B31*'Cost Escalation'!M272","v":198225.23798790132},{"$f":"R54*WhatIf!$B31*'Cost Escalation'!N272","v":203180.86893759883},{"$f":"S54*WhatIf!$B31*'Cost Escalation'!O272","v":208260.39066103878},{"$f":"T54*WhatIf!$B31*'Cost Escalation'!P272","v":213466.90042756475},{"$f":"U54*WhatIf!$B31*'Cost Escalation'!Q272","v":218803.57293825381},{"$f":"V54*WhatIf!$B31*'Cost Escalation'!R272","v":224273.66226171015},{"$f":"W54*WhatIf!$B31*'Cost Escalation'!S272","v":229880.50381825288},{"$f":"X54*WhatIf!$B31*'Cost Escalation'!T272","v":235627.51641370918},{"$f":"Y54*WhatIf!$B31*'Cost Escalation'!U272","v":241518.20432405188},{"$f":"Z54*WhatIf!$B31*'Cost Escalation'!V272","v":247556.15943215316},{"$f":"AA54*WhatIf!$B31*'Cost Escalation'!W272","v":253745.06341795696},{"$f":"AB54*WhatIf!$B31*'Cost Escalation'!X272","v":260088.69000340585},{"$f":"AC54*WhatIf!$B31*'Cost Escalation'!Y272","v":266590.90725349099},{"$f":"AD54*WhatIf!$B31*'Cost Escalation'!Z272","v":273255.67993482825},{"$f":"AE54*WhatIf!$B31*'Cost Escalation'!AA272","v":280087.07193319889},{"$f":"AF54*WhatIf!$B31*'Cost Escalation'!AB272","v":287089.24873152887},{"$f":"AG54*WhatIf!$B31*'Cost Escalation'!AC272","v":294266.47994981706},{"$f":"AH54*WhatIf!$B31*'Cost Escalation'!AD272","v":301623.14194856246},{"$f":"AI54*WhatIf!$B31*'Cost Escalation'!AE272","v":309163.72049727646},{"$f":"AJ54*WhatIf!$B31*'Cost Escalation'!AF272","v":316892.81350970839}]
[null,{"$f":"IF(B22=\"\",\"\",B22)","v":"Fuel"},"True","Supplemental Fuel, Needs Unmet by CHP","$/Year",{"$f":"IFERROR(F55*WhatIf!$B32*'Cost Escalation'!B273,\"\")","v":56156.728053599996},{"$f":"IFERROR(G55*WhatIf!$B32*'Cost Escalation'!C273,\"\")","v":57560.646254939988},{"$f":"IFERROR(H55*WhatIf!$B32*'Cost Escalation'!D273,\"\")","v":58999.662411313489},{"$f":"IFERROR(I55*WhatIf!$B32*'Cost Escalation'!E273,\"\")","v":60474.65397159633},{"$f":"IFERROR(J55*WhatIf!$B32*'Cost Escalation'!F273,\"\")","v":61986.520320886229},{"$f":"IFERROR(K55*WhatIf!$B32*'Cost Escalation'!G273,\"\")","v":63536.183328908381},{"$f":"IFERROR(L55*WhatIf!$B32*'Cost Escalation'!H273,\"\")","v":65124.587912131086},{"$f":"IFERROR(M55*WhatIf!$B32*'Cost Escalation'!I273,\"\")","v":66752.702609934349},{"$f":"IFERROR(N55*WhatIf!$B32*'Cost Escalation'!J273,\"\")","v":68421.520175182697},{"$f":"IFERROR(O55*WhatIf!$B32*'Cost Escalation'!K273,\"\")","v":70132.058179562257},{"$f":"IFERROR(P55*WhatIf!$B32*'Cost Escalation'!L273,\"\")","v":71885.359634051303},{"$f":"IFERROR(Q55*WhatIf!$B32*'Cost Escalation'!M273,\"\")","v":73682.493624902592},{"$f":"IFERROR(R55*WhatIf!$B32*'Cost Escalation'!N273,\"\")","v":75524.555965525142},{"$f":"IFERROR(S55*WhatIf!$B32*'Cost Escalation'!O273,\"\")","v":77412.669864663272},{"$f":"IFERROR(T55*WhatIf!$B32*'Cost Escalation'!P273,\"\")","v":79347.986611279848},{"$f":"IFERROR(U55*WhatIf!$B32*'Cost Escalation'!Q273,\"\")","v":81331.686276561828},{"$f":"IFERROR(V55*WhatIf!$B32*'Cost Escalation'!R273,\"\")","v":83364.978433475873},{"$f":"IFERROR(W55*WhatIf!$B32*'Cost Escalation'!S273,\"\")","v":85449.10289431276},{"$f":"IFERROR(X55*WhatIf!$B32*'Cost Escalation'!T273,\"\")","v":87585.330466670566},{"$f":"IFERROR(Y55*WhatIf!$B32*'Cost Escalation'!U273,\"\")","v":89774.963728337316},{"$f":"IFERROR(Z55*WhatIf!$B32*'Cost Escalation'!V273,\"\")","v":92019.337821545749},{"$f":"IFERROR(AA55*WhatIf!$B32*'Cost Escalation'!W273,\"\")","v":94319.821267084379},{"$f":"IFERROR(AB55*WhatIf!$B32*'Cost Escalation'!X273,\"\")","v":96677.816798761472},{"$f":"IFERROR(AC55*WhatIf!$B32*'Cost Escalation'!Y273,\"\")","v":99094.76221873051},{"$f":"IFERROR(AD55*WhatIf!$B32*'Cost Escalation'!Z273,\"\")","v":101572.13127419876},{"$f":"IFERROR(AE55*WhatIf!$B32*'Cost Escalation'!AA273,\"\")","v":104111.43455605372},{"$f":"IFERROR(AF55*WhatIf!$B32*'Cost Escalation'!AB273,\"\")","v":106714.22041995506},{"$f":"IFERROR(AG55*WhatIf!$B32*'Cost Escalation'!AC273,\"\")","v":109382.07593045392},{"$f":"IFERROR(AH55*WhatIf!$B32*'Cost Escalation'!AD273,\"\")","v":112116.62782871527},{"$f":"IFERROR(AI55*WhatIf!$B32*'Cost Escalation'!AE273,\"\")","v":114919.54352443312},{"$f":"IFERROR(AJ55*WhatIf!$B32*'Cost Escalation'!AF273,\"\")","v":117792.53211254395}]
[null,{"$f":"IF(B23=\"\",\"\",B23)","v":""},"",0,"$/Year",{"$f":"F56*WhatIf!$B33*'Cost Escalation'!B274","v":0},{"$f":"G56*WhatIf!$B33*'Cost Escalation'!C274","v":0},{"$f":"H56*WhatIf!$B33*'Cost Escalation'!D274","v":0},{"$f":"I56*WhatIf!$B33*'Cost Escalation'!E274","v":0},{"$f":"J56*WhatIf!$B33*'Cost Escalation'!F274","v":0},{"$f":"K56*WhatIf!$B33*'Cost Escalation'!G274","v":0},{"$f":"L56*WhatIf!$B33*'Cost Escalation'!H274","v":0},{"$f":"M56*WhatIf!$B33*'Cost Escalation'!I274","v":0},{"$f":"N56*WhatIf!$B33*'Cost Escalation'!J274","v":0},{"$f":"O56*WhatIf!$B33*'Cost Escalation'!K274","v":0},{"$f":"P56*WhatIf!$B33*'Cost Escalation'!L274","v":0},{"$f":"Q56*WhatIf!$B33*'Cost Escalation'!M274","v":0},{"$f":"R56*WhatIf!$B33*'Cost Escalation'!N274","v":0},{"$f":"S56*WhatIf!$B33*'Cost Escalation'!O274","v":0},{"$f":"T56*WhatIf!$B33*'Cost Escalation'!P274","v":0},{"$f":"U56*WhatIf!$B33*'Cost Escalation'!Q274","v":0},{"$f":"V56*WhatIf!$B33*'Cost Escalation'!R274","v":0},{"$f":"W56*WhatIf!$B33*'Cost Escalation'!S274","v":0},{"$f":"X56*WhatIf!$B33*'Cost Escalation'!T274","v":0},{"$f":"Y56*WhatIf!$B33*'Cost Escalation'!U274","v":0},{"$f":"Z56*WhatIf!$B33*'Cost Escalation'!V274","v":0},{"$f":"AA56*WhatIf!$B33*'Cost Escalation'!W274","v":0},{"$f":"AB56*WhatIf!$B33*'Cost Escalation'!X274","v":0},{"$f":"AC56*WhatIf!$B33*'Cost Escalation'!Y274","v":0},{"$f":"AD56*WhatIf!$B33*'Cost Escalation'!Z274","v":0},{"$f":"AE56*WhatIf!$B33*'Cost Escalation'!AA274","v":0},{"$f":"AF56*WhatIf!$B33*'Cost Escalation'!AB274","v":0},{"$f":"AG56*WhatIf!$B33*'Cost Escalation'!AC274","v":0},{"$f":"AH56*WhatIf!$B33*'Cost Escalation'!AD274","v":0},{"$f":"AI56*WhatIf!$B33*'Cost Escalation'!AE274","v":0},{"$f":"AJ56*WhatIf!$B33*'Cost Escalation'!AF274","v":0}]
[null,{"$f":"IF(B24=\"\",\"\",B24)","v":""},"",0,"$/Year",{"$f":"F57*WhatIf!$B34*'Cost Escalation'!B275","v":0},{"$f":"G57*WhatIf!$B34*'Cost Escalation'!C275","v":0},{"$f":"H57*WhatIf!$B34*'Cost Escalation'!D275","v":0},{"$f":"I57*WhatIf!$B34*'Cost Escalation'!E275","v":0},{"$f":"J57*WhatIf!$B34*'Cost Escalation'!F275","v":0},{"$f":"K57*WhatIf!$B34*'Cost Escalation'!G275","v":0},{"$f":"L57*WhatIf!$B34*'Cost Escalation'!H275","v":0},{"$f":"M57*WhatIf!$B34*'Cost Escalation'!I275","v":0},{"$f":"N57*WhatIf!$B34*'Cost Escalation'!J275","v":0},{"$f":"O57*WhatIf!$B34*'Cost Escalation'!K275","v":0},{"$f":"P57*WhatIf!$B34*'Cost Escalation'!L275","v":0},{"$f":"Q57*WhatIf!$B34*'Cost Escalation'!M275","v":0},{"$f":"R57*WhatIf!$B34*'Cost Escalation'!N275","v":0},{"$f":"S57*WhatIf!$B34*'Cost Escalation'!O275","v":0},{"$f":"T57*WhatIf!$B34*'Cost Escalation'!P275","v":0},{"$f":"U57*WhatIf!$B34*'Cost Escalation'!Q275","v":0},{"$f":"V57*WhatIf!$B34*'Cost Escalation'!R275","v":0},{"$f":"W57*WhatIf!$B34*'Cost Escalation'!S275","v":0},{"$f":"X57*WhatIf!$B34*'Cost Escalation'!T275","v":0},{"$f":"Y57*WhatIf!$B34*'Cost Escalation'!U275","v":0},{"$f":"Z57*WhatIf!$B34*'Cost Escalation'!V275","v":0},{"$f":"AA57*WhatIf!$B34*'Cost Escalation'!W275","v":0},{"$f":"AB57*WhatIf!$B34*'Cost Escalation'!X275","v":0},{"$f":"AC57*WhatIf!$B34*'Cost Escalation'!Y275","v":0},{"$f":"AD57*WhatIf!$B34*'Cost Escalation'!Z275","v":0},{"$f":"AE57*WhatIf!$B34*'Cost Escalation'!AA275","v":0},{"$f":"AF57*WhatIf!$B34*'Cost Escalation'!AB275","v":0},{"$f":"AG57*WhatIf!$B34*'Cost Escalation'!AC275","v":0},{"$f":"AH57*WhatIf!$B34*'Cost Escalation'!AD275","v":0},{"$f":"AI57*WhatIf!$B34*'Cost Escalation'!AE275","v":0},{"$f":"AJ57*WhatIf!$B34*'Cost Escalation'!AF275","v":0}]
[null,{"$f":"IF(B25=\"\",\"\",B25)","v":""},"",0,"$/Year",{"$f":"F58*WhatIf!$B35*'Cost Escalation'!B276","v":0},{"$f":"G58*WhatIf!$B35*'Cost Escalation'!C276","v":0},{"$f":"H58*WhatIf!$B35*'Cost Escalation'!D276","v":0},{"$f":"I58*WhatIf!$B35*'Cost Escalation'!E276","v":0},{"$f":"J58*WhatIf!$B35*'Cost Escalation'!F276","v":0},{"$f":"K58*WhatIf!$B35*'Cost Escalation'!G276","v":0},{"$f":"L58*WhatIf!$B35*'Cost Escalation'!H276","v":0},{"$f":"M58*WhatIf!$B35*'Cost Escalation'!I276","v":0},{"$f":"N58*WhatIf!$B35*'Cost Escalation'!J276","v":0},{"$f":"O58*WhatIf!$B35*'Cost Escalation'!K276","v":0},{"$f":"P58*WhatIf!$B35*'Cost Escalation'!L276","v":0},{"$f":"Q58*WhatIf!$B35*'Cost Escalation'!M276","v":0},{"$f":"R58*WhatIf!$B35*'Cost Escalation'!N276","v":0},{"$f":"S58*WhatIf!$B35*'Cost Escalation'!O276","v":0},{"$f":"T58*WhatIf!$B35*'Cost Escalation'!P276","v":0},{"$f":"U58*WhatIf!$B35*'Cost Escalation'!Q276","v":0},{"$f":"V58*WhatIf!$B35*'Cost Escalation'!R276","v":0},{"$f":"W58*WhatIf!$B35*'Cost Escalation'!S276","v":0},{"$f":"X58*WhatIf!$B35*'Cost Escalation'!T276","v":0},{"$f":"Y58*WhatIf!$B35*'Cost Escalation'!U276","v":0},{"$f":"Z58*WhatIf!$B35*'Cost Escalation'!V276","v":0},{"$f":"AA58*WhatIf!$B35*'Cost Escalation'!W276","v":0},{"$f":"AB58*WhatIf!$B35*'Cost Escalation'!X276","v":0},{"$f":"AC58*WhatIf!$B35*'Cost Escalation'!Y276","v":0},{"$f":"AD58*WhatIf!$B35*'Cost Escalation'!Z276","v":0},{"$f":"AE58*WhatIf!$B35*'Cost Escalation'!AA276","v":0},{"$f":"AF58*WhatIf!$B35*'Cost Escalation'!AB276","v":0},{"$f":"AG58*WhatIf!$B35*'Cost Escalation'!AC276","v":0},{"$f":"AH58*WhatIf!$B35*'Cost Escalation'!AD276","v":0},{"$f":"AI58*WhatIf!$B35*'Cost Escalation'!AE276","v":0},{"$f":"AJ58*WhatIf!$B35*'Cost Escalation'!AF276","v":0}]
[null,{"$f":"IF(B26=\"\",\"\",B26)","v":""},"",0,"$/Year",{"$f":"F59*WhatIf!$B36*'Cost Escalation'!B277","v":0},{"$f":"G59*WhatIf!$B36*'Cost Escalation'!C277","v":0},{"$f":"H59*WhatIf!$B36*'Cost Escalation'!D277","v":0},{"$f":"I59*WhatIf!$B36*'Cost Escalation'!E277","v":0},{"$f":"J59*WhatIf!$B36*'Cost Escalation'!F277","v":0},{"$f":"K59*WhatIf!$B36*'Cost Escalation'!G277","v":0},{"$f":"L59*WhatIf!$B36*'Cost Escalation'!H277","v":0},{"$f":"M59*WhatIf!$B36*'Cost Escalation'!I277","v":0},{"$f":"N59*WhatIf!$B36*'Cost Escalation'!J277","v":0},{"$f":"O59*WhatIf!$B36*'Cost Escalation'!K277","v":0},{"$f":"P59*WhatIf!$B36*'Cost Escalation'!L277","v":0},{"$f":"Q59*WhatIf!$B36*'Cost Escalation'!M277","v":0},{"$f":"R59*WhatIf!$B36*'Cost Escalation'!N277","v":0},{"$f":"S59*WhatIf!$B36*'Cost Escalation'!O277","v":0},{"$f":"T59*WhatIf!$B36*'Cost Escalation'!P277","v":0},{"$f":"U59*WhatIf!$B36*'Cost Escalation'!Q277","v":0},{"$f":"V59*WhatIf!$B36*'Cost Escalation'!R277","v":0},{"$f":"W59*WhatIf!$B36*'Cost Escalation'!S277","v":0},{"$f":"X59*WhatIf!$B36*'Cost Escalation'!T277","v":0},{"$f":"Y59*WhatIf!$B36*'Cost Escalation'!U277","v":0},{"$f":"Z59*WhatIf!$B36*'Cost Escalation'!V277","v":0},{"$f":"AA59*WhatIf!$B36*'Cost Escalation'!W277","v":0},{"$f":"AB59*WhatIf!$B36*'Cost Escalation'!X277","v":0},{"$f":"AC59*WhatIf!$B36*'Cost Escalation'!Y277","v":0},{"$f":"AD59*WhatIf!$B36*'Cost Escalation'!Z277","v":0},{"$f":"AE59*WhatIf!$B36*'Cost Escalation'!AA277","v":0},{"$f":"AF59*WhatIf!$B36*'Cost Escalation'!AB277","v":0},{"$f":"AG59*WhatIf!$B36*'Cost Escalation'!AC277","v":0},{"$f":"AH59*WhatIf!$B36*'Cost Escalation'!AD277","v":0},{"$f":"AI59*WhatIf!$B36*'Cost Escalation'!AE277","v":0},{"$f":"AJ59*WhatIf!$B36*'Cost Escalation'!AF277","v":0}]
[null,{"$f":"IF(B27=\"\",\"\",B27)","v":""},"",0,"$/Year",{"$f":"F60*WhatIf!$B37*'Cost Escalation'!B278","v":0},{"$f":"G60*WhatIf!$B37*'Cost Escalation'!C278","v":0},{"$f":"H60*WhatIf!$B37*'Cost Escalation'!D278","v":0},{"$f":"I60*WhatIf!$B37*'Cost Escalation'!E278","v":0},{"$f":"J60*WhatIf!$B37*'Cost Escalation'!F278","v":0},{"$f":"K60*WhatIf!$B37*'Cost Escalation'!G278","v":0},{"$f":"L60*WhatIf!$B37*'Cost Escalation'!H278","v":0},{"$f":"M60*WhatIf!$B37*'Cost Escalation'!I278","v":0},{"$f":"N60*WhatIf!$B37*'Cost Escalation'!J278","v":0},{"$f":"O60*WhatIf!$B37*'Cost Escalation'!K278","v":0},{"$f":"P60*WhatIf!$B37*'Cost Escalation'!L278","v":0},{"$f":"Q60*WhatIf!$B37*'Cost Escalation'!M278","v":0},{"$f":"R60*WhatIf!$B37*'Cost Escalation'!N278","v":0},{"$f":"S60*WhatIf!$B37*'Cost Escalation'!O278","v":0},{"$f":"T60*WhatIf!$B37*'Cost Escalation'!P278","v":0},{"$f":"U60*WhatIf!$B37*'Cost Escalation'!Q278","v":0},{"$f":"V60*WhatIf!$B37*'Cost Escalation'!R278","v":0},{"$f":"W60*WhatIf!$B37*'Cost Escalation'!S278","v":0},{"$f":"X60*WhatIf!$B37*'Cost Escalation'!T278","v":0},{"$f":"Y60*WhatIf!$B37*'Cost Escalation'!U278","v":0},{"$f":"Z60*WhatIf!$B37*'Cost Escalation'!V278","v":0},{"$f":"AA60*WhatIf!$B37*'Cost Escalation'!W278","v":0},{"$f":"AB60*WhatIf!$B37*'Cost Escalation'!X278","v":0},{"$f":"AC60*WhatIf!$B37*'Cost Escalation'!Y278","v":0},{"$f":"AD60*WhatIf!$B37*'Cost Escalation'!Z278","v":0},{"$f":"AE60*WhatIf!$B37*'Cost Escalation'!AA278","v":0},{"$f":"AF60*WhatIf!$B37*'Cost Escalation'!AB278","v":0},{"$f":"AG60*WhatIf!$B37*'Cost Escalation'!AC278","v":0},{"$f":"AH60*WhatIf!$B37*'Cost Escalation'!AD278","v":0},{"$f":"AI60*WhatIf!$B37*'Cost Escalation'!AE278","v":0},{"$f":"AJ60*WhatIf!$B37*'Cost Escalation'!AF278","v":0}]
[null,{"$f":"IF(B28=\"\",\"\",B28)","v":""},"",0,"$/Year",{"$f":"F61*WhatIf!$B38*'Cost Escalation'!B279","v":0},{"$f":"G61*WhatIf!$B38*'Cost Escalation'!C279","v":0},{"$f":"H61*WhatIf!$B38*'Cost Escalation'!D279","v":0},{"$f":"I61*WhatIf!$B38*'Cost Escalation'!E279","v":0},{"$f":"J61*WhatIf!$B38*'Cost Escalation'!F279","v":0},{"$f":"K61*WhatIf!$B38*'Cost Escalation'!G279","v":0},{"$f":"L61*WhatIf!$B38*'Cost Escalation'!H279","v":0},{"$f":"M61*WhatIf!$B38*'Cost Escalation'!I279","v":0},{"$f":"N61*WhatIf!$B38*'Cost Escalation'!J279","v":0},{"$f":"O61*WhatIf!$B38*'Cost Escalation'!K279","v":0},{"$f":"P61*WhatIf!$B38*'Cost Escalation'!L279","v":0},{"$f":"Q61*WhatIf!$B38*'Cost Escalation'!M279","v":0},{"$f":"R61*WhatIf!$B38*'Cost Escalation'!N279","v":0},{"$f":"S61*WhatIf!$B38*'Cost Escalation'!O279","v":0},{"$f":"T61*WhatIf!$B38*'Cost Escalation'!P279","v":0},{"$f":"U61*WhatIf!$B38*'Cost Escalation'!Q279","v":0},{"$f":"V61*WhatIf!$B38*'Cost Escalation'!R279","v":0},{"$f":"W61*WhatIf!$B38*'Cost Escalation'!S279","v":0},{"$f":"X61*WhatIf!$B38*'Cost Escalation'!T279","v":0},{"$f":"Y61*WhatIf!$B38*'Cost Escalation'!U279","v":0},{"$f":"Z61*WhatIf!$B38*'Cost Escalation'!V279","v":0},{"$f":"AA61*WhatIf!$B38*'Cost Escalation'!W279","v":0},{"$f":"AB61*WhatIf!$B38*'Cost Escalation'!X279","v":0},{"$f":"AC61*WhatIf!$B38*'Cost Escalation'!Y279","v":0},{"$f":"AD61*WhatIf!$B38*'Cost Escalation'!Z279","v":0},{"$f":"AE61*WhatIf!$B38*'Cost Escalation'!AA279","v":0},{"$f":"AF61*WhatIf!$B38*'Cost Escalation'!AB279","v":0},{"$f":"AG61*WhatIf!$B38*'Cost Escalation'!AC279","v":0},{"$f":"AH61*WhatIf!$B38*'Cost Escalation'!AD279","v":0},{"$f":"AI61*WhatIf!$B38*'Cost Escalation'!AE279","v":0},{"$f":"AJ61*WhatIf!$B38*'Cost Escalation'!AF279","v":0}]
[null,{"$f":"IF(B29=\"\",\"\",B29)","v":""},"",0,"$/Year",{"$f":"F62*WhatIf!$B39*'Cost Escalation'!B280","v":0},{"$f":"G62*WhatIf!$B39*'Cost Escalation'!C280","v":0},{"$f":"H62*WhatIf!$B39*'Cost Escalation'!D280","v":0},{"$f":"I62*WhatIf!$B39*'Cost Escalation'!E280","v":0},{"$f":"J62*WhatIf!$B39*'Cost Escalation'!F280","v":0},{"$f":"K62*WhatIf!$B39*'Cost Escalation'!G280","v":0},{"$f":"L62*WhatIf!$B39*'Cost Escalation'!H280","v":0},{"$f":"M62*WhatIf!$B39*'Cost Escalation'!I280","v":0},{"$f":"N62*WhatIf!$B39*'Cost Escalation'!J280","v":0},{"$f":"O62*WhatIf!$B39*'Cost Escalation'!K280","v":0},{"$f":"P62*WhatIf!$B39*'Cost Escalation'!L280","v":0},{"$f":"Q62*WhatIf!$B39*'Cost Escalation'!M280","v":0},{"$f":"R62*WhatIf!$B39*'Cost Escalation'!N280","v":0},{"$f":"S62*WhatIf!$B39*'Cost Escalation'!O280","v":0},{"$f":"T62*WhatIf!$B39*'Cost Escalation'!P280","v":0},{"$f":"U62*WhatIf!$B39*'Cost Escalation'!Q280","v":0},{"$f":"V62*WhatIf!$B39*'Cost Escalation'!R280","v":0},{"$f":"W62*WhatIf!$B39*'Cost Escalation'!S280","v":0},{"$f":"X62*WhatIf!$B39*'Cost Escalation'!T280","v":0},{"$f":"Y62*WhatIf!$B39*'Cost Escalation'!U280","v":0},{"$f":"Z62*WhatIf!$B39*'Cost Escalation'!V280","v":0},{"$f":"AA62*WhatIf!$B39*'Cost Escalation'!W280","v":0},{"$f":"AB62*WhatIf!$B39*'Cost Escalation'!X280","v":0},{"$f":"AC62*WhatIf!$B39*'Cost Escalation'!Y280","v":0},{"$f":"AD62*WhatIf!$B39*'Cost Escalation'!Z280","v":0},{"$f":"AE62*WhatIf!$B39*'Cost Escalation'!AA280","v":0},{"$f":"AF62*WhatIf!$B39*'Cost Escalation'!AB280","v":0},{"$f":"AG62*WhatIf!$B39*'Cost Escalation'!AC280","v":0},{"$f":"AH62*WhatIf!$B39*'Cost Escalation'!AD280","v":0},{"$f":"AI62*WhatIf!$B39*'Cost Escalation'!AE280","v":0},{"$f":"AJ62*WhatIf!$B39*'Cost Escalation'!AF280","v":0}]
[null,{"$f":"IF(B30=\"\",\"\",B30)","v":""},"",0,"$/Year",{"$f":"F63*WhatIf!$B40*'Cost Escalation'!B281","v":0},{"$f":"G63*WhatIf!$B40*'Cost Escalation'!C281","v":0},{"$f":"H63*WhatIf!$B40*'Cost Escalation'!D281","v":0},{"$f":"I63*WhatIf!$B40*'Cost Escalation'!E281","v":0},{"$f":"J63*WhatIf!$B40*'Cost Escalation'!F281","v":0},{"$f":"K63*WhatIf!$B40*'Cost Escalation'!G281","v":0},{"$f":"L63*WhatIf!$B40*'Cost Escalation'!H281","v":0},{"$f":"M63*WhatIf!$B40*'Cost Escalation'!I281","v":0},{"$f":"N63*WhatIf!$B40*'Cost Escalation'!J281","v":0},{"$f":"O63*WhatIf!$B40*'Cost Escalation'!K281","v":0},{"$f":"P63*WhatIf!$B40*'Cost Escalation'!L281","v":0},{"$f":"Q63*WhatIf!$B40*'Cost Escalation'!M281","v":0},{"$f":"R63*WhatIf!$B40*'Cost Escalation'!N281","v":0},{"$f":"S63*WhatIf!$B40*'Cost Escalation'!O281","v":0},{"$f":"T63*WhatIf!$B40*'Cost Escalation'!P281","v":0},{"$f":"U63*WhatIf!$B40*'Cost Escalation'!Q281","v":0},{"$f":"V63*WhatIf!$B40*'Cost Escalation'!R281","v":0},{"$f":"W63*WhatIf!$B40*'Cost Escalation'!S281","v":0},{"$f":"X63*WhatIf!$B40*'Cost Escalation'!T281","v":0},{"$f":"Y63*WhatIf!$B40*'Cost Escalation'!U281","v":0},{"$f":"Z63*WhatIf!$B40*'Cost Escalation'!V281","v":0},{"$f":"AA63*WhatIf!$B40*'Cost Escalation'!W281","v":0},{"$f":"AB63*WhatIf!$B40*'Cost Escalation'!X281","v":0},{"$f":"AC63*WhatIf!$B40*'Cost Escalation'!Y281","v":0},{"$f":"AD63*WhatIf!$B40*'Cost Escalation'!Z281","v":0},{"$f":"AE63*WhatIf!$B40*'Cost Escalation'!AA281","v":0},{"$f":"AF63*WhatIf!$B40*'Cost Escalation'!AB281","v":0},{"$f":"AG63*WhatIf!$B40*'Cost Escalation'!AC281","v":0},{"$f":"AH63*WhatIf!$B40*'Cost Escalation'!AD281","v":0},{"$f":"AI63*WhatIf!$B40*'Cost Escalation'!AE281","v":0},{"$f":"AJ63*WhatIf!$B40*'Cost Escalation'!AF281","v":0}]
[null,null,null,"Total Purchased Fuels",null,{"$f":"E238","v":207233.05888077116},212413.88535279041,217724.23248661018,223167.33829877543,228746.52175624477,234465.18480015089,240326.81442015467,246334.98478065847,252493.3594001749,258805.69338517921,265275.8357198087,271907.73161280388,278705.42490312399,285673.06052570208,292814.88703884458,300135.25921481563,307638.64069518604,315329.60671256564,323212.84688037972,331293.16805238917,339575.49725369888,348064.88468504132,356766.50680216734,365685.66947222152,374827.81120902702,384198.50648925261,393803.46915148397,403648.55588027101,413739.76977727772,424083.26402170956,434685.34562225232]
[null,null,null,"Total Non-Fuel Purchases",null,{"$f":"E251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"WORKSPACE"]
[null,null,null,null,{"$f":"'Sales & Savings'!F95","v":0},{"$f":"'Sales & Savings'!G95","v":0},{"$f":"'Sales & Savings'!H95","v":0},{"$f":"'Sales & Savings'!I95","v":0},{"$f":"'Sales & Savings'!J95","v":0},{"$f":"'Sales & Savings'!K95","v":0},{"$f":"'Sales & Savings'!L95","v":0},{"$f":"'Sales & Savings'!M95","v":0},{"$f":"'Sales & Savings'!N95","v":0},{"$f":"'Sales & Savings'!O95","v":0},{"$f":"'Sales & Savings'!P95","v":0},{"$f":"'Sales & Savings'!Q95","v":0},{"$f":"'Sales & Savings'!R95","v":0},{"$f":"'Sales & Savings'!S95","v":0},{"$f":"'Sales & Savings'!T95","v":0},{"$f":"'Sales & Savings'!U95","v":0},{"$f":"'Sales & Savings'!V95","v":0},{"$f":"'Sales & Savings'!W95","v":0},{"$f":"'Sales & Savings'!X95","v":0},{"$f":"'Sales & Savings'!Y95","v":0},{"$f":"'Sales & Savings'!Z95","v":0},{"$f":"'Sales & Savings'!AA95","v":0},{"$f":"'Sales & Savings'!AB95","v":0},{"$f":"'Sales & Savings'!AC95","v":0},{"$f":"'Sales & Savings'!AD95","v":0},{"$f":"'Sales & Savings'!AE95","v":0},{"$f":"'Sales & Savings'!AF95","v":0},{"$f":"'Sales & Savings'!AG95","v":0},{"$f":"'Sales & Savings'!AH95","v":0},{"$f":"'Sales & Savings'!AI95","v":0},{"$f":"'Sales & Savings'!AJ95","v":0},{"$f":"'Sales & Savings'!AK95","v":0},{"$f":"'Sales & Savings'!AL95","v":0}]
[null,null,null,null,{"$f":"'Sales & Savings'!F96","v":0},{"$f":"'Sales & Savings'!G96","v":0},{"$f":"'Sales & Savings'!H96","v":0},{"$f":"'Sales & Savings'!I96","v":0},{"$f":"'Sales & Savings'!J96","v":0},{"$f":"'Sales & Savings'!K96","v":0},{"$f":"'Sales & Savings'!L96","v":0},{"$f":"'Sales & Savings'!M96","v":0},{"$f":"'Sales & Savings'!N96","v":0},{"$f":"'Sales & Savings'!O96","v":0},{"$f":"'Sales & Savings'!P96","v":0},{"$f":"'Sales & Savings'!Q96","v":0},{"$f":"'Sales & Savings'!R96","v":0},{"$f":"'Sales & Savings'!S96","v":0},{"$f":"'Sales & Savings'!T96","v":0},{"$f":"'Sales & Savings'!U96","v":0},{"$f":"'Sales & Savings'!V96","v":0},{"$f":"'Sales & Savings'!W96","v":0},{"$f":"'Sales & Savings'!X96","v":0},{"$f":"'Sales & Savings'!Y96","v":0},{"$f":"'Sales & Savings'!Z96","v":0},{"$f":"'Sales & Savings'!AA96","v":0},{"$f":"'Sales & Savings'!AB96","v":0},{"$f":"'Sales & Savings'!AC96","v":0},{"$f":"'Sales & Savings'!AD96","v":0},{"$f":"'Sales & Savings'!AE96","v":0},{"$f":"'Sales & Savings'!AF96","v":0},{"$f":"'Sales & Savings'!AG96","v":0},{"$f":"'Sales & Savings'!AH96","v":0},{"$f":"'Sales & Savings'!AI96","v":0},{"$f":"'Sales & Savings'!AJ96","v":0},{"$f":"'Sales & Savings'!AK96","v":0},{"$f":"'Sales & Savings'!AL96","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Calculation Area"]
[null,null,null,"Toggle_Comments_Purch","Hidden"]
[null,null,null,"Toggle_UserArea_Purch","Showing"]
[null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,"Copied","No"]
[]
[null,null,null,"DropDown_FuelNonFuel"]
[]
[null,null,null,"Fuel"]
[null,null,null,"Non-Fuel"]
[null,null,null,"Loan Fee"]
[]
[null,null,null,"Purchased Fuel Cost (Non-escalated + Plant operating factor)"]
[null,null,null,{"$f":"IF($B54=\"Fuel\",D21,\"\")","v":"CHP Fuel"},{"$f":"IF($B67=\"Fuel\",F54,0)","v":151076.33082717116},{"$f":"IF($B67=\"Fuel\",G54,0)","v":151076.33082717116},151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,151076.33082717116,0]
[null,null,null,"Supplemental Fuel, Needs Unmet by CHP",{"$f":"IF($B68=\"Fuel\",F55,0)","v":56156.728053599996},56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,56156.728053599996,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B75=\"Fuel\",AC62,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTALS",{"$f":"SUM(E201:E210)","v":207233.05888077116},{"$f":"SUM(F201:F210)","v":207233.05888077116},207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,0]
[]
[null,null,null,"Purchased Non-Fuel Cost (Non-escalated + Plant operating factor)"]
[null,null,null,{"$f":"IF($B67<>\"Fuel\",D21,\"\")","v":""},{"$f":"IF($B67<>\"Fuel\",F54,0)","v":0},{"$f":"IF($B67<>\"Fuel\",G54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF($B68<>\"Fuel\",D22,\"\")","v":""},{"$f":"IF($B68<>\"Fuel\",F55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B75<>\"Fuel\",AC62,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D211","v":"TOTALS"},{"$f":"SUM(E214:E223)","v":0},{"$f":"SUM(F214:F223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Purchased Fuel Cost (Escalated + Sensitivity + Plant Operating Factor)"]
[null,null,null,{"$f":"D201","v":"CHP Fuel"},{"$f":"IF($B67=\"Fuel\",F67,0)","v":151076.33082717116},{"$f":"IF($B67=\"Fuel\",G67,0)","v":154853.23909785043},158724.57007529668,162692.6843271791,166760.00143535854,170929.00147124252,175202.22650802357,179582.28217072412,184071.8392249922,188673.63520561697,193390.47608575737,198225.23798790132,203180.86893759883,208260.39066103878,213466.90042756475,218803.57293825381,224273.66226171015,229880.50381825288,235627.51641370918,241518.20432405188,247556.15943215316,253745.06341795696,260088.69000340585,266590.90725349099,273255.67993482825,280087.07193319889,287089.24873152887,294266.47994981706,301623.14194856246,309163.72049727646,316892.81350970839,0]
[null,null,null,{"$f":"D202","v":"Supplemental Fuel, Needs Unmet by CHP"},{"$f":"IF($B68=\"Fuel\",F68,0)","v":56156.728053599996},57560.646254939988,58999.662411313489,60474.65397159633,61986.520320886229,63536.183328908381,65124.587912131086,66752.702609934349,68421.520175182697,70132.058179562257,71885.359634051303,73682.493624902592,75524.555965525142,77412.669864663272,79347.986611279848,81331.686276561828,83364.978433475873,85449.10289431276,87585.330466670566,89774.963728337316,92019.337821545749,94319.821267084379,96677.816798761472,99094.76221873051,101572.13127419876,104111.43455605372,106714.22041995506,109382.07593045392,112116.62782871527,114919.54352443312,117792.53211254395,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B75=\"Fuel\",AC75,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E228:E237)","v":207233.05888077116},{"$f":"SUM(F228:F237)","v":212413.88535279041},217724.23248661018,223167.33829877543,228746.52175624477,234465.18480015089,240326.81442015467,246334.98478065847,252493.3594001749,258805.69338517921,265275.8357198087,271907.73161280388,278705.42490312399,285673.06052570208,292814.88703884458,300135.25921481563,307638.64069518604,315329.60671256564,323212.84688037972,331293.16805238917,339575.49725369888,348064.88468504132,356766.50680216734,365685.66947222152,374827.81120902702,384198.50648925261,393803.46915148397,403648.55588027101,413739.76977727772,424083.26402170956,434685.34562225232,0]
[]
[]
[null,null,null,{"$f":"D214","v":""},{"$f":"IF($B67<>\"Fuel\",F67,0)","v":0},{"$f":"IF($B67<>\"Fuel\",G67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D215","v":""},{"$f":"IF($B68<>\"Fuel\",F68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B75<>\"Fuel\",AC75,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTALS",{"$f":"SUM(E241:E250)","v":0},{"$f":"SUM(F241:F250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Loan Fees"]
[null,null,null,{"$f":"IF($B67=$D$198,D21,\"\")","v":""},{"$f":"IF($B67=$D$198,F54,0)","v":0},{"$f":"IF($B67=$D$198,G54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF($B68=$D$198,D22,\"\")","v":""},{"$f":"IF($B68=$D$198,F55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B75=$D$198,AC62,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E255:E264)","v":0},{"$f":"SUM(F255:F264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O&M","index":31,"n_rows":201,"n_cols":35,"rows_kept":201,"cut":false,"hidden":false,"merged":[[27,2,28,2],[80,2,81,2]]}
[null,"RELCOST Financial Analysis of Energy Projects","RELCOST: O&M Costs & Expenses",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,null,"LINKS TO SCENARIO SHEET",null,{"$f":"Description","v":"1  Riverside Hotel"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(Scenarios!C89)=FALSE,Scenarios!C89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D89)=FALSE,Scenarios!D89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E89)=FALSE,Scenarios!E89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F89)=FALSE,Scenarios!F89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G89)=FALSE,Scenarios!G89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H89)=FALSE,Scenarios!H89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I89)=FALSE,Scenarios!I89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J89)=FALSE,Scenarios!J89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K89)=FALSE,Scenarios!K89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L89)=FALSE,Scenarios!L89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M89)=FALSE,Scenarios!M89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N89)=FALSE,Scenarios!N89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O89)=FALSE,Scenarios!O89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P89)=FALSE,Scenarios!P89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q89)=FALSE,Scenarios!Q89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R89)=FALSE,Scenarios!R89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S89)=FALSE,Scenarios!S89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T89)=FALSE,Scenarios!T89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U89)=FALSE,Scenarios!U89,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V89)=FALSE,Scenarios!V89,\"\")","v":"End"}]
[null,null,null,"Scenario",1,{"$f":"Scenarios!B56","v":"BASE CASE"},{"$f":"Scenarios!C90","v":0},{"$f":"Scenarios!D90","v":0},{"$f":"Scenarios!E90","v":0},{"$f":"Scenarios!F90","v":0},{"$f":"Scenarios!G90","v":0},{"$f":"Scenarios!H90","v":0},{"$f":"Scenarios!I90","v":0},{"$f":"Scenarios!J90","v":0},{"$f":"Scenarios!K90","v":0},{"$f":"Scenarios!L90","v":0},{"$f":"Scenarios!M90","v":0},{"$f":"Scenarios!N90","v":0},{"$f":"Scenarios!O90","v":0},{"$f":"Scenarios!P90","v":0},{"$f":"Scenarios!Q90","v":0},{"$f":"Scenarios!R90","v":0},{"$f":"Scenarios!S90","v":0},{"$f":"Scenarios!T90","v":0},{"$f":"Scenarios!U90","v":0},{"$f":"Scenarios!V90","v":0}]
[null,null,null,null,null,"ALTERNATIVE",{"$f":"Scenarios!C101","v":0},{"$f":"Scenarios!D101","v":0},{"$f":"Scenarios!E101","v":0},{"$f":"Scenarios!F101","v":0},{"$f":"Scenarios!G101","v":0},{"$f":"Scenarios!H101","v":0},{"$f":"Scenarios!I101","v":0},{"$f":"Scenarios!J101","v":0},{"$f":"Scenarios!K101","v":0},{"$f":"Scenarios!L101","v":0},{"$f":"Scenarios!M101","v":0},{"$f":"Scenarios!N101","v":0},{"$f":"Scenarios!O101","v":0},{"$f":"Scenarios!P101","v":0},{"$f":"Scenarios!Q101","v":0},{"$f":"Scenarios!R101","v":0},{"$f":"Scenarios!S101","v":0},{"$f":"Scenarios!T101","v":0},{"$f":"Scenarios!U101","v":0},{"$f":"Scenarios!V101","v":0}]
[]
[null,null,"WORKSPACE (Optional)"]
[null,null,null,"Operating factor is already included in calculations for variable O&M"]
[]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","DEFINE CATEGORIES FOR COSTS OF SALES AND OPERATING EXPENSES"]
[]
[null,null,null,"CATEGORY DESCRIPTIONS: \"O&M COST OF SALES\"","Include?"]
[null,null,null,"Variable Costs","True"]
[null,null,null,"Fixed Costs","True"]
[null,null,null,null,"True"]
[null,null,null,null,"True"]
[null,null,null,"CATEGORY DESCRIPTIONS: \"OPERATING EXPENSES\""]
[null,null,null,null,"True"]
[null,null,null,"Operating Labor"]
[null,null,null,"Insurance"]
[null,null,null,"Property Taxes"]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER ANNUAL COSTS OF SALES IN UP TO 4 CATEGORIES"]
[null,null,"Apply Operating Factor?",null,{"$f":"+General!$D$21","v":2015},{"$f":"+E28+1","v":2016},{"$f":"+F28+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+E29+1","v":2},{"$f":"+F29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"True",{"$f":"IF(D16=\"\",\"\",D16)","v":"Variable Costs"}]
[null,null,null,"Variable O&M ",51500,{"$f":"E31","v":51500},{"$f":"F31","v":51500},51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total (Non-escalated)",{"$f":"IFERROR(IF($E$16=\"True\",SUM(E31:E40),0),\"\")","v":51500},{"$f":"IFERROR(IF($E$16=\"True\",SUM(F31:F40),0),\"\")","v":51500},{"$f":"IFERROR(IF($E$16=\"True\",SUM(G31:G40),0),\"\")","v":51500},51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500]
[null,"H",null,"Total (With plant operating factor)",{"$f":"IF($C$30=\"True\",E41*General!D$35,E41)","v":51500},{"$f":"IF($C$30=\"True\",F41*General!E$35,F41)","v":51500},{"$f":"IF($C$30=\"True\",G41*General!F$35,G41)","v":51500},{"$f":"IF($C$30=\"True\",H41*General!G$35,H41)","v":51500},{"$f":"IF($C$30=\"True\",I41*General!H$35,I41)","v":51500},{"$f":"IF($C$30=\"True\",J41*General!I$35,J41)","v":51500},{"$f":"IF($C$30=\"True\",K41*General!J$35,K41)","v":51500},{"$f":"IF($C$30=\"True\",L41*General!K$35,L41)","v":51500},{"$f":"IF($C$30=\"True\",M41*General!L$35,M41)","v":51500},{"$f":"IF($C$30=\"True\",N41*General!M$35,N41)","v":51500},{"$f":"IF($C$30=\"True\",O41*General!N$35,O41)","v":51500},{"$f":"IF($C$30=\"True\",P41*General!O$35,P41)","v":51500},{"$f":"IF($C$30=\"True\",Q41*General!P$35,Q41)","v":51500},{"$f":"IF($C$30=\"True\",R41*General!Q$35,R41)","v":51500},{"$f":"IF($C$30=\"True\",S41*General!R$35,S41)","v":51500},{"$f":"IF($C$30=\"True\",T41*General!S$35,T41)","v":51500},{"$f":"IF($C$30=\"True\",U41*General!T$35,U41)","v":51500},{"$f":"IF($C$30=\"True\",V41*General!U$35,V41)","v":51500},{"$f":"IF($C$30=\"True\",W41*General!V$35,W41)","v":51500},{"$f":"IF($C$30=\"True\",X41*General!W$35,X41)","v":51500},{"$f":"IF($C$30=\"True\",Y41*General!X$35,Y41)","v":51500},{"$f":"IF($C$30=\"True\",Z41*General!Y$35,Z41)","v":51500},{"$f":"IF($C$30=\"True\",AA41*General!Z$35,AA41)","v":51500},{"$f":"IF($C$30=\"True\",AB41*General!AA$35,AB41)","v":51500},{"$f":"IF($C$30=\"True\",AC41*General!AB$35,AC41)","v":51500},{"$f":"IF($C$30=\"True\",AD41*General!AC$35,AD41)","v":51500},{"$f":"IF($C$30=\"True\",AE41*General!AD$35,AE41)","v":51500},{"$f":"IF($C$30=\"True\",AF41*General!AE$35,AF41)","v":51500},{"$f":"IF($C$30=\"True\",AG41*General!AF$35,AG41)","v":51500},{"$f":"IF($C$30=\"True\",AH41*General!AG$35,AH41)","v":51500},{"$f":"IF($C$30=\"True\",AI41*General!AH$35,AI41)","v":51500}]
[null,"H",null,"Total (With sensitivity)",{"$f":"IFERROR(+E42*Sens_OpMaint,\"\")","v":51500},51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500]
[null,null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"IFERROR(+E43*'Cost Escalation'!B$269,\"\")","v":51500},{"$f":"IFERROR(+F43*'Cost Escalation'!C$269,\"\")","v":52787.499999999993},{"$f":"IFERROR(+G43*'Cost Escalation'!D$269,\"\")","v":54107.187499999993},{"$f":"IFERROR(+H43*'Cost Escalation'!E$269,\"\")","v":55459.867187499993},{"$f":"IFERROR(+I43*'Cost Escalation'!F$269,\"\")","v":56846.363867187487},{"$f":"IFERROR(+J43*'Cost Escalation'!G$269,\"\")","v":58267.522963867166},{"$f":"IFERROR(+K43*'Cost Escalation'!H$269,\"\")","v":59724.211037963847},{"$f":"IFERROR(+L43*'Cost Escalation'!I$269,\"\")","v":61217.316313912932},{"$f":"IFERROR(+M43*'Cost Escalation'!J$269,\"\")","v":62747.749221760751},{"$f":"IFERROR(+N43*'Cost Escalation'!K$269,\"\")","v":64316.442952304758},{"$f":"IFERROR(+O43*'Cost Escalation'!L$269,\"\")","v":65924.354026112371},{"$f":"IFERROR(+P43*'Cost Escalation'!M$269,\"\")","v":67572.462876765174},{"$f":"IFERROR(+Q43*'Cost Escalation'!N$269,\"\")","v":69261.7744486843},{"$f":"IFERROR(+R43*'Cost Escalation'!O$269,\"\")","v":70993.318809901408},{"$f":"IFERROR(+S43*'Cost Escalation'!P$269,\"\")","v":72768.151780148939},{"$f":"IFERROR(+T43*'Cost Escalation'!Q$269,\"\")","v":74587.35557465264},{"$f":"IFERROR(+U43*'Cost Escalation'!R$269,\"\")","v":76452.039464018962},{"$f":"IFERROR(+V43*'Cost Escalation'!S$269,\"\")","v":78363.34045061942},{"$f":"IFERROR(+W43*'Cost Escalation'!T$269,\"\")","v":80322.423961884895},{"$f":"IFERROR(+X43*'Cost Escalation'!U$269,\"\")","v":82330.484560932018},{"$f":"IFERROR(+Y43*'Cost Escalation'!V$269,\"\")","v":84388.746674955299},{"$f":"IFERROR(+Z43*'Cost Escalation'!W$269,\"\")","v":86498.465341829171},{"$f":"IFERROR(+AA43*'Cost Escalation'!X$269,\"\")","v":88660.926975374896},{"$f":"IFERROR(+AB43*'Cost Escalation'!Y$269,\"\")","v":90877.450149759257},{"$f":"IFERROR(+AC43*'Cost Escalation'!Z$269,\"\")","v":93149.386403503231},{"$f":"IFERROR(+AD43*'Cost Escalation'!AA$269,\"\")","v":95478.121063590806},{"$f":"IFERROR(+AE43*'Cost Escalation'!AB$269,\"\")","v":97865.074090180569},{"$f":"IFERROR(+AF43*'Cost Escalation'!AC$269,\"\")","v":100311.70094243507},{"$f":"IFERROR(+AG43*'Cost Escalation'!AD$269,\"\")","v":102819.49346599594},{"$f":"IFERROR(+AH43*'Cost Escalation'!AE$269,\"\")","v":105389.98080264582},{"$f":"IFERROR(+AI43*'Cost Escalation'!AF$269,\"\")","v":108024.73032271197}]
[null,null,"False",{"$f":"IF(D17=\"\",\"\",D17)","v":"Fixed Costs"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total (Non-escalated)",{"$f":"IF($E$17=\"True\",SUM(E46:E51),0)","v":0},{"$f":"IF($E$17=\"True\",SUM(F46:F51),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (With plant operating factor)",{"$f":"IF($C$45=\"True\",E52*General!D$35,E52)","v":0},{"$f":"IF($C$45=\"True\",F52*General!E$35,F52)","v":0},{"$f":"IF($C$45=\"True\",G52*General!F$35,G52)","v":0},{"$f":"IF($C$45=\"True\",H52*General!G$35,H52)","v":0},{"$f":"IF($C$45=\"True\",I52*General!H$35,I52)","v":0},{"$f":"IF($C$45=\"True\",J52*General!I$35,J52)","v":0},{"$f":"IF($C$45=\"True\",K52*General!J$35,K52)","v":0},{"$f":"IF($C$45=\"True\",L52*General!K$35,L52)","v":0},{"$f":"IF($C$45=\"True\",M52*General!L$35,M52)","v":0},{"$f":"IF($C$45=\"True\",N52*General!M$35,N52)","v":0},{"$f":"IF($C$45=\"True\",O52*General!N$35,O52)","v":0},{"$f":"IF($C$45=\"True\",P52*General!O$35,P52)","v":0},{"$f":"IF($C$45=\"True\",Q52*General!P$35,Q52)","v":0},{"$f":"IF($C$45=\"True\",R52*General!Q$35,R52)","v":0},{"$f":"IF($C$45=\"True\",S52*General!R$35,S52)","v":0},{"$f":"IF($C$45=\"True\",T52*General!S$35,T52)","v":0},{"$f":"IF($C$45=\"True\",U52*General!T$35,U52)","v":0},{"$f":"IF($C$45=\"True\",V52*General!U$35,V52)","v":0},{"$f":"IF($C$45=\"True\",W52*General!V$35,W52)","v":0},{"$f":"IF($C$45=\"True\",X52*General!W$35,X52)","v":0},{"$f":"IF($C$45=\"True\",Y52*General!X$35,Y52)","v":0},{"$f":"IF($C$45=\"True\",Z52*General!Y$35,Z52)","v":0},{"$f":"IF($C$45=\"True\",AA52*General!Z$35,AA52)","v":0},{"$f":"IF($C$45=\"True\",AB52*General!AA$35,AB52)","v":0},{"$f":"IF($C$45=\"True\",AC52*General!AB$35,AC52)","v":0},{"$f":"IF($C$45=\"True\",AD52*General!AC$35,AD52)","v":0},{"$f":"IF($C$45=\"True\",AE52*General!AD$35,AE52)","v":0},{"$f":"IF($C$45=\"True\",AF52*General!AE$35,AF52)","v":0},{"$f":"IF($C$45=\"True\",AG52*General!AF$35,AG52)","v":0},{"$f":"IF($C$45=\"True\",AH52*General!AG$35,AH52)","v":0},{"$f":"IF($C$45=\"True\",AI52*General!AH$35,AI52)","v":0}]
[null,"H",null,"Total (With sensitivity)",{"$f":"+E53*Sens_OpMaint","v":0},{"$f":"+F53*Sens_OpMaint","v":0},{"$f":"+G53*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI53*Sens_OpMaint","v":0}]
[null,null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"+E54*'Cost Escalation'!B$270","v":0},{"$f":"+F54*'Cost Escalation'!C$270","v":0},{"$f":"+G54*'Cost Escalation'!D$265","v":0},{"$f":"+H54*'Cost Escalation'!E$265","v":0},{"$f":"+I54*'Cost Escalation'!F$265","v":0},{"$f":"+J54*'Cost Escalation'!G$265","v":0},{"$f":"+K54*'Cost Escalation'!H$265","v":0},{"$f":"+L54*'Cost Escalation'!I$265","v":0},{"$f":"+M54*'Cost Escalation'!J$265","v":0},{"$f":"+N54*'Cost Escalation'!K$265","v":0},{"$f":"+O54*'Cost Escalation'!L$265","v":0},{"$f":"+P54*'Cost Escalation'!M$265","v":0},{"$f":"+Q54*'Cost Escalation'!N$265","v":0},{"$f":"+R54*'Cost Escalation'!O$265","v":0},{"$f":"+S54*'Cost Escalation'!P$265","v":0},{"$f":"+T54*'Cost Escalation'!Q$265","v":0},{"$f":"+U54*'Cost Escalation'!R$265","v":0},{"$f":"+V54*'Cost Escalation'!S$265","v":0},{"$f":"+W54*'Cost Escalation'!T$265","v":0},{"$f":"+X54*'Cost Escalation'!U$265","v":0},{"$f":"+Y54*'Cost Escalation'!V$265","v":0},{"$f":"+Z54*'Cost Escalation'!W$265","v":0},{"$f":"+AA54*'Cost Escalation'!X$265","v":0},{"$f":"+AB54*'Cost Escalation'!Y$265","v":0},{"$f":"+AC54*'Cost Escalation'!Z$265","v":0},{"$f":"+AD54*'Cost Escalation'!AA$265","v":0},{"$f":"+AE54*'Cost Escalation'!AB$265","v":0},{"$f":"+AF54*'Cost Escalation'!AC$265","v":0},{"$f":"+AG54*'Cost Escalation'!AD$265","v":0},{"$f":"+AH54*'Cost Escalation'!AE$265","v":0},{"$f":"+AI54*'Cost Escalation'!AF$265","v":0}]
["S",null,"False",{"$f":"IF(D18=\"\",\"\",D18)","v":""}]
["S"]
["S"]
["S"]
["S"]
["S"]
["S"]
["S",null,null,"Total (Non-escalated)",{"$f":"IF($E$18=\"True\",SUM(E57:E62),0)","v":0},{"$f":"IF($E$18=\"True\",SUM(F57:F62),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,"Total (With plant operating factor)",{"$f":"IF($C$56=\"True\",E63*General!D$35,E63)","v":0},{"$f":"IF($C$56=\"True\",F63*General!E$35,F63)","v":0},{"$f":"IF($C$56=\"True\",G63*General!F$35,G63)","v":0},{"$f":"IF($C$56=\"True\",H63*General!G$35,H63)","v":0},{"$f":"IF($C$56=\"True\",I63*General!H$35,I63)","v":0},{"$f":"IF($C$56=\"True\",J63*General!I$35,J63)","v":0},{"$f":"IF($C$56=\"True\",K63*General!J$35,K63)","v":0},{"$f":"IF($C$56=\"True\",L63*General!K$35,L63)","v":0},{"$f":"IF($C$56=\"True\",M63*General!L$35,M63)","v":0},{"$f":"IF($C$56=\"True\",N63*General!M$35,N63)","v":0},{"$f":"IF($C$56=\"True\",O63*General!N$35,O63)","v":0},{"$f":"IF($C$56=\"True\",P63*General!O$35,P63)","v":0},{"$f":"IF($C$56=\"True\",Q63*General!P$35,Q63)","v":0},{"$f":"IF($C$56=\"True\",R63*General!Q$35,R63)","v":0},{"$f":"IF($C$56=\"True\",S63*General!R$35,S63)","v":0},{"$f":"IF($C$56=\"True\",T63*General!S$35,T63)","v":0},{"$f":"IF($C$56=\"True\",U63*General!T$35,U63)","v":0},{"$f":"IF($C$56=\"True\",V63*General!U$35,V63)","v":0},{"$f":"IF($C$56=\"True\",W63*General!V$35,W63)","v":0},{"$f":"IF($C$56=\"True\",X63*General!W$35,X63)","v":0},{"$f":"IF($C$56=\"True\",Y63*General!X$35,Y63)","v":0},{"$f":"IF($C$56=\"True\",Z63*General!Y$35,Z63)","v":0},{"$f":"IF($C$56=\"True\",AA63*General!Z$35,AA63)","v":0},{"$f":"IF($C$56=\"True\",AB63*General!AA$35,AB63)","v":0},{"$f":"IF($C$56=\"True\",AC63*General!AB$35,AC63)","v":0},{"$f":"IF($C$56=\"True\",AD63*General!AC$35,AD63)","v":0},{"$f":"IF($C$56=\"True\",AE63*General!AD$35,AE63)","v":0},{"$f":"IF($C$56=\"True\",AF63*General!AE$35,AF63)","v":0},{"$f":"IF($C$56=\"True\",AG63*General!AF$35,AG63)","v":0},{"$f":"IF($C$56=\"True\",AH63*General!AG$35,AH63)","v":0},{"$f":"IF($C$56=\"True\",AI63*General!AH$35,AI63)","v":0}]
["S","H",null,"Total (With sensitivity)",{"$f":"+E64*Sens_OpMaint","v":0},{"$f":"+F64*Sens_OpMaint","v":0},{"$f":"+G64*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI64*Sens_OpMaint","v":0}]
["S",null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"+E65*'Cost Escalation'!B$266","v":0},{"$f":"+F65*'Cost Escalation'!C$266","v":0},{"$f":"+G65*'Cost Escalation'!D$266","v":0},{"$f":"+H65*'Cost Escalation'!E$266","v":0},{"$f":"+I65*'Cost Escalation'!F$266","v":0},{"$f":"+J65*'Cost Escalation'!G$266","v":0},{"$f":"+K65*'Cost Escalation'!H$266","v":0},{"$f":"+L65*'Cost Escalation'!I$266","v":0},{"$f":"+M65*'Cost Escalation'!J$266","v":0},{"$f":"+N65*'Cost Escalation'!K$266","v":0},{"$f":"+O65*'Cost Escalation'!L$266","v":0},{"$f":"+P65*'Cost Escalation'!M$266","v":0},{"$f":"+Q65*'Cost Escalation'!N$266","v":0},{"$f":"+R65*'Cost Escalation'!O$266","v":0},{"$f":"+S65*'Cost Escalation'!P$266","v":0},{"$f":"+T65*'Cost Escalation'!Q$266","v":0},{"$f":"+U65*'Cost Escalation'!R$266","v":0},{"$f":"+V65*'Cost Escalation'!S$266","v":0},{"$f":"+W65*'Cost Escalation'!T$266","v":0},{"$f":"+X65*'Cost Escalation'!U$266","v":0},{"$f":"+Y65*'Cost Escalation'!V$266","v":0},{"$f":"+Z65*'Cost Escalation'!W$266","v":0},{"$f":"+AA65*'Cost Escalation'!X$266","v":0},{"$f":"+AB65*'Cost Escalation'!Y$266","v":0},{"$f":"+AC65*'Cost Escalation'!Z$266","v":0},{"$f":"+AD65*'Cost Escalation'!AA$266","v":0},{"$f":"+AE65*'Cost Escalation'!AB$266","v":0},{"$f":"+AF65*'Cost Escalation'!AC$266","v":0},{"$f":"+AG65*'Cost Escalation'!AD$266","v":0},{"$f":"+AH65*'Cost Escalation'!AE$266","v":0},{"$f":"+AI65*'Cost Escalation'!AF$266","v":0}]
["S",null,"True",{"$f":"IF(D19=\"\",\"\",D19)","v":""}]
["S"]
["S"]
["S"]
["S"]
["S"]
["S"]
["S",null,null,"Total (Non-escalated)",{"$f":"IF($E$19=\"True\",SUM(E68:E73),0)","v":0},{"$f":"IF($E$19=\"True\",SUM(F68:F73),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["S","H",null,"Total (With plant operating factor)",{"$f":"IF($C$67=\"True\",E74*General!D$35,E74)","v":0},{"$f":"IF($C$67=\"True\",F74*General!E$35,F74)","v":0},{"$f":"IF($C$67=\"True\",G74*General!F$35,G74)","v":0},{"$f":"IF($C$67=\"True\",H74*General!G$35,H74)","v":0},{"$f":"IF($C$67=\"True\",I74*General!H$35,I74)","v":0},{"$f":"IF($C$67=\"True\",J74*General!I$35,J74)","v":0},{"$f":"IF($C$67=\"True\",K74*General!J$35,K74)","v":0},{"$f":"IF($C$67=\"True\",L74*General!K$35,L74)","v":0},{"$f":"IF($C$67=\"True\",M74*General!L$35,M74)","v":0},{"$f":"IF($C$67=\"True\",N74*General!M$35,N74)","v":0},{"$f":"IF($C$67=\"True\",O74*General!N$35,O74)","v":0},{"$f":"IF($C$67=\"True\",P74*General!O$35,P74)","v":0},{"$f":"IF($C$67=\"True\",Q74*General!P$35,Q74)","v":0},{"$f":"IF($C$67=\"True\",R74*General!Q$35,R74)","v":0},{"$f":"IF($C$67=\"True\",S74*General!R$35,S74)","v":0},{"$f":"IF($C$67=\"True\",T74*General!S$35,T74)","v":0},{"$f":"IF($C$67=\"True\",U74*General!T$35,U74)","v":0},{"$f":"IF($C$67=\"True\",V74*General!U$35,V74)","v":0},{"$f":"IF($C$67=\"True\",W74*General!V$35,W74)","v":0},{"$f":"IF($C$67=\"True\",X74*General!W$35,X74)","v":0},{"$f":"IF($C$67=\"True\",Y74*General!X$35,Y74)","v":0},{"$f":"IF($C$67=\"True\",Z74*General!Y$35,Z74)","v":0},{"$f":"IF($C$67=\"True\",AA74*General!Z$35,AA74)","v":0},{"$f":"IF($C$67=\"True\",AB74*General!AA$35,AB74)","v":0},{"$f":"IF($C$67=\"True\",AC74*General!AB$35,AC74)","v":0},{"$f":"IF($C$67=\"True\",AD74*General!AC$35,AD74)","v":0},{"$f":"IF($C$67=\"True\",AE74*General!AD$35,AE74)","v":0},{"$f":"IF($C$67=\"True\",AF74*General!AE$35,AF74)","v":0},{"$f":"IF($C$67=\"True\",AG74*General!AF$35,AG74)","v":0},{"$f":"IF($C$67=\"True\",AH74*General!AG$35,AH74)","v":0},{"$f":"IF($C$67=\"True\",AI74*General!AH$35,AI74)","v":0}]
["S","H",null,"Total (With sensitivity)",{"$f":"+E75*Sens_OpMaint","v":0},{"$f":"+F75*Sens_OpMaint","v":0},{"$f":"+G75*Sens_OpMaint","v":0},0,0,0,{"$f":"+K75*Sens_OpMaint","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI75*Sens_OpMaint","v":0}]
["S",null,null,"Total (Escalated + sensitivity + op factor)",{"$f":"+E76*'Cost Escalation'!B$267","v":0},{"$f":"+F76*'Cost Escalation'!C$267","v":0},{"$f":"+G76*'Cost Escalation'!D$267","v":0},{"$f":"+H76*'Cost Escalation'!E$267","v":0},{"$f":"+I76*'Cost Escalation'!F$267","v":0},{"$f":"+J76*'Cost Escalation'!G$267","v":0},{"$f":"+K76*'Cost Escalation'!H$267","v":0},{"$f":"+L76*'Cost Escalation'!I$267","v":0},{"$f":"+M76*'Cost Escalation'!J$267","v":0},{"$f":"+N76*'Cost Escalation'!K$267","v":0},{"$f":"+O76*'Cost Escalation'!L$267","v":0},{"$f":"+P76*'Cost Escalation'!M$267","v":0},{"$f":"+Q76*'Cost Escalation'!N$267","v":0},{"$f":"+R76*'Cost Escalation'!O$267","v":0},{"$f":"+S76*'Cost Escalation'!P$267","v":0},{"$f":"+T76*'Cost Escalation'!Q$267","v":0},{"$f":"+U76*'Cost Escalation'!R$267","v":0},{"$f":"+V76*'Cost Escalation'!S$267","v":0},{"$f":"+W76*'Cost Escalation'!T$267","v":0},{"$f":"+X76*'Cost Escalation'!U$267","v":0},{"$f":"+Y76*'Cost Escalation'!V$267","v":0},{"$f":"+Z76*'Cost Escalation'!W$267","v":0},{"$f":"+AA76*'Cost Escalation'!X$267","v":0},{"$f":"+AB76*'Cost Escalation'!Y$267","v":0},{"$f":"+AC76*'Cost Escalation'!Z$267","v":0},{"$f":"+AD76*'Cost Escalation'!AA$267","v":0},{"$f":"+AE76*'Cost Escalation'!AB$267","v":0},{"$f":"+AF76*'Cost Escalation'!AC$267","v":0},{"$f":"+AG76*'Cost Escalation'!AD$267","v":0},{"$f":"+AH76*'Cost Escalation'!AE$267","v":0},{"$f":"+AI76*'Cost Escalation'!AF$267","v":0}]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER OPERATING EXPENSES:  LABOR, INSURANCE AND PROPERTY TAX"]
[null,null,"Apply Operating Factor?"]
[]
[null,null,"False",{"$f":"IF(D21=\"\",\"\",D21)","v":""}]
[]
[]
[]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"IF($E$21=\"True\",SUM(E84:E86),0)","v":0},{"$f":"IF($E$21=\"True\",SUM(F84:F86),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E87*Sens_OpMisc","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E88*'Cost Escalation'!B$268","v":0},{"$f":"+F88*'Cost Escalation'!C$268","v":0},{"$f":"+G88*'Cost Escalation'!D$268","v":0},{"$f":"+H88*'Cost Escalation'!E$268","v":0},{"$f":"+I88*'Cost Escalation'!F$268","v":0},{"$f":"+J88*'Cost Escalation'!G$268","v":0},{"$f":"+K88*'Cost Escalation'!H$268","v":0},{"$f":"+L88*'Cost Escalation'!I$268","v":0},{"$f":"+M88*'Cost Escalation'!J$268","v":0},{"$f":"+N88*'Cost Escalation'!K$268","v":0},{"$f":"+O88*'Cost Escalation'!L$268","v":0},{"$f":"+P88*'Cost Escalation'!M$268","v":0},{"$f":"+Q88*'Cost Escalation'!N$268","v":0},{"$f":"+R88*'Cost Escalation'!O$268","v":0},{"$f":"+S88*'Cost Escalation'!P$268","v":0},{"$f":"+T88*'Cost Escalation'!Q$268","v":0},{"$f":"+U88*'Cost Escalation'!R$268","v":0},{"$f":"+V88*'Cost Escalation'!S$268","v":0},{"$f":"+W88*'Cost Escalation'!T$268","v":0},{"$f":"+X88*'Cost Escalation'!U$268","v":0},{"$f":"+Y88*'Cost Escalation'!V$268","v":0},{"$f":"+Z88*'Cost Escalation'!W$268","v":0},{"$f":"+AA88*'Cost Escalation'!X$268","v":0},{"$f":"+AB88*'Cost Escalation'!Y$268","v":0},{"$f":"+AC88*'Cost Escalation'!Z$268","v":0},{"$f":"+AD88*'Cost Escalation'!AA$268","v":0},{"$f":"+AE88*'Cost Escalation'!AB$268","v":0},{"$f":"+AF88*'Cost Escalation'!AC$268","v":0},{"$f":"+AG88*'Cost Escalation'!AD$268","v":0},{"$f":"+AH88*'Cost Escalation'!AE$268","v":0},{"$f":"+AI88*'Cost Escalation'!AF$268","v":0}]
[null,null,"False","Operating Labor"]
[null,null,null,null,null,null,{"$f":"F91","v":0},{"$f":"G91","v":0},{"$f":"H91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PLUS, Number of FTE",null,{"$f":"E92","v":0},{"$f":"F92","v":0},{"$f":"G92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Full Time Rate ($/year)",{"$f":"K5","v":0},{"$f":"E93","v":0},{"$f":"F93","v":0},{"$f":"G93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"IFERROR(+E92*E93+E91,0)","v":0},{"$f":"IFERROR(+F92*F93+F91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E94*Sens_OpLabor","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI94*Sens_OpLabor","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E95*'Cost Escalation'!B$268","v":0},{"$f":"+F95*'Cost Escalation'!C$268","v":0},{"$f":"+G95*'Cost Escalation'!D$268","v":0},{"$f":"+H95*'Cost Escalation'!E$268","v":0},{"$f":"+I95*'Cost Escalation'!F$268","v":0},{"$f":"+J95*'Cost Escalation'!G$268","v":0},{"$f":"+K95*'Cost Escalation'!H$268","v":0},{"$f":"+L95*'Cost Escalation'!I$268","v":0},{"$f":"+M95*'Cost Escalation'!J$268","v":0},{"$f":"+N95*'Cost Escalation'!K$268","v":0},{"$f":"+O95*'Cost Escalation'!L$268","v":0},{"$f":"+P95*'Cost Escalation'!M$268","v":0},{"$f":"+Q95*'Cost Escalation'!N$268","v":0},{"$f":"+R95*'Cost Escalation'!O$268","v":0},{"$f":"+S95*'Cost Escalation'!P$268","v":0},{"$f":"+T95*'Cost Escalation'!Q$268","v":0},{"$f":"+U95*'Cost Escalation'!R$268","v":0},{"$f":"+V95*'Cost Escalation'!S$268","v":0},{"$f":"+W95*'Cost Escalation'!T$268","v":0},{"$f":"+X95*'Cost Escalation'!U$268","v":0},{"$f":"+Y95*'Cost Escalation'!V$268","v":0},{"$f":"+Z95*'Cost Escalation'!W$268","v":0},{"$f":"+AA95*'Cost Escalation'!X$268","v":0},{"$f":"+AB95*'Cost Escalation'!Y$268","v":0},{"$f":"+AC95*'Cost Escalation'!Z$268","v":0},{"$f":"+AD95*'Cost Escalation'!AA$268","v":0},{"$f":"+AE95*'Cost Escalation'!AB$268","v":0},{"$f":"+AF95*'Cost Escalation'!AC$268","v":0},{"$f":"+AG95*'Cost Escalation'!AD$268","v":0},{"$f":"+AH95*'Cost Escalation'!AE$268","v":0},{"$f":"+AI95*'Cost Escalation'!AF$268","v":0}]
[null,null,"False","Insurance"]
[null,null,null,{"$f":"D97","v":"Insurance"},null,null,null,0]
[null,null,null,"PLUS, Insurance rate ($/$1000)"]
[null,null,null,"Insured value"]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"+E99*E100/1000+E98","v":0},{"$f":"+F99*F100/1000+F98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI99*AI100/1000+AI98","v":0}]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E101*Sens_Ins","v":0},{"$f":"+F101*Sens_Ins","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI101*Sens_Ins","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E102*'Cost Escalation'!B269","v":0},{"$f":"+F102*'Cost Escalation'!C269","v":0},{"$f":"+G102*'Cost Escalation'!D269","v":0},{"$f":"+H102*'Cost Escalation'!E269","v":0},{"$f":"+I102*'Cost Escalation'!F269","v":0},{"$f":"+J102*'Cost Escalation'!G269","v":0},{"$f":"+K102*'Cost Escalation'!H269","v":0},{"$f":"+L102*'Cost Escalation'!I269","v":0},{"$f":"+M102*'Cost Escalation'!J269","v":0},{"$f":"+N102*'Cost Escalation'!K269","v":0},{"$f":"+O102*'Cost Escalation'!L269","v":0},{"$f":"+P102*'Cost Escalation'!M269","v":0},{"$f":"+Q102*'Cost Escalation'!N269","v":0},{"$f":"+R102*'Cost Escalation'!O269","v":0},{"$f":"+S102*'Cost Escalation'!P269","v":0},{"$f":"+T102*'Cost Escalation'!Q269","v":0},{"$f":"+U102*'Cost Escalation'!R269","v":0},{"$f":"+V102*'Cost Escalation'!S269","v":0},{"$f":"+W102*'Cost Escalation'!T269","v":0},{"$f":"+X102*'Cost Escalation'!U269","v":0},{"$f":"+Y102*'Cost Escalation'!V269","v":0},{"$f":"+Z102*'Cost Escalation'!W269","v":0},{"$f":"+AA102*'Cost Escalation'!X269","v":0},{"$f":"+AB102*'Cost Escalation'!Y269","v":0},{"$f":"+AC102*'Cost Escalation'!Z269","v":0},{"$f":"+AD102*'Cost Escalation'!AA269","v":0},{"$f":"+AE102*'Cost Escalation'!AB269","v":0},{"$f":"+AF102*'Cost Escalation'!AC269","v":0},{"$f":"+AG102*'Cost Escalation'!AD269","v":0},{"$f":"+AH102*'Cost Escalation'!AE269","v":0},{"$f":"+AI102*'Cost Escalation'!AF269","v":0}]
[null,null,"False","Property Taxes"]
[null,null,null,{"$f":"D104","v":"Property Taxes"},{"$f":"M6","v":0}]
[null,null,null,"PLUS, Tax rate ($/$1000)"]
[null,null,null,"Assessed value"]
[null,null,null,"Total (Non-escalated, No Sensitivity)",{"$f":"+E106*E107/1000+E105","v":0},{"$f":"+F106*F107/1000+F105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI106*AI107/1000+AI105","v":0}]
[null,"H",null,"Total (Non-escalated, w/sensitivity)",{"$f":"+E108*Sens_PropTax","v":0},{"$f":"+F108*Sens_PropTax","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI108*Sens_PropTax","v":0}]
[null,null,null,"Total (Escalated + sensitivity)",{"$f":"+E109*'Cost Escalation'!B270","v":0},{"$f":"+F109*'Cost Escalation'!C270","v":0},{"$f":"+G109*'Cost Escalation'!D270","v":0},{"$f":"+H109*'Cost Escalation'!E270","v":0},{"$f":"+I109*'Cost Escalation'!F270","v":0},{"$f":"+J109*'Cost Escalation'!G270","v":0},{"$f":"+K109*'Cost Escalation'!H270","v":0},{"$f":"+L109*'Cost Escalation'!I270","v":0},{"$f":"+M109*'Cost Escalation'!J270","v":0},{"$f":"+N109*'Cost Escalation'!K270","v":0},{"$f":"+O109*'Cost Escalation'!L270","v":0},{"$f":"+P109*'Cost Escalation'!M270","v":0},{"$f":"+Q109*'Cost Escalation'!N270","v":0},{"$f":"+R109*'Cost Escalation'!O270","v":0},{"$f":"+S109*'Cost Escalation'!P270","v":0},{"$f":"+T109*'Cost Escalation'!Q270","v":0},{"$f":"+U109*'Cost Escalation'!R270","v":0},{"$f":"+V109*'Cost Escalation'!S270","v":0},{"$f":"+W109*'Cost Escalation'!T270","v":0},{"$f":"+X109*'Cost Escalation'!U270","v":0},{"$f":"+Y109*'Cost Escalation'!V270","v":0},{"$f":"+Z109*'Cost Escalation'!W270","v":0},{"$f":"+AA109*'Cost Escalation'!X270","v":0},{"$f":"+AB109*'Cost Escalation'!Y270","v":0},{"$f":"+AC109*'Cost Escalation'!Z270","v":0},{"$f":"+AD109*'Cost Escalation'!AA270","v":0},{"$f":"+AE109*'Cost Escalation'!AB270","v":0},{"$f":"+AF109*'Cost Escalation'!AC270","v":0},{"$f":"+AG109*'Cost Escalation'!AD270","v":0},{"$f":"+AH109*'Cost Escalation'!AE270","v":0},{"$f":"+AI109*'Cost Escalation'!AF270","v":0}]
[]
[]
[null,"ENTER OFFSETS & PRODUCTION INCENTIVE INCOME SOURCES","ENTER DEPOSITS AND WITHDRAWALS FROM OPERATING RESERVE ACCOUNT"]
[]
[null,null,null,"Operating Reserve Deposits (use escalated values)"]
[null,null,null,"Sub-Account #1"]
[null,null,null,"Sub-Account #2"]
[null,null,null,"Sub-Account #3"]
[null,null,null,"Sub-Account #4"]
[null,null,null,"Sub-Account #5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total (Escalated)",{"$f":"SUM(E116:E120)","v":0},{"$f":"SUM(F116:F120)","v":0},{"$f":"SUM(G116:G120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI116:AI120)","v":0}]
[null,null,null,"Operating Reserve Withdrawls (use escalated values)"]
[null,null,null,"Sub-Account #1"]
[null,null,null,"Sub-Account #2"]
[null,null,null,"Sub-Account #3"]
[null,null,null,"Sub-Account #4"]
[null,null,null,"Sub-Account #5"]
[null,null,null,"Total (Escalated)",{"$f":"SUM(E123:E127)","v":0},{"$f":"SUM(F123:F127)","v":0},{"$f":"SUM(G123:G127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI123:AI127)","v":0}]
[null,null,null,"Operating Reserve Account Balance (Ref.)",{"$f":"+'Cash Accounts'!C71","v":0},{"$f":"+'Cash Accounts'!D71","v":0},{"$f":"+'Cash Accounts'!E71","v":0},{"$f":"+'Cash Accounts'!F71","v":0},{"$f":"+'Cash Accounts'!G71","v":0},{"$f":"+'Cash Accounts'!H71","v":0},{"$f":"+'Cash Accounts'!I71","v":0},{"$f":"+'Cash Accounts'!J71","v":0},{"$f":"+'Cash Accounts'!K71","v":0},{"$f":"+'Cash Accounts'!L71","v":0},{"$f":"+'Cash Accounts'!M71","v":0},{"$f":"+'Cash Accounts'!N71","v":0},{"$f":"+'Cash Accounts'!O71","v":0},{"$f":"+'Cash Accounts'!P71","v":0},{"$f":"+'Cash Accounts'!Q71","v":0},{"$f":"+'Cash Accounts'!R71","v":0},{"$f":"+'Cash Accounts'!S71","v":0},{"$f":"+'Cash Accounts'!T71","v":0},{"$f":"+'Cash Accounts'!U71","v":0},{"$f":"+'Cash Accounts'!V71","v":0},{"$f":"+'Cash Accounts'!W71","v":0},{"$f":"+'Cash Accounts'!X71","v":0},{"$f":"+'Cash Accounts'!Y71","v":0},{"$f":"+'Cash Accounts'!Z71","v":0},{"$f":"+'Cash Accounts'!AA71","v":0},{"$f":"+'Cash Accounts'!AB71","v":0},{"$f":"+'Cash Accounts'!AC71","v":0},{"$f":"+'Cash Accounts'!AD71","v":0},{"$f":"+'Cash Accounts'!AE71","v":0},{"$f":"+'Cash Accounts'!AF71","v":0},{"$f":"+'Cash Accounts'!AG71","v":0}]
[]
[]
[]
[]
[]
[null,null,"REFERENCES"]
[null,null,"Fixed and Variable O&M costs in Table 1 of EIA's \"Capital Cost For Electricity Plants\"",null,null,"http://www.eia.gov/forecasts/capitalcost/"]
[null,null,"From Building and Community Scale Renewable Technology Costs, KEMA, 2009 ",null,null,"www.energy.ca.gov/2009_energypolicy/documents/2009-08-25_workshop/presentations/index.php"]
[null,null,"\"Technology Characterization: Gas Turbines\", EPA, 2013",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_gas_turbines.pdf"]
[null,null,"\"Technology Characterization: Reciprocating Engines\", EPA, 2008",null,null,"http://www.epa.gov/chp/documents/catalog_chptech_reciprocating_engines.pdf"]
[]
[null,null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculation Area"]
[null,null,null,"Toggle_Comments_OM","Hidden"]
[null,null,null,"Toggle_UserArea_OM","Hidden"]
[null,null,null,"Toggle_ScenarioSection","Hidden"]
[null,null,null,"Copied","No"]
[]
[]
[]
[]
[]
[null,null,null,"Total O&M Costs (escalated, plant operating factor, w/o sensitivity)  - for spider diagram"]
[null,null,null,"Total  with operating factor (non-escalated)",{"$f":"+E42+E53+E64+E94+E101","v":51500}]

{"sheet":"Major Expenses","index":32,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":true,"merged":[[11,1,11,11]]}
[null,"RELCOST: Periodic Major Expenses",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G4+1","v":3},4,5,6,7,8,9,10,11,null,null,null,null,null,{"$f":"Scenarios!J8","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!K9","v":0},{"$f":"Scenarios!L9","v":0},{"$f":"Scenarios!M9","v":0},{"$f":"Scenarios!N9","v":0},{"$f":"Scenarios!O9","v":0},{"$f":"Scenarios!S9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J11","v":0},{"$f":"Scenarios!M10","v":0},{"$f":"Scenarios!N10","v":0},{"$f":"Scenarios!O10","v":0},{"$f":"Scenarios!Q10","v":0},{"$f":"Scenarios!T10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J12","v":0},{"$f":"Scenarios!M11","v":0},{"$f":"Scenarios!N11","v":0},{"$f":"Scenarios!O11","v":0},{"$f":"Scenarios!Q11","v":0},{"$f":"Scenarios!T11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!J13","v":0},{"$f":"Scenarios!M12","v":0},{"$f":"Scenarios!N12","v":0},{"$f":"Scenarios!O12","v":0},{"$f":"Scenarios!Q12","v":0},{"$f":"Scenarios!T12","v":0}]
[null,"ENTER UP TO 10 PERIODIC MAJOR EXPENSES"]
[]
[null,"Expense #",1,{"$f":"+C11+1","v":2},{"$f":"+D11+1","v":3},4,5,6,7,8,9,10]
[null,"Periodic Major Expenses"]
[null,"Description"]
[null,"First Project Year"]
[null,"Period (Years)"]
[null,"Amount ($)"]
[]
[]
[null,"ANNUAL MAJOR EXPENSES"]
[null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+C20+1","v":2016},{"$f":"+D20+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"+AE20+1","v":2044},2045]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C21+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Project Year",1,{"$f":"+C22+1","v":2},{"$f":"+D22+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Periodic Major Expense by Year"]
[null,{"$f":"IF(ISTEXT(C13),C13,\"\")","v":""},{"$f":"+C81","v":0},{"$f":"+D81","v":0},{"$f":"+E81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF81","v":0},{"$f":"+AG81","v":0}]
[null,{"$f":"IF(ISTEXT(D13),D13,\"\")","v":""},{"$f":"+C85","v":0},{"$f":"+D85","v":0},{"$f":"+E85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF85","v":0},{"$f":"+AG85","v":0}]
[null,{"$f":"IF(ISTEXT(E13),E13,\"\")","v":""},{"$f":"+C89","v":0},{"$f":"+D89","v":0},{"$f":"+E89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF89","v":0},{"$f":"+AG89","v":0}]
[null,{"$f":"IF(ISTEXT(F13),F13,\"\")","v":""},{"$f":"+C93","v":0},{"$f":"+D93","v":0},{"$f":"+E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF93","v":0},{"$f":"+AG93","v":0}]
[null,{"$f":"IF(ISTEXT(G13),G13,\"\")","v":""},{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF97","v":0},{"$f":"+AG97","v":0}]
[null,{"$f":"IF(ISTEXT(H13),H13,\"\")","v":""},{"$f":"+C101","v":0},{"$f":"+D101","v":0},{"$f":"+E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF101","v":0},{"$f":"+AG101","v":0}]
[null,{"$f":"IF(ISTEXT(I13),I13,\"\")","v":""},{"$f":"+C105","v":0},{"$f":"+D105","v":0},{"$f":"+E105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF105","v":0},{"$f":"+AG105","v":0}]
[null,{"$f":"IF(ISTEXT(J13),J13,\"\")","v":""},{"$f":"+C109","v":0},{"$f":"+D109","v":0},{"$f":"+E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF109","v":0},{"$f":"+AG109","v":0}]
[null,{"$f":"IF(ISTEXT(K13),K13,\"\")","v":""},{"$f":"+C113","v":0},{"$f":"+D113","v":0},{"$f":"+E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF113","v":0},{"$f":"+AG113","v":0}]
[null,{"$f":"IF(ISTEXT(L13),L13,\"\")","v":""},{"$f":"+C117","v":0},{"$f":"+D117","v":0},{"$f":"+E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF117","v":0},{"$f":"+AG117","v":0}]
[null,"Total (Non-escalated, No Sensitivity)",{"$f":"SUM(C24:C33)","v":0},{"$f":"SUM(D24:D33)","v":0},{"$f":"SUM(E24:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF24:AF33)","v":0},{"$f":"SUM(AG24:AG33)","v":0}]
["H","Total (Non-escalated, w/sensitivity)",{"$f":"+C34*WhatIf!$B$43","v":0},{"$f":"+D34*WhatIf!$B$43","v":0},{"$f":"+E34*WhatIf!$B$43","v":0},{"$f":"+F34*WhatIf!$B$43","v":0},{"$f":"+G34*WhatIf!$B$43","v":0},{"$f":"+H34*WhatIf!$B$43","v":0},{"$f":"+I34*WhatIf!$B$43","v":0},{"$f":"+J34*WhatIf!$B$43","v":0},{"$f":"+K34*WhatIf!$B$43","v":0},{"$f":"+L34*WhatIf!$B$43","v":0},{"$f":"+M34*WhatIf!$B$43","v":0},{"$f":"+N34*WhatIf!$B$43","v":0},{"$f":"+O34*WhatIf!$B$43","v":0},{"$f":"+P34*WhatIf!$B$43","v":0},{"$f":"+Q34*WhatIf!$B$43","v":0},{"$f":"+R34*WhatIf!$B$43","v":0},{"$f":"+S34*WhatIf!$B$43","v":0},{"$f":"+T34*WhatIf!$B$43","v":0},{"$f":"+U34*WhatIf!$B$43","v":0},{"$f":"+V34*WhatIf!$B$43","v":0},{"$f":"+W34*WhatIf!$B$43","v":0},{"$f":"+X34*WhatIf!$B$43","v":0},{"$f":"+Y34*WhatIf!$B$43","v":0},{"$f":"+Z34*WhatIf!$B$43","v":0},{"$f":"+AA34*WhatIf!$B$43","v":0},{"$f":"+AB34*WhatIf!$B$43","v":0},{"$f":"+AC34*WhatIf!$B$43","v":0},{"$f":"+AD34*WhatIf!$B$43","v":0},{"$f":"+AE34*WhatIf!$B$43","v":0},{"$f":"+AF34*WhatIf!$B$43","v":0},{"$f":"+AG34*WhatIf!$B$43","v":0}]
[null,"Total (Escalated + sensitivity)",{"$f":"+C35*'Cost Escalation'!B283","v":0},{"$f":"+D35*'Cost Escalation'!C283","v":0},{"$f":"+E35*'Cost Escalation'!D283","v":0},{"$f":"+F35*'Cost Escalation'!E283","v":0},{"$f":"+G35*'Cost Escalation'!F283","v":0},{"$f":"+H35*'Cost Escalation'!G283","v":0},{"$f":"+I35*'Cost Escalation'!H283","v":0},{"$f":"+J35*'Cost Escalation'!I283","v":0},{"$f":"+K35*'Cost Escalation'!J283","v":0},{"$f":"+L35*'Cost Escalation'!K283","v":0},{"$f":"+M35*'Cost Escalation'!L283","v":0},{"$f":"+N35*'Cost Escalation'!M283","v":0},{"$f":"+O35*'Cost Escalation'!N283","v":0},{"$f":"+P35*'Cost Escalation'!O283","v":0},{"$f":"+Q35*'Cost Escalation'!P283","v":0},{"$f":"+R35*'Cost Escalation'!Q283","v":0},{"$f":"+S35*'Cost Escalation'!R283","v":0},{"$f":"+T35*'Cost Escalation'!S283","v":0},{"$f":"+U35*'Cost Escalation'!T283","v":0},{"$f":"+V35*'Cost Escalation'!U283","v":0},{"$f":"+W35*'Cost Escalation'!V283","v":0},{"$f":"+X35*'Cost Escalation'!W283","v":0},{"$f":"+Y35*'Cost Escalation'!X283","v":0},{"$f":"+Z35*'Cost Escalation'!Y283","v":0},{"$f":"+AA35*'Cost Escalation'!Z283","v":0},{"$f":"+AB35*'Cost Escalation'!AA283","v":0},{"$f":"+AC35*'Cost Escalation'!AB283","v":0},{"$f":"+AD35*'Cost Escalation'!AC283","v":0},{"$f":"+AE35*'Cost Escalation'!AD283","v":0},{"$f":"+AF35*'Cost Escalation'!AE283","v":0},{"$f":"+AG35*'Cost Escalation'!AF283","v":0}]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Work Area Below"]
[null,"Toggle_Comments_Major","Hidden"]
[null,"Toggle_UserArea_Major","Hidden"]
[null,"Toggle_ScenarioSection","Showing"]
[null,"Copied","No"]
[]
[null,"Expense Item #1"]
[]
[null,"First Expense Year?",{"$f":"IF($C$14=C$21,1,0)","v":0},{"$f":"IF($C$14=D$21,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C79>0,$C$15,0)","v":0},{"$f":"IF(SUM($C79:D79)>0,IF(D79>0,$C$15,IF(C80>0,IF(C80=1,$C$15,C80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:E79)>0,IF(E79>0,$C$15,IF(D80>0,IF(D80=1,$C$15,D80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:F79)>0,IF(F79>0,$C$15,IF(E80>0,IF(E80=1,$C$15,E80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:G79)>0,IF(G79>0,$C$15,IF(F80>0,IF(F80=1,$C$15,F80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:H79)>0,IF(H79>0,$C$15,IF(G80>0,IF(G80=1,$C$15,G80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:I79)>0,IF(I79>0,$C$15,IF(H80>0,IF(H80=1,$C$15,H80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:J79)>0,IF(J79>0,$C$15,IF(I80>0,IF(I80=1,$C$15,I80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:K79)>0,IF(K79>0,$C$15,IF(J80>0,IF(J80=1,$C$15,J80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:L79)>0,IF(L79>0,$C$15,IF(K80>0,IF(K80=1,$C$15,K80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:M79)>0,IF(M79>0,$C$15,IF(L80>0,IF(L80=1,$C$15,L80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:N79)>0,IF(N79>0,$C$15,IF(M80>0,IF(M80=1,$C$15,M80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:O79)>0,IF(O79>0,$C$15,IF(N80>0,IF(N80=1,$C$15,N80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:P79)>0,IF(P79>0,$C$15,IF(O80>0,IF(O80=1,$C$15,O80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Q79)>0,IF(Q79>0,$C$15,IF(P80>0,IF(P80=1,$C$15,P80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:R79)>0,IF(R79>0,$C$15,IF(Q80>0,IF(Q80=1,$C$15,Q80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:S79)>0,IF(S79>0,$C$15,IF(R80>0,IF(R80=1,$C$15,R80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:T79)>0,IF(T79>0,$C$15,IF(S80>0,IF(S80=1,$C$15,S80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:U79)>0,IF(U79>0,$C$15,IF(T80>0,IF(T80=1,$C$15,T80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:V79)>0,IF(V79>0,$C$15,IF(U80>0,IF(U80=1,$C$15,U80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:W79)>0,IF(W79>0,$C$15,IF(V80>0,IF(V80=1,$C$15,V80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:X79)>0,IF(X79>0,$C$15,IF(W80>0,IF(W80=1,$C$15,W80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Y79)>0,IF(Y79>0,$C$15,IF(X80>0,IF(X80=1,$C$15,X80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:Z79)>0,IF(Z79>0,$C$15,IF(Y80>0,IF(Y80=1,$C$15,Y80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AA79)>0,IF(AA79>0,$C$15,IF(Z80>0,IF(Z80=1,$C$15,Z80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AB79)>0,IF(AB79>0,$C$15,IF(AA80>0,IF(AA80=1,$C$15,AA80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AC79)>0,IF(AC79>0,$C$15,IF(AB80>0,IF(AB80=1,$C$15,AB80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AD79)>0,IF(AD79>0,$C$15,IF(AC80>0,IF(AC80=1,$C$15,AC80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AE79)>0,IF(AE79>0,$C$15,IF(AD80>0,IF(AD80=1,$C$15,AD80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AF79)>0,IF(AF79>0,$C$15,IF(AE80>0,IF(AE80=1,$C$15,AE80-1),$C$15)),0)","v":0},{"$f":"IF(SUM($C79:AG79)>0,IF(AG79>0,$C$15,IF(AF80>0,IF(AF80=1,$C$15,AF80-1),$C$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C80=$C$15,$C$16,0)","v":0},{"$f":"IF(D80=$C$15,$C$16,0)","v":0},{"$f":"IF(E80=$C$15,$C$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF80=$C$15,$C$16,0)","v":0},{"$f":"IF(AG80=$C$15,$C$16,0)","v":0}]
[null,"Expense Item #2"]
[null,"First Expense Year?",{"$f":"IF($D$14=C$21,1,0)","v":0},{"$f":"IF($D$14=D$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C83>0,$D$15,0)","v":0},{"$f":"IF(SUM($C83:D83)>0,IF(D83>0,$D$15,IF(C84>0,IF(C84=1,$D$15,C84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:E83)>0,IF(E83>0,$D$15,IF(D84>0,IF(D84=1,$D$15,D84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:F83)>0,IF(F83>0,$D$15,IF(E84>0,IF(E84=1,$D$15,E84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:G83)>0,IF(G83>0,$D$15,IF(F84>0,IF(F84=1,$D$15,F84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:H83)>0,IF(H83>0,$D$15,IF(G84>0,IF(G84=1,$D$15,G84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:I83)>0,IF(I83>0,$D$15,IF(H84>0,IF(H84=1,$D$15,H84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:J83)>0,IF(J83>0,$D$15,IF(I84>0,IF(I84=1,$D$15,I84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:K83)>0,IF(K83>0,$D$15,IF(J84>0,IF(J84=1,$D$15,J84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:L83)>0,IF(L83>0,$D$15,IF(K84>0,IF(K84=1,$D$15,K84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:M83)>0,IF(M83>0,$D$15,IF(L84>0,IF(L84=1,$D$15,L84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:N83)>0,IF(N83>0,$D$15,IF(M84>0,IF(M84=1,$D$15,M84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:O83)>0,IF(O83>0,$D$15,IF(N84>0,IF(N84=1,$D$15,N84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:P83)>0,IF(P83>0,$D$15,IF(O84>0,IF(O84=1,$D$15,O84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Q83)>0,IF(Q83>0,$D$15,IF(P84>0,IF(P84=1,$D$15,P84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:R83)>0,IF(R83>0,$D$15,IF(Q84>0,IF(Q84=1,$D$15,Q84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:S83)>0,IF(S83>0,$D$15,IF(R84>0,IF(R84=1,$D$15,R84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:T83)>0,IF(T83>0,$D$15,IF(S84>0,IF(S84=1,$D$15,S84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:U83)>0,IF(U83>0,$D$15,IF(T84>0,IF(T84=1,$D$15,T84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:V83)>0,IF(V83>0,$D$15,IF(U84>0,IF(U84=1,$D$15,U84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:W83)>0,IF(W83>0,$D$15,IF(V84>0,IF(V84=1,$D$15,V84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:X83)>0,IF(X83>0,$D$15,IF(W84>0,IF(W84=1,$D$15,W84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Y83)>0,IF(Y83>0,$D$15,IF(X84>0,IF(X84=1,$D$15,X84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:Z83)>0,IF(Z83>0,$D$15,IF(Y84>0,IF(Y84=1,$D$15,Y84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AA83)>0,IF(AA83>0,$D$15,IF(Z84>0,IF(Z84=1,$D$15,Z84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AB83)>0,IF(AB83>0,$D$15,IF(AA84>0,IF(AA84=1,$D$15,AA84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AC83)>0,IF(AC83>0,$D$15,IF(AB84>0,IF(AB84=1,$D$15,AB84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AD83)>0,IF(AD83>0,$D$15,IF(AC84>0,IF(AC84=1,$D$15,AC84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AE83)>0,IF(AE83>0,$D$15,IF(AD84>0,IF(AD84=1,$D$15,AD84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AF83)>0,IF(AF83>0,$D$15,IF(AE84>0,IF(AE84=1,$D$15,AE84-1),$D$15)),0)","v":0},{"$f":"IF(SUM($C83:AG83)>0,IF(AG83>0,$D$15,IF(AF84>0,IF(AF84=1,$D$15,AF84-1),$D$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C84=$D$15,$D$16,0)","v":0},{"$f":"IF(D84=$D$15,$D$16,0)","v":0},{"$f":"IF(E84=$D$15,$D$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF84=$D$15,$D$16,0)","v":0},{"$f":"IF(AG84=$D$15,$D$16,0)","v":0}]
[null,"Expense Item #3"]
[null,"First Expense Year?",{"$f":"IF($E$14=C$21,1,0)","v":0},{"$f":"IF($E$14=D$22,1,0)","v":0},{"$f":"IF($E$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C87>0,$E$15,0)","v":0},{"$f":"IF(SUM($C87:D87)>0,IF(D87>0,$E$15,IF(C88>0,IF(C88=1,$E$15,C88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:E87)>0,IF(E87>0,$E$15,IF(D88>0,IF(D88=1,$E$15,D88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:F87)>0,IF(F87>0,$E$15,IF(E88>0,IF(E88=1,$E$15,E88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:G87)>0,IF(G87>0,$E$15,IF(F88>0,IF(F88=1,$E$15,F88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:H87)>0,IF(H87>0,$E$15,IF(G88>0,IF(G88=1,$E$15,G88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:I87)>0,IF(I87>0,$E$15,IF(H88>0,IF(H88=1,$E$15,H88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:J87)>0,IF(J87>0,$E$15,IF(I88>0,IF(I88=1,$E$15,I88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:K87)>0,IF(K87>0,$E$15,IF(J88>0,IF(J88=1,$E$15,J88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:L87)>0,IF(L87>0,$E$15,IF(K88>0,IF(K88=1,$E$15,K88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:M87)>0,IF(M87>0,$E$15,IF(L88>0,IF(L88=1,$E$15,L88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:N87)>0,IF(N87>0,$E$15,IF(M88>0,IF(M88=1,$E$15,M88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:O87)>0,IF(O87>0,$E$15,IF(N88>0,IF(N88=1,$E$15,N88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:P87)>0,IF(P87>0,$E$15,IF(O88>0,IF(O88=1,$E$15,O88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Q87)>0,IF(Q87>0,$E$15,IF(P88>0,IF(P88=1,$E$15,P88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:R87)>0,IF(R87>0,$E$15,IF(Q88>0,IF(Q88=1,$E$15,Q88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:S87)>0,IF(S87>0,$E$15,IF(R88>0,IF(R88=1,$E$15,R88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:T87)>0,IF(T87>0,$E$15,IF(S88>0,IF(S88=1,$E$15,S88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:U87)>0,IF(U87>0,$E$15,IF(T88>0,IF(T88=1,$E$15,T88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:V87)>0,IF(V87>0,$E$15,IF(U88>0,IF(U88=1,$E$15,U88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:W87)>0,IF(W87>0,$E$15,IF(V88>0,IF(V88=1,$E$15,V88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:X87)>0,IF(X87>0,$E$15,IF(W88>0,IF(W88=1,$E$15,W88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Y87)>0,IF(Y87>0,$E$15,IF(X88>0,IF(X88=1,$E$15,X88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:Z87)>0,IF(Z87>0,$E$15,IF(Y88>0,IF(Y88=1,$E$15,Y88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AA87)>0,IF(AA87>0,$E$15,IF(Z88>0,IF(Z88=1,$E$15,Z88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AB87)>0,IF(AB87>0,$E$15,IF(AA88>0,IF(AA88=1,$E$15,AA88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AC87)>0,IF(AC87>0,$E$15,IF(AB88>0,IF(AB88=1,$E$15,AB88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AD87)>0,IF(AD87>0,$E$15,IF(AC88>0,IF(AC88=1,$E$15,AC88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AE87)>0,IF(AE87>0,$E$15,IF(AD88>0,IF(AD88=1,$E$15,AD88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AF87)>0,IF(AF87>0,$E$15,IF(AE88>0,IF(AE88=1,$E$15,AE88-1),$E$15)),0)","v":0},{"$f":"IF(SUM($C87:AG87)>0,IF(AG87>0,$E$15,IF(AF88>0,IF(AF88=1,$E$15,AF88-1),$E$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C88=$E$15,$E$16,0)","v":0},{"$f":"IF(D88=$E$15,$E$16,0)","v":0},{"$f":"IF(E88=$E$15,$E$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF88=$E$15,$E$16,0)","v":0},{"$f":"IF(AG88=$E$15,$E$16,0)","v":0}]
[null,"Expense Item #4"]
[null,"First Expense Year?",{"$f":"IF($F$14=C$21,1,0)","v":0},{"$f":"IF($F$14=D$22,1,0)","v":0},{"$f":"IF($F$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C91>0,$F$15,0)","v":0},{"$f":"IF(SUM($C91:D91)>0,IF(D91>0,$F$15,IF(C92>0,IF(C92=1,$F$15,C92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:E91)>0,IF(E91>0,$F$15,IF(D92>0,IF(D92=1,$F$15,D92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:F91)>0,IF(F91>0,$F$15,IF(E92>0,IF(E92=1,$F$15,E92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:G91)>0,IF(G91>0,$F$15,IF(F92>0,IF(F92=1,$F$15,F92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:H91)>0,IF(H91>0,$F$15,IF(G92>0,IF(G92=1,$F$15,G92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:I91)>0,IF(I91>0,$F$15,IF(H92>0,IF(H92=1,$F$15,H92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:J91)>0,IF(J91>0,$F$15,IF(I92>0,IF(I92=1,$F$15,I92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:K91)>0,IF(K91>0,$F$15,IF(J92>0,IF(J92=1,$F$15,J92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:L91)>0,IF(L91>0,$F$15,IF(K92>0,IF(K92=1,$F$15,K92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:M91)>0,IF(M91>0,$F$15,IF(L92>0,IF(L92=1,$F$15,L92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:N91)>0,IF(N91>0,$F$15,IF(M92>0,IF(M92=1,$F$15,M92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:O91)>0,IF(O91>0,$F$15,IF(N92>0,IF(N92=1,$F$15,N92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:P91)>0,IF(P91>0,$F$15,IF(O92>0,IF(O92=1,$F$15,O92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Q91)>0,IF(Q91>0,$F$15,IF(P92>0,IF(P92=1,$F$15,P92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:R91)>0,IF(R91>0,$F$15,IF(Q92>0,IF(Q92=1,$F$15,Q92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:S91)>0,IF(S91>0,$F$15,IF(R92>0,IF(R92=1,$F$15,R92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:T91)>0,IF(T91>0,$F$15,IF(S92>0,IF(S92=1,$F$15,S92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:U91)>0,IF(U91>0,$F$15,IF(T92>0,IF(T92=1,$F$15,T92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:V91)>0,IF(V91>0,$F$15,IF(U92>0,IF(U92=1,$F$15,U92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:W91)>0,IF(W91>0,$F$15,IF(V92>0,IF(V92=1,$F$15,V92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:X91)>0,IF(X91>0,$F$15,IF(W92>0,IF(W92=1,$F$15,W92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Y91)>0,IF(Y91>0,$F$15,IF(X92>0,IF(X92=1,$F$15,X92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:Z91)>0,IF(Z91>0,$F$15,IF(Y92>0,IF(Y92=1,$F$15,Y92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AA91)>0,IF(AA91>0,$F$15,IF(Z92>0,IF(Z92=1,$F$15,Z92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AB91)>0,IF(AB91>0,$F$15,IF(AA92>0,IF(AA92=1,$F$15,AA92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AC91)>0,IF(AC91>0,$F$15,IF(AB92>0,IF(AB92=1,$F$15,AB92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AD91)>0,IF(AD91>0,$F$15,IF(AC92>0,IF(AC92=1,$F$15,AC92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AE91)>0,IF(AE91>0,$F$15,IF(AD92>0,IF(AD92=1,$F$15,AD92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AF91)>0,IF(AF91>0,$F$15,IF(AE92>0,IF(AE92=1,$F$15,AE92-1),$F$15)),0)","v":0},{"$f":"IF(SUM($C91:AG91)>0,IF(AG91>0,$F$15,IF(AF92>0,IF(AF92=1,$F$15,AF92-1),$F$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C92=$F$15,$F$16,0)","v":0},{"$f":"IF(D92=$F$15,$F$16,0)","v":0},{"$f":"IF(E92=$F$15,$F$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF92=$F$15,$F$16,0)","v":0},{"$f":"IF(AG92=$F$15,$F$16,0)","v":0}]
[null,"Expense Item #5"]
[null,"First Expense Year?",{"$f":"IF($G$14=C$21,1,0)","v":0},{"$f":"IF($G$14=D$22,1,0)","v":0},{"$f":"IF($G$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C95>0,$G$15,0)","v":0},{"$f":"IF(SUM($C95:D95)>0,IF(D95>0,$G$15,IF(C96>0,IF(C96=1,$G$15,C96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:E95)>0,IF(E95>0,$G$15,IF(D96>0,IF(D96=1,$G$15,D96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:F95)>0,IF(F95>0,$G$15,IF(E96>0,IF(E96=1,$G$15,E96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:G95)>0,IF(G95>0,$G$15,IF(F96>0,IF(F96=1,$G$15,F96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:H95)>0,IF(H95>0,$G$15,IF(G96>0,IF(G96=1,$G$15,G96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:I95)>0,IF(I95>0,$G$15,IF(H96>0,IF(H96=1,$G$15,H96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:J95)>0,IF(J95>0,$G$15,IF(I96>0,IF(I96=1,$G$15,I96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:K95)>0,IF(K95>0,$G$15,IF(J96>0,IF(J96=1,$G$15,J96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:L95)>0,IF(L95>0,$G$15,IF(K96>0,IF(K96=1,$G$15,K96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:M95)>0,IF(M95>0,$G$15,IF(L96>0,IF(L96=1,$G$15,L96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:N95)>0,IF(N95>0,$G$15,IF(M96>0,IF(M96=1,$G$15,M96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:O95)>0,IF(O95>0,$G$15,IF(N96>0,IF(N96=1,$G$15,N96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:P95)>0,IF(P95>0,$G$15,IF(O96>0,IF(O96=1,$G$15,O96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Q95)>0,IF(Q95>0,$G$15,IF(P96>0,IF(P96=1,$G$15,P96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:R95)>0,IF(R95>0,$G$15,IF(Q96>0,IF(Q96=1,$G$15,Q96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:S95)>0,IF(S95>0,$G$15,IF(R96>0,IF(R96=1,$G$15,R96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:T95)>0,IF(T95>0,$G$15,IF(S96>0,IF(S96=1,$G$15,S96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:U95)>0,IF(U95>0,$G$15,IF(T96>0,IF(T96=1,$G$15,T96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:V95)>0,IF(V95>0,$G$15,IF(U96>0,IF(U96=1,$G$15,U96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:W95)>0,IF(W95>0,$G$15,IF(V96>0,IF(V96=1,$G$15,V96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:X95)>0,IF(X95>0,$G$15,IF(W96>0,IF(W96=1,$G$15,W96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Y95)>0,IF(Y95>0,$G$15,IF(X96>0,IF(X96=1,$G$15,X96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:Z95)>0,IF(Z95>0,$G$15,IF(Y96>0,IF(Y96=1,$G$15,Y96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AA95)>0,IF(AA95>0,$G$15,IF(Z96>0,IF(Z96=1,$G$15,Z96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AB95)>0,IF(AB95>0,$G$15,IF(AA96>0,IF(AA96=1,$G$15,AA96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AC95)>0,IF(AC95>0,$G$15,IF(AB96>0,IF(AB96=1,$G$15,AB96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AD95)>0,IF(AD95>0,$G$15,IF(AC96>0,IF(AC96=1,$G$15,AC96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AE95)>0,IF(AE95>0,$G$15,IF(AD96>0,IF(AD96=1,$G$15,AD96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AF95)>0,IF(AF95>0,$G$15,IF(AE96>0,IF(AE96=1,$G$15,AE96-1),$G$15)),0)","v":0},{"$f":"IF(SUM($C95:AG95)>0,IF(AG95>0,$G$15,IF(AF96>0,IF(AF96=1,$G$15,AF96-1),$G$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C96=$G$15,$G$16,0)","v":0},{"$f":"IF(D96=$G$15,$G$16,0)","v":0},{"$f":"IF(E96=$G$15,$G$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF96=$G$15,$G$16,0)","v":0},{"$f":"IF(AG96=$G$15,$G$16,0)","v":0}]
[null,"Expense Item #6"]
[null,"First Expense Year?",{"$f":"IF($H$14=C$21,1,0)","v":0},{"$f":"IF($H$14=D$22,1,0)","v":0},{"$f":"IF($H$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C99>0,$H$15,0)","v":0},{"$f":"IF(SUM($C99:D99)>0,IF(D99>0,$H$15,IF(C100>0,IF(C100=1,$H$15,C100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:E99)>0,IF(E99>0,$H$15,IF(D100>0,IF(D100=1,$H$15,D100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:F99)>0,IF(F99>0,$H$15,IF(E100>0,IF(E100=1,$H$15,E100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:G99)>0,IF(G99>0,$H$15,IF(F100>0,IF(F100=1,$H$15,F100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:H99)>0,IF(H99>0,$H$15,IF(G100>0,IF(G100=1,$H$15,G100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:I99)>0,IF(I99>0,$H$15,IF(H100>0,IF(H100=1,$H$15,H100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:J99)>0,IF(J99>0,$H$15,IF(I100>0,IF(I100=1,$H$15,I100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:K99)>0,IF(K99>0,$H$15,IF(J100>0,IF(J100=1,$H$15,J100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:L99)>0,IF(L99>0,$H$15,IF(K100>0,IF(K100=1,$H$15,K100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:M99)>0,IF(M99>0,$H$15,IF(L100>0,IF(L100=1,$H$15,L100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:N99)>0,IF(N99>0,$H$15,IF(M100>0,IF(M100=1,$H$15,M100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:O99)>0,IF(O99>0,$H$15,IF(N100>0,IF(N100=1,$H$15,N100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:P99)>0,IF(P99>0,$H$15,IF(O100>0,IF(O100=1,$H$15,O100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Q99)>0,IF(Q99>0,$H$15,IF(P100>0,IF(P100=1,$H$15,P100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:R99)>0,IF(R99>0,$H$15,IF(Q100>0,IF(Q100=1,$H$15,Q100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:S99)>0,IF(S99>0,$H$15,IF(R100>0,IF(R100=1,$H$15,R100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:T99)>0,IF(T99>0,$H$15,IF(S100>0,IF(S100=1,$H$15,S100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:U99)>0,IF(U99>0,$H$15,IF(T100>0,IF(T100=1,$H$15,T100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:V99)>0,IF(V99>0,$H$15,IF(U100>0,IF(U100=1,$H$15,U100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:W99)>0,IF(W99>0,$H$15,IF(V100>0,IF(V100=1,$H$15,V100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:X99)>0,IF(X99>0,$H$15,IF(W100>0,IF(W100=1,$H$15,W100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Y99)>0,IF(Y99>0,$H$15,IF(X100>0,IF(X100=1,$H$15,X100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:Z99)>0,IF(Z99>0,$H$15,IF(Y100>0,IF(Y100=1,$H$15,Y100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AA99)>0,IF(AA99>0,$H$15,IF(Z100>0,IF(Z100=1,$H$15,Z100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AB99)>0,IF(AB99>0,$H$15,IF(AA100>0,IF(AA100=1,$H$15,AA100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AC99)>0,IF(AC99>0,$H$15,IF(AB100>0,IF(AB100=1,$H$15,AB100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AD99)>0,IF(AD99>0,$H$15,IF(AC100>0,IF(AC100=1,$H$15,AC100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AE99)>0,IF(AE99>0,$H$15,IF(AD100>0,IF(AD100=1,$H$15,AD100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AF99)>0,IF(AF99>0,$H$15,IF(AE100>0,IF(AE100=1,$H$15,AE100-1),$H$15)),0)","v":0},{"$f":"IF(SUM($C99:AG99)>0,IF(AG99>0,$H$15,IF(AF100>0,IF(AF100=1,$H$15,AF100-1),$H$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C100=$H$15,$H$16,0)","v":0},{"$f":"IF(D100=$H$15,$H$16,0)","v":0},{"$f":"IF(E100=$H$15,$H$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF100=$H$15,$H$16,0)","v":0},{"$f":"IF(AG100=$H$15,$H$16,0)","v":0}]
[null,"Expense Item #7"]
[null,"First Expense Year?",{"$f":"IF($I$14=C$21,1,0)","v":0},{"$f":"IF($I$14=D$22,1,0)","v":0},{"$f":"IF($I$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C103>0,$I$15,0)","v":0},{"$f":"IF(SUM($C103:D103)>0,IF(D103>0,$I$15,IF(C104>0,IF(C104=1,$I$15,C104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:E103)>0,IF(E103>0,$I$15,IF(D104>0,IF(D104=1,$I$15,D104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:F103)>0,IF(F103>0,$I$15,IF(E104>0,IF(E104=1,$I$15,E104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:G103)>0,IF(G103>0,$I$15,IF(F104>0,IF(F104=1,$I$15,F104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:H103)>0,IF(H103>0,$I$15,IF(G104>0,IF(G104=1,$I$15,G104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:I103)>0,IF(I103>0,$I$15,IF(H104>0,IF(H104=1,$I$15,H104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:J103)>0,IF(J103>0,$I$15,IF(I104>0,IF(I104=1,$I$15,I104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:K103)>0,IF(K103>0,$I$15,IF(J104>0,IF(J104=1,$I$15,J104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:L103)>0,IF(L103>0,$I$15,IF(K104>0,IF(K104=1,$I$15,K104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:M103)>0,IF(M103>0,$I$15,IF(L104>0,IF(L104=1,$I$15,L104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:N103)>0,IF(N103>0,$I$15,IF(M104>0,IF(M104=1,$I$15,M104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:O103)>0,IF(O103>0,$I$15,IF(N104>0,IF(N104=1,$I$15,N104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:P103)>0,IF(P103>0,$I$15,IF(O104>0,IF(O104=1,$I$15,O104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Q103)>0,IF(Q103>0,$I$15,IF(P104>0,IF(P104=1,$I$15,P104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:R103)>0,IF(R103>0,$I$15,IF(Q104>0,IF(Q104=1,$I$15,Q104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:S103)>0,IF(S103>0,$I$15,IF(R104>0,IF(R104=1,$I$15,R104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:T103)>0,IF(T103>0,$I$15,IF(S104>0,IF(S104=1,$I$15,S104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:U103)>0,IF(U103>0,$I$15,IF(T104>0,IF(T104=1,$I$15,T104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:V103)>0,IF(V103>0,$I$15,IF(U104>0,IF(U104=1,$I$15,U104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:W103)>0,IF(W103>0,$I$15,IF(V104>0,IF(V104=1,$I$15,V104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:X103)>0,IF(X103>0,$I$15,IF(W104>0,IF(W104=1,$I$15,W104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Y103)>0,IF(Y103>0,$I$15,IF(X104>0,IF(X104=1,$I$15,X104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:Z103)>0,IF(Z103>0,$I$15,IF(Y104>0,IF(Y104=1,$I$15,Y104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AA103)>0,IF(AA103>0,$I$15,IF(Z104>0,IF(Z104=1,$I$15,Z104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AB103)>0,IF(AB103>0,$I$15,IF(AA104>0,IF(AA104=1,$I$15,AA104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AC103)>0,IF(AC103>0,$I$15,IF(AB104>0,IF(AB104=1,$I$15,AB104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AD103)>0,IF(AD103>0,$I$15,IF(AC104>0,IF(AC104=1,$I$15,AC104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AE103)>0,IF(AE103>0,$I$15,IF(AD104>0,IF(AD104=1,$I$15,AD104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AF103)>0,IF(AF103>0,$I$15,IF(AE104>0,IF(AE104=1,$I$15,AE104-1),$I$15)),0)","v":0},{"$f":"IF(SUM($C103:AG103)>0,IF(AG103>0,$I$15,IF(AF104>0,IF(AF104=1,$I$15,AF104-1),$I$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C104=$I$15,$I$16,0)","v":0},{"$f":"IF(D104=$I$15,$I$16,0)","v":0},{"$f":"IF(E104=$I$15,$I$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF104=$I$15,$I$16,0)","v":0},{"$f":"IF(AG104=$I$15,$I$16,0)","v":0}]
[null,"Expense Item #8"]
[null,"First Expense Year?",{"$f":"IF($J$14=C$21,1,0)","v":0},{"$f":"IF($J$14=D$22,1,0)","v":0},{"$f":"IF($J$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C107>0,$J$15,0)","v":0},{"$f":"IF(SUM($C107:D107)>0,IF(D107>0,$J$15,IF(C108>0,IF(C108=1,$J$15,C108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:E107)>0,IF(E107>0,$J$15,IF(D108>0,IF(D108=1,$J$15,D108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:F107)>0,IF(F107>0,$J$15,IF(E108>0,IF(E108=1,$J$15,E108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:G107)>0,IF(G107>0,$J$15,IF(F108>0,IF(F108=1,$J$15,F108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:H107)>0,IF(H107>0,$J$15,IF(G108>0,IF(G108=1,$J$15,G108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:I107)>0,IF(I107>0,$J$15,IF(H108>0,IF(H108=1,$J$15,H108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:J107)>0,IF(J107>0,$J$15,IF(I108>0,IF(I108=1,$J$15,I108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:K107)>0,IF(K107>0,$J$15,IF(J108>0,IF(J108=1,$J$15,J108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:L107)>0,IF(L107>0,$J$15,IF(K108>0,IF(K108=1,$J$15,K108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:M107)>0,IF(M107>0,$J$15,IF(L108>0,IF(L108=1,$J$15,L108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:N107)>0,IF(N107>0,$J$15,IF(M108>0,IF(M108=1,$J$15,M108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:O107)>0,IF(O107>0,$J$15,IF(N108>0,IF(N108=1,$J$15,N108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:P107)>0,IF(P107>0,$J$15,IF(O108>0,IF(O108=1,$J$15,O108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Q107)>0,IF(Q107>0,$J$15,IF(P108>0,IF(P108=1,$J$15,P108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:R107)>0,IF(R107>0,$J$15,IF(Q108>0,IF(Q108=1,$J$15,Q108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:S107)>0,IF(S107>0,$J$15,IF(R108>0,IF(R108=1,$J$15,R108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:T107)>0,IF(T107>0,$J$15,IF(S108>0,IF(S108=1,$J$15,S108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:U107)>0,IF(U107>0,$J$15,IF(T108>0,IF(T108=1,$J$15,T108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:V107)>0,IF(V107>0,$J$15,IF(U108>0,IF(U108=1,$J$15,U108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:W107)>0,IF(W107>0,$J$15,IF(V108>0,IF(V108=1,$J$15,V108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:X107)>0,IF(X107>0,$J$15,IF(W108>0,IF(W108=1,$J$15,W108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Y107)>0,IF(Y107>0,$J$15,IF(X108>0,IF(X108=1,$J$15,X108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:Z107)>0,IF(Z107>0,$J$15,IF(Y108>0,IF(Y108=1,$J$15,Y108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AA107)>0,IF(AA107>0,$J$15,IF(Z108>0,IF(Z108=1,$J$15,Z108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AB107)>0,IF(AB107>0,$J$15,IF(AA108>0,IF(AA108=1,$J$15,AA108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AC107)>0,IF(AC107>0,$J$15,IF(AB108>0,IF(AB108=1,$J$15,AB108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AD107)>0,IF(AD107>0,$J$15,IF(AC108>0,IF(AC108=1,$J$15,AC108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AE107)>0,IF(AE107>0,$J$15,IF(AD108>0,IF(AD108=1,$J$15,AD108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AF107)>0,IF(AF107>0,$J$15,IF(AE108>0,IF(AE108=1,$J$15,AE108-1),$J$15)),0)","v":0},{"$f":"IF(SUM($C107:AG107)>0,IF(AG107>0,$J$15,IF(AF108>0,IF(AF108=1,$J$15,AF108-1),$J$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C108=$J$15,$J$16,0)","v":0},{"$f":"IF(D108=$J$15,$J$16,0)","v":0},{"$f":"IF(E108=$J$15,$J$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF108=$J$15,$J$16,0)","v":0},{"$f":"IF(AG108=$J$15,$J$16,0)","v":0}]
[null,"Expense Item #9"]
[null,"First Expense Year?",{"$f":"IF($K$14=C$21,1,0)","v":0},{"$f":"IF($K$14=D$22,1,0)","v":0},{"$f":"IF($K$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C111>0,$K$15,0)","v":0},{"$f":"IF(SUM($C111:D111)>0,IF(D111>0,$K$15,IF(C112>0,IF(C112=1,$K$15,C112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:E111)>0,IF(E111>0,$K$15,IF(D112>0,IF(D112=1,$K$15,D112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:F111)>0,IF(F111>0,$K$15,IF(E112>0,IF(E112=1,$K$15,E112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:G111)>0,IF(G111>0,$K$15,IF(F112>0,IF(F112=1,$K$15,F112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:H111)>0,IF(H111>0,$K$15,IF(G112>0,IF(G112=1,$K$15,G112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:I111)>0,IF(I111>0,$K$15,IF(H112>0,IF(H112=1,$K$15,H112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:J111)>0,IF(J111>0,$K$15,IF(I112>0,IF(I112=1,$K$15,I112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:K111)>0,IF(K111>0,$K$15,IF(J112>0,IF(J112=1,$K$15,J112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:L111)>0,IF(L111>0,$K$15,IF(K112>0,IF(K112=1,$K$15,K112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:M111)>0,IF(M111>0,$K$15,IF(L112>0,IF(L112=1,$K$15,L112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:N111)>0,IF(N111>0,$K$15,IF(M112>0,IF(M112=1,$K$15,M112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:O111)>0,IF(O111>0,$K$15,IF(N112>0,IF(N112=1,$K$15,N112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:P111)>0,IF(P111>0,$K$15,IF(O112>0,IF(O112=1,$K$15,O112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Q111)>0,IF(Q111>0,$K$15,IF(P112>0,IF(P112=1,$K$15,P112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:R111)>0,IF(R111>0,$K$15,IF(Q112>0,IF(Q112=1,$K$15,Q112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:S111)>0,IF(S111>0,$K$15,IF(R112>0,IF(R112=1,$K$15,R112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:T111)>0,IF(T111>0,$K$15,IF(S112>0,IF(S112=1,$K$15,S112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:U111)>0,IF(U111>0,$K$15,IF(T112>0,IF(T112=1,$K$15,T112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:V111)>0,IF(V111>0,$K$15,IF(U112>0,IF(U112=1,$K$15,U112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:W111)>0,IF(W111>0,$K$15,IF(V112>0,IF(V112=1,$K$15,V112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:X111)>0,IF(X111>0,$K$15,IF(W112>0,IF(W112=1,$K$15,W112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Y111)>0,IF(Y111>0,$K$15,IF(X112>0,IF(X112=1,$K$15,X112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:Z111)>0,IF(Z111>0,$K$15,IF(Y112>0,IF(Y112=1,$K$15,Y112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AA111)>0,IF(AA111>0,$K$15,IF(Z112>0,IF(Z112=1,$K$15,Z112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AB111)>0,IF(AB111>0,$K$15,IF(AA112>0,IF(AA112=1,$K$15,AA112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AC111)>0,IF(AC111>0,$K$15,IF(AB112>0,IF(AB112=1,$K$15,AB112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AD111)>0,IF(AD111>0,$K$15,IF(AC112>0,IF(AC112=1,$K$15,AC112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AE111)>0,IF(AE111>0,$K$15,IF(AD112>0,IF(AD112=1,$K$15,AD112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AF111)>0,IF(AF111>0,$K$15,IF(AE112>0,IF(AE112=1,$K$15,AE112-1),$K$15)),0)","v":0},{"$f":"IF(SUM($C111:AG111)>0,IF(AG111>0,$K$15,IF(AF112>0,IF(AF112=1,$K$15,AF112-1),$K$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C112=$K$15,$K$16,0)","v":0},{"$f":"IF(D112=$K$15,$K$16,0)","v":0},{"$f":"IF(E112=$K$15,$K$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF112=$K$15,$K$16,0)","v":0},{"$f":"IF(AG112=$K$15,$K$16,0)","v":0}]
[null,"Expense Item #10"]
[null,"First Expense Year?",{"$f":"IF($L$14=C$21,1,0)","v":0},{"$f":"IF($L$14=D$22,1,0)","v":0},{"$f":"IF($L$14=E$22,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Years",{"$f":"IF(C115>0,$L$15,0)","v":0},{"$f":"IF(SUM($C115:D115)>0,IF(D115>0,$L$15,IF(C116>0,IF(C116=1,$L$15,C116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:E115)>0,IF(E115>0,$L$15,IF(D116>0,IF(D116=1,$L$15,D116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:F115)>0,IF(F115>0,$L$15,IF(E116>0,IF(E116=1,$L$15,E116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:G115)>0,IF(G115>0,$L$15,IF(F116>0,IF(F116=1,$L$15,F116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:H115)>0,IF(H115>0,$L$15,IF(G116>0,IF(G116=1,$L$15,G116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:I115)>0,IF(I115>0,$L$15,IF(H116>0,IF(H116=1,$L$15,H116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:J115)>0,IF(J115>0,$L$15,IF(I116>0,IF(I116=1,$L$15,I116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:K115)>0,IF(K115>0,$L$15,IF(J116>0,IF(J116=1,$L$15,J116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:L115)>0,IF(L115>0,$L$15,IF(K116>0,IF(K116=1,$L$15,K116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:M115)>0,IF(M115>0,$L$15,IF(L116>0,IF(L116=1,$L$15,L116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:N115)>0,IF(N115>0,$L$15,IF(M116>0,IF(M116=1,$L$15,M116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:O115)>0,IF(O115>0,$L$15,IF(N116>0,IF(N116=1,$L$15,N116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:P115)>0,IF(P115>0,$L$15,IF(O116>0,IF(O116=1,$L$15,O116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Q115)>0,IF(Q115>0,$L$15,IF(P116>0,IF(P116=1,$L$15,P116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:R115)>0,IF(R115>0,$L$15,IF(Q116>0,IF(Q116=1,$L$15,Q116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:S115)>0,IF(S115>0,$L$15,IF(R116>0,IF(R116=1,$L$15,R116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:T115)>0,IF(T115>0,$L$15,IF(S116>0,IF(S116=1,$L$15,S116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:U115)>0,IF(U115>0,$L$15,IF(T116>0,IF(T116=1,$L$15,T116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:V115)>0,IF(V115>0,$L$15,IF(U116>0,IF(U116=1,$L$15,U116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:W115)>0,IF(W115>0,$L$15,IF(V116>0,IF(V116=1,$L$15,V116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:X115)>0,IF(X115>0,$L$15,IF(W116>0,IF(W116=1,$L$15,W116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Y115)>0,IF(Y115>0,$L$15,IF(X116>0,IF(X116=1,$L$15,X116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:Z115)>0,IF(Z115>0,$L$15,IF(Y116>0,IF(Y116=1,$L$15,Y116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AA115)>0,IF(AA115>0,$L$15,IF(Z116>0,IF(Z116=1,$L$15,Z116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AB115)>0,IF(AB115>0,$L$15,IF(AA116>0,IF(AA116=1,$L$15,AA116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AC115)>0,IF(AC115>0,$L$15,IF(AB116>0,IF(AB116=1,$L$15,AB116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AD115)>0,IF(AD115>0,$L$15,IF(AC116>0,IF(AC116=1,$L$15,AC116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AE115)>0,IF(AE115>0,$L$15,IF(AD116>0,IF(AD116=1,$L$15,AD116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AF115)>0,IF(AF115>0,$L$15,IF(AE116>0,IF(AE116=1,$L$15,AE116-1),$L$15)),0)","v":0},{"$f":"IF(SUM($C115:AG115)>0,IF(AG115>0,$L$15,IF(AF116>0,IF(AF116=1,$L$15,AF116-1),$L$15)),0)","v":0}]
[null,"Amount",{"$f":"IF(C116=$L$15,$L$16,0)","v":0},{"$f":"IF(D116=$L$15,$L$16,0)","v":0},{"$f":"IF(E116=$L$15,$L$16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF116=$L$15,$L$16,0)","v":0},{"$f":"IF(AG116=$L$15,$L$16,0)","v":0}]

{"sheet":"Taxes & Fees","index":33,"n_rows":267,"n_cols":33,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Taxes and Fees",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[null,"LINKS TO SCENARIO SHEET",null,{"$f":"Description","v":"1  Riverside Hotel"}]
[null,null,null,{"$f":"IF(Scenarios!C106<>\"\",Scenarios!C106,\"\")","v":""},{"$f":"IF(Scenarios!D106<>\"\",Scenarios!D106,\"\")","v":""},{"$f":"IF(Scenarios!E106<>\"\",Scenarios!E106,\"\")","v":""},{"$f":"IF(Scenarios!F106<>\"\",Scenarios!F106,\"\")","v":""},{"$f":"IF(Scenarios!G106<>\"\",Scenarios!G106,\"\")","v":""},{"$f":"IF(Scenarios!H106<>\"\",Scenarios!H106,\"\")","v":""},{"$f":"IF(Scenarios!I106<>\"\",Scenarios!I106,\"\")","v":""},{"$f":"IF(Scenarios!J106<>\"\",Scenarios!J106,\"\")","v":""},{"$f":"IF(Scenarios!K106<>\"\",Scenarios!K106,\"\")","v":""},{"$f":"IF(Scenarios!L106<>\"\",Scenarios!L106,\"\")","v":""},{"$f":"IF(Scenarios!M106<>\"\",Scenarios!M106,\"\")","v":""},{"$f":"IF(Scenarios!N106<>\"\",Scenarios!N106,\"\")","v":""},{"$f":"IF(Scenarios!O106<>\"\",Scenarios!O106,\"\")","v":""},{"$f":"IF(Scenarios!P106<>\"\",Scenarios!P106,\"\")","v":""},{"$f":"IF(Scenarios!Q106<>\"\",Scenarios!Q106,\"\")","v":""},{"$f":"IF(Scenarios!R106<>\"\",Scenarios!R106,\"\")","v":""},{"$f":"IF(Scenarios!S106<>\"\",Scenarios!S106,\"\")","v":""},{"$f":"IF(Scenarios!T106<>\"\",Scenarios!T106,\"\")","v":""},{"$f":"IF(Scenarios!U106<>\"\",Scenarios!U106,\"\")","v":""},{"$f":"IF(Scenarios!V106<>\"\",Scenarios!V106,\"\")","v":""}]
[null,"Scenario",2,{"$f":"IF(Scenarios!C117<>\"\",Scenarios!C117,\"\")","v":0},{"$f":"IF(Scenarios!D117<>\"\",Scenarios!D117,\"\")","v":0},{"$f":"IF(Scenarios!E117<>\"\",Scenarios!E117,\"\")","v":0},{"$f":"IF(Scenarios!F117<>\"\",Scenarios!F117,\"\")","v":0},{"$f":"IF(Scenarios!G117<>\"\",Scenarios!G117,\"\")","v":0},{"$f":"IF(Scenarios!H117<>\"\",Scenarios!H117,\"\")","v":0},{"$f":"IF(Scenarios!I117<>\"\",Scenarios!I117,\"\")","v":0},{"$f":"IF(Scenarios!J117<>\"\",Scenarios!J117,\"\")","v":0},{"$f":"IF(Scenarios!K117<>\"\",Scenarios!K117,\"\")","v":0},{"$f":"IF(Scenarios!L117<>\"\",Scenarios!L117,\"\")","v":0},{"$f":"IF(Scenarios!M117<>\"\",Scenarios!M117,\"\")","v":0},{"$f":"IF(Scenarios!N117<>\"\",Scenarios!N117,\"\")","v":0},{"$f":"IF(Scenarios!O117<>\"\",Scenarios!O117,\"\")","v":0},{"$f":"IF(Scenarios!P117<>\"\",Scenarios!P117,\"\")","v":0},{"$f":"IF(Scenarios!Q117<>\"\",Scenarios!Q117,\"\")","v":0},{"$f":"IF(Scenarios!R117<>\"\",Scenarios!R117,\"\")","v":0},{"$f":"IF(Scenarios!S117<>\"\",Scenarios!S117,\"\")","v":0},{"$f":"IF(Scenarios!T117<>\"\",Scenarios!T117,\"\")","v":0},{"$f":"IF(Scenarios!U117<>\"\",Scenarios!U117,\"\")","v":0},{"$f":"IF(Scenarios!V117<>\"\",Scenarios!V117,\"\")","v":0}]
[null,null,"Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":792000}]
[]
[null,"WORKSPACE (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G9+1","v":3},4,5,6,7,8,9,10,11]
[]
[]
[]
[null,"ENTER TAX INFORMATION"]
[null,{"$f":"General!C22","v":"Taxable entity?"},{"$f":"General!D22","v":"True"}]
[]
[null,"References from Tax Credits tab"]
[null,"Production Tax Credits","FEDERAL PTC","STATE PTC1","STATE PTC2"]
[null,"Refundable tax credits?",{"$f":"'Tax Credits'!C19","v":"False"},{"$f":"'Tax Credits'!D19","v":"False"},{"$f":"'Tax Credits'!E19","v":"False"}]
[null,"Allow PTC carry forward?",{"$f":"'Tax Credits'!C20","v":"True"},{"$f":"'Tax Credits'!D20","v":"True"},{"$f":"'Tax Credits'!E20","v":"True"}]
[null,"Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C21","v":10},{"$f":"'Tax Credits'!D21","v":5},{"$f":"'Tax Credits'!E21","v":10}]
[null,"Investment Tax Credits","FEDERAL ITC","STATE ITC"]
[null,"Refundable tax credits?","False","False"]
[null,"Allow ITC carry forward?",{"$f":"'Tax Credits'!C26","v":"True"},{"$f":"'Tax Credits'!D26","v":"True"}]
[null,"Maximum years ITC carry forward?",{"$f":"'Tax Credits'!C27","v":10},{"$f":"'Tax Credits'!D27","v":5}]
[]
[null,"ENTER TAXES RATES, FEES AND ROYALTY PAYMENTS"]
[null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+C27+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C28+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Income Taxes and Fees"]
[null,"Federal Tax Rate",0.35,{"$f":"C30","v":0.35},{"$f":"D30","v":0.35},{"$f":"E30","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,"State Tax Rate",0.06,{"$f":"C31","v":0.06},{"$f":"D31","v":0.06},{"$f":"E31","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Local Tax Rate"]
[null,"Franchise Fee (Gross Sales - Product #1)"]
[null,"Franchise Fee (Gross Sales - Product #2)"]
[null,"Franchise Fee (Gross Sales - Product #3)"]
[null,"Other Tax Liabilities Available for Tax Credits & Depreciation Tax Shield"]
[null,"Other Eligible Federal Tax Liabilities or Pass-Throughs",1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
[null,"Other Eligible State Tax Liabilities or Pass-Throughs",1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
[null,"Tax Credits Applied (from \"Tax Credits\" tab)"]
[null,"Production Tax Credits (with sensitivity)"]
[null,"Federal PTC",{"$f":"'Tax Credits'!D39","v":0},{"$f":"'Tax Credits'!E39","v":0},{"$f":"'Tax Credits'!F39","v":0},{"$f":"'Tax Credits'!G39","v":0},{"$f":"'Tax Credits'!H39","v":0},{"$f":"'Tax Credits'!I39","v":0},{"$f":"'Tax Credits'!J39","v":0},{"$f":"'Tax Credits'!K39","v":0},{"$f":"'Tax Credits'!L39","v":0},{"$f":"'Tax Credits'!M39","v":0}]
[null,"State PTC1 ",{"$f":"'Tax Credits'!D48","v":0},{"$f":"'Tax Credits'!E48","v":0},{"$f":"'Tax Credits'!F48","v":0},{"$f":"'Tax Credits'!G48","v":0},{"$f":"'Tax Credits'!H48","v":0},{"$f":"'Tax Credits'!I48","v":0},{"$f":"'Tax Credits'!J48","v":0},{"$f":"'Tax Credits'!K48","v":0},{"$f":"'Tax Credits'!L48","v":0},{"$f":"'Tax Credits'!M48","v":0}]
[null,"State PTC 2",{"$f":"'Tax Credits'!D57","v":0},{"$f":"'Tax Credits'!E57","v":0},{"$f":"'Tax Credits'!F57","v":0},{"$f":"'Tax Credits'!G57","v":0},{"$f":"'Tax Credits'!H57","v":0},{"$f":"'Tax Credits'!I57","v":0},{"$f":"'Tax Credits'!J57","v":0},{"$f":"'Tax Credits'!K57","v":0},{"$f":"'Tax Credits'!L57","v":0},{"$f":"'Tax Credits'!M57","v":0}]
[null,"Total PTCs (with sensitivities)",{"$f":"SUM(C41:C43)","v":0},{"$f":"SUM(D41:D43)","v":0},0,0,0,0,0,0,0,0]
[null,"Total PTC tax credits used (with sensitivities)",{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!B40+'PTC Calculations Federal'!B191+'PTC2 Calculations (not used)'!B17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!C40+'PTC Calculations Federal'!C191+'PTC2 Calculations (not used)'!C17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!D40+'PTC Calculations Federal'!D191+'PTC2 Calculations (not used)'!D17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!E40+'PTC Calculations Federal'!E191+'PTC2 Calculations (not used)'!E17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!F40+'PTC Calculations Federal'!F191+'PTC2 Calculations (not used)'!F17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!G40+'PTC Calculations Federal'!G191+'PTC2 Calculations (not used)'!G17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!H40+'PTC Calculations Federal'!H191+'PTC2 Calculations (not used)'!H17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!I40+'PTC Calculations Federal'!I191+'PTC2 Calculations (not used)'!I17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!J40+'PTC Calculations Federal'!J191+'PTC2 Calculations (not used)'!J17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!K40+'PTC Calculations Federal'!K191+'PTC2 Calculations (not used)'!K17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!L40+'PTC Calculations Federal'!L191+'PTC2 Calculations (not used)'!L17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!M40+'PTC Calculations Federal'!M191+'PTC2 Calculations (not used)'!M17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!N40+'PTC Calculations Federal'!N191+'PTC2 Calculations (not used)'!N17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!O40+'PTC Calculations Federal'!O191+'PTC2 Calculations (not used)'!O17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!P40+'PTC Calculations Federal'!P191+'PTC2 Calculations (not used)'!P17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!Q40+'PTC Calculations Federal'!Q191+'PTC2 Calculations (not used)'!Q17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!R40+'PTC Calculations Federal'!R191+'PTC2 Calculations (not used)'!R17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!S40+'PTC Calculations Federal'!S191+'PTC2 Calculations (not used)'!S17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!T40+'PTC Calculations Federal'!T191+'PTC2 Calculations (not used)'!T17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!U40+'PTC Calculations Federal'!U191+'PTC2 Calculations (not used)'!U17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!V40+'PTC Calculations Federal'!V191+'PTC2 Calculations (not used)'!V17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!W40+'PTC Calculations Federal'!W191+'PTC2 Calculations (not used)'!W17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!X40+'PTC Calculations Federal'!X191+'PTC2 Calculations (not used)'!X17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!Y40+'PTC Calculations Federal'!Y191+'PTC2 Calculations (not used)'!Y17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!Z40+'PTC Calculations Federal'!Z191+'PTC2 Calculations (not used)'!Z17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AA40+'PTC Calculations Federal'!AA191+'PTC2 Calculations (not used)'!AA17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AB40+'PTC Calculations Federal'!AB191+'PTC2 Calculations (not used)'!AB17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AC40+'PTC Calculations Federal'!AC191+'PTC2 Calculations (not used)'!AC17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AD40+'PTC Calculations Federal'!AD191+'PTC2 Calculations (not used)'!AD17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AE40+'PTC Calculations Federal'!AE191+'PTC2 Calculations (not used)'!AE17,0),\"\")","v":0},{"$f":"IFERROR(IF($C$157=\"United States\",+'PTC Calculations Federal'!AF40+'PTC Calculations Federal'!AF191+'PTC2 Calculations (not used)'!AF17,0),\"\")","v":0}]
[null,"Investment Tax Credits"]
[null,{"$f":"'Tax Credits'!B66:C66","v":" Federal Investment Tax Credit Amount"},{"$f":"'Tax Credits'!D66","v":0},{"$f":"'Tax Credits'!E66","v":0},{"$f":"'Tax Credits'!F66","v":0},{"$f":"'Tax Credits'!G66","v":0},{"$f":"'Tax Credits'!H66","v":0},{"$f":"'Tax Credits'!I66","v":0},{"$f":"'Tax Credits'!J66","v":0},{"$f":"'Tax Credits'!K66","v":0},{"$f":"'Tax Credits'!L66","v":0},{"$f":"'Tax Credits'!M66","v":0}]
[null,{"$f":"'Tax Credits'!B69:C69","v":"State Investment Tax Credit Amount"},{"$f":"'Tax Credits'!D69","v":0},{"$f":"'Tax Credits'!E69","v":0},{"$f":"'Tax Credits'!F69","v":0},{"$f":"'Tax Credits'!G69","v":0},{"$f":"'Tax Credits'!H69","v":0},{"$f":"'Tax Credits'!I69","v":0},{"$f":"'Tax Credits'!J69","v":0},{"$f":"'Tax Credits'!K69","v":0},{"$f":"'Tax Credits'!L69","v":0},{"$f":"'Tax Credits'!M69","v":0}]
[null,{"$f":"'Tax Credits'!B71:C71","v":"Local Investment Tax Credit"},{"$f":"'Tax Credits'!D71","v":0},{"$f":"'Tax Credits'!E71","v":0},{"$f":"'Tax Credits'!F71","v":0},{"$f":"'Tax Credits'!G71","v":0},{"$f":"'Tax Credits'!H71","v":0},{"$f":"'Tax Credits'!I71","v":0},{"$f":"'Tax Credits'!J71","v":0},{"$f":"'Tax Credits'!K71","v":0},{"$f":"'Tax Credits'!L71","v":0},{"$f":"'Tax Credits'!M71","v":0}]
[null,{"$f":"'Tax Credits'!B73","v":" Federal Investment Tax Credit (with sensitivity)"},{"$f":"'Tax Credits'!D73","v":0},{"$f":"'Tax Credits'!E73","v":0},{"$f":"'Tax Credits'!F73","v":0},{"$f":"'Tax Credits'!G73","v":0},{"$f":"'Tax Credits'!H73","v":0},{"$f":"'Tax Credits'!I73","v":0},{"$f":"'Tax Credits'!J73","v":0},{"$f":"'Tax Credits'!K73","v":0},{"$f":"'Tax Credits'!L73","v":0},{"$f":"'Tax Credits'!M73","v":0}]
[null,{"$f":"'Tax Credits'!B77:B77","v":"Federal ITC tax credits used (with sensitivities)"},{"$f":"'Tax Credits'!D77","v":0},{"$f":"'Tax Credits'!E77","v":0},{"$f":"'Tax Credits'!F77","v":0},{"$f":"'Tax Credits'!G77","v":0},{"$f":"'Tax Credits'!H77","v":0},{"$f":"'Tax Credits'!I77","v":0},{"$f":"'Tax Credits'!J77","v":0},{"$f":"'Tax Credits'!K77","v":0},{"$f":"'Tax Credits'!L77","v":0},{"$f":"'Tax Credits'!M77","v":0},{"$f":"'Tax Credits'!N77","v":0},{"$f":"'Tax Credits'!O77","v":0},{"$f":"'Tax Credits'!P77","v":0},{"$f":"'Tax Credits'!Q77","v":0},{"$f":"'Tax Credits'!R77","v":0},{"$f":"'Tax Credits'!S77","v":0},{"$f":"'Tax Credits'!T77","v":0},{"$f":"'Tax Credits'!U77","v":0},{"$f":"'Tax Credits'!V77","v":0},{"$f":"'Tax Credits'!W77","v":0},{"$f":"'Tax Credits'!X77","v":0},{"$f":"'Tax Credits'!Y77","v":0},{"$f":"'Tax Credits'!Z77","v":0},{"$f":"'Tax Credits'!AA77","v":0},{"$f":"'Tax Credits'!AB77","v":0},{"$f":"'Tax Credits'!AC77","v":0},{"$f":"'Tax Credits'!AD77","v":0},{"$f":"'Tax Credits'!AE77","v":0},{"$f":"'Tax Credits'!AF77","v":0},{"$f":"'Tax Credits'!AG77","v":0},{"$f":"'Tax Credits'!AH77","v":0}]
[null,"Income Tax Payments"]
[null,"Federal Tax Payment",{"$f":"C194","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,{"$f":"AG194","v":0}]
[null,"State Tax Payment",{"$f":"C212","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,{"$f":"AG212","v":0}]
[null,"Local Tax Payment",{"$f":"IFERROR(IF(C$57>0,C175,0),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AG$57>0,AG175,0),\"\")","v":0}]
[null,"Total Income Tax Payments",{"$f":"SUM(C53:C55)","v":0},0,0,0,0,0,19658.456997871355,20149.918422818133,20653.666383388612,21170.008042973306,21699.258244047633,22241.739700148832,22797.783192652532,23367.727772468847,23951.920966780584,24550.718990950118,25292.148779693638,26215.333873683529,27164.067999835137,28139.967448848001,29143.746260403277,30176.142298756145,31237.912321910146,32329.832491843401,33452.69886510769,34607.327895948416,35794.556952069208,37015.244843358836,38270.272363905395,39560.542847630612,{"$f":"SUM(AG53:AG55)","v":0}]
[null,"Net Income before taxes (Ref)",{"$f":"IFERROR(+C172,\"\")","v":-19915.058880771161},-429405.11535279045,-286712.5312366102,-223386.42051752546,-222436.68103046354,-187643.59405622515,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61688.16775535034,63939.838716301289,66253.8243898418,68634.06694840976,71082.307952203118,73600.347070136952,76190.03005343939,78853.249980105858,81591.948451482182,84408.116819386385,87303.797444071242,90281.084983802051,93342.127716842428,96489.128896660026,{"$f":"IFERROR(+AG172,\"\")","v":0}]
[null,"Royalty Payments (Escalated)"]
[null,"Recipient #1",null,null,null,{"$f":"E59*1.06","v":0},{"$f":"F59*1.06","v":0},{"$f":"G59*1.06","v":0},{"$f":"H59*1.06","v":0},{"$f":"I59*1.06","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #2",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #3",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #4",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recipient #5",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C59:C63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Fees"]
["H","Franchise Fees (Non-escalated, No Sensitivity)"]
["H",{"$f":"+'Sales & Savings'!E17","v":"Avoided Electricity Purchases"},{"$f":"IFERROR(+C33*'Sales & Savings'!G23,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H23,\"\")","v":0},{"$f":"IFERROR(+E33*'Sales & Savings'!I23,\"\")","v":0},{"$f":"IFERROR(+F33*'Sales & Savings'!J23,\"\")","v":0},{"$f":"IFERROR(+G33*'Sales & Savings'!K23,\"\")","v":0},{"$f":"IFERROR(+H33*'Sales & Savings'!L23,\"\")","v":0},{"$f":"IFERROR(+I33*'Sales & Savings'!M23,\"\")","v":0},{"$f":"IFERROR(+J33*'Sales & Savings'!N23,\"\")","v":0},{"$f":"IFERROR(+K33*'Sales & Savings'!O23,\"\")","v":0},{"$f":"IFERROR(+L33*'Sales & Savings'!P23,\"\")","v":0},{"$f":"IFERROR(+M33*'Sales & Savings'!Q23,\"\")","v":0},{"$f":"IFERROR(+N33*'Sales & Savings'!R23,\"\")","v":0},{"$f":"IFERROR(+O33*'Sales & Savings'!S23,\"\")","v":0},{"$f":"IFERROR(+P33*'Sales & Savings'!T23,\"\")","v":0},{"$f":"IFERROR(+Q33*'Sales & Savings'!U23,\"\")","v":0},{"$f":"IFERROR(+R33*'Sales & Savings'!V23,\"\")","v":0},{"$f":"IFERROR(+S33*'Sales & Savings'!W23,\"\")","v":0},{"$f":"IFERROR(+T33*'Sales & Savings'!X23,\"\")","v":0},{"$f":"IFERROR(+U33*'Sales & Savings'!Y23,\"\")","v":0},{"$f":"IFERROR(+V33*'Sales & Savings'!Z23,\"\")","v":0},{"$f":"IFERROR(+W33*'Sales & Savings'!AA23,\"\")","v":0},{"$f":"IFERROR(+X33*'Sales & Savings'!AB23,\"\")","v":0},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC23,\"\")","v":0},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD23,\"\")","v":0},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE23,\"\")","v":0},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF23,\"\")","v":0},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG23,\"\")","v":0},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH23,\"\")","v":0},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI23,\"\")","v":0},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ23,\"\")","v":0},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK23,\"\")","v":0}]
["H",{"$f":"+'Sales & Savings'!E24","v":"Avoided Boiler Fuel Purchases"},{"$f":"IFERROR(+C34*'Sales & Savings'!G30,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H30,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I30,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J30,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K30,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L30,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M30,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N30,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O30,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P30,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q30,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R30,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S30,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T30,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U30,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V30,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W30,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X30,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y30,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z30,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA30,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB30,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC30,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD30,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE30,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF30,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG30,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH30,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI30,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ30,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK30,\"\")","v":0}]
["H",{"$f":"+'Sales & Savings'!E31","v":0},{"$f":"IFERROR(+C35*'Sales & Savings'!G37,\"\")","v":0},{"$f":"IFERROR(+D35*'Sales & Savings'!H37,\"\")","v":0},{"$f":"IFERROR(+E35*'Sales & Savings'!I37,\"\")","v":0},{"$f":"IFERROR(+F35*'Sales & Savings'!J37,\"\")","v":0},{"$f":"IFERROR(+G35*'Sales & Savings'!K37,\"\")","v":0},{"$f":"IFERROR(+H35*'Sales & Savings'!L37,\"\")","v":0},{"$f":"IFERROR(+I35*'Sales & Savings'!M37,\"\")","v":0},{"$f":"IFERROR(+J35*'Sales & Savings'!N37,\"\")","v":0},{"$f":"IFERROR(+K35*'Sales & Savings'!O37,\"\")","v":0},{"$f":"IFERROR(+L35*'Sales & Savings'!P37,\"\")","v":0},{"$f":"IFERROR(+M35*'Sales & Savings'!Q37,\"\")","v":0},{"$f":"IFERROR(+N35*'Sales & Savings'!R37,\"\")","v":0},{"$f":"IFERROR(+O35*'Sales & Savings'!S37,\"\")","v":0},{"$f":"IFERROR(+P35*'Sales & Savings'!T37,\"\")","v":0},{"$f":"IFERROR(+Q35*'Sales & Savings'!U37,\"\")","v":0},{"$f":"IFERROR(+R35*'Sales & Savings'!V37,\"\")","v":0},{"$f":"IFERROR(+S35*'Sales & Savings'!W37,\"\")","v":0},{"$f":"IFERROR(+T35*'Sales & Savings'!X37,\"\")","v":0},{"$f":"IFERROR(+U35*'Sales & Savings'!Y37,\"\")","v":0},{"$f":"IFERROR(+V35*'Sales & Savings'!Z37,\"\")","v":0},{"$f":"IFERROR(+W35*'Sales & Savings'!AA37,\"\")","v":0},{"$f":"IFERROR(+X35*'Sales & Savings'!AB37,\"\")","v":0},{"$f":"IFERROR(+Y35*'Sales & Savings'!AC37,\"\")","v":0},{"$f":"IFERROR(+Z35*'Sales & Savings'!AD37,\"\")","v":0},{"$f":"IFERROR(+AA35*'Sales & Savings'!AE37,\"\")","v":0},{"$f":"IFERROR(+AB35*'Sales & Savings'!AF37,\"\")","v":0},{"$f":"IFERROR(+AC35*'Sales & Savings'!AG37,\"\")","v":0},{"$f":"IFERROR(+AD35*'Sales & Savings'!AH37,\"\")","v":0},{"$f":"IFERROR(+AE35*'Sales & Savings'!AI37,\"\")","v":0},{"$f":"IFERROR(+AF35*'Sales & Savings'!AJ37,\"\")","v":0},{"$f":"IFERROR(+AG35*'Sales & Savings'!AK37,\"\")","v":0}]
["H","Total",{"$f":"SUM(C67:C69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["H","Franchise Fees (Non-escalated, w/ Sensitivity)"]
["H",{"$f":"+B67","v":"Avoided Electricity Purchases"},{"$f":"IFERROR(+C33*'Sales & Savings'!G22,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H22,\"\")","v":0},{"$f":"IFERROR(+E33*'Sales & Savings'!I22,\"\")","v":0},{"$f":"IFERROR(+F33*'Sales & Savings'!J22,\"\")","v":0},{"$f":"IFERROR(+G33*'Sales & Savings'!K22,\"\")","v":0},{"$f":"IFERROR(+H33*'Sales & Savings'!L22,\"\")","v":0},{"$f":"IFERROR(+I33*'Sales & Savings'!M22,\"\")","v":0},{"$f":"IFERROR(+J33*'Sales & Savings'!N22,\"\")","v":0},{"$f":"IFERROR(+K33*'Sales & Savings'!O22,\"\")","v":0},{"$f":"IFERROR(+L33*'Sales & Savings'!P22,\"\")","v":0},{"$f":"IFERROR(+M33*'Sales & Savings'!Q22,\"\")","v":0},{"$f":"IFERROR(+N33*'Sales & Savings'!R22,\"\")","v":0},{"$f":"IFERROR(+O33*'Sales & Savings'!S22,\"\")","v":0},{"$f":"IFERROR(+P33*'Sales & Savings'!T22,\"\")","v":0},{"$f":"IFERROR(+Q33*'Sales & Savings'!U22,\"\")","v":0},{"$f":"IFERROR(+R33*'Sales & Savings'!V22,\"\")","v":0},{"$f":"IFERROR(+S33*'Sales & Savings'!W22,\"\")","v":0},{"$f":"IFERROR(+T33*'Sales & Savings'!X22,\"\")","v":0},{"$f":"IFERROR(+U33*'Sales & Savings'!Y22,\"\")","v":0},{"$f":"IFERROR(+V33*'Sales & Savings'!Z22,\"\")","v":0},{"$f":"IFERROR(+W33*'Sales & Savings'!AA22,\"\")","v":0},{"$f":"IFERROR(+X33*'Sales & Savings'!AB22,\"\")","v":0},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC22,\"\")","v":0},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD22,\"\")","v":0},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE22,\"\")","v":0},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF22,\"\")","v":0},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG22,\"\")","v":0},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH22,\"\")","v":0},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI22,\"\")","v":0},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ22,\"\")","v":0},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK22,\"\")","v":0}]
["H",{"$f":"+B68","v":"Avoided Boiler Fuel Purchases"},{"$f":"IFERROR(+C34*'Sales & Savings'!G29,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H29,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I29,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J29,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K29,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L29,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M29,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N29,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O29,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P29,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q29,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R29,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S29,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T29,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U29,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V29,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W29,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X29,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y29,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z29,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA29,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB29,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC29,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD29,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE29,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF29,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG29,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH29,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI29,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ29,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK29,\"\")","v":0}]
["H",{"$f":"+B69","v":0},{"$f":"IFERROR(+C35*'Sales & Savings'!G36,\"\")","v":0},{"$f":"IFERROR(+D35*'Sales & Savings'!H36,\"\")","v":0},{"$f":"IFERROR(+E35*'Sales & Savings'!I36,\"\")","v":0},{"$f":"IFERROR(+F35*'Sales & Savings'!J36,\"\")","v":0},{"$f":"IFERROR(+G35*'Sales & Savings'!K36,\"\")","v":0},{"$f":"IFERROR(+H35*'Sales & Savings'!L36,\"\")","v":0},{"$f":"IFERROR(+I35*'Sales & Savings'!M36,\"\")","v":0},{"$f":"IFERROR(+J35*'Sales & Savings'!N36,\"\")","v":0},{"$f":"IFERROR(+K35*'Sales & Savings'!O36,\"\")","v":0},{"$f":"IFERROR(+L35*'Sales & Savings'!P36,\"\")","v":0},{"$f":"IFERROR(+M35*'Sales & Savings'!Q36,\"\")","v":0},{"$f":"IFERROR(+N35*'Sales & Savings'!R36,\"\")","v":0},{"$f":"IFERROR(+O35*'Sales & Savings'!S36,\"\")","v":0},{"$f":"IFERROR(+P35*'Sales & Savings'!T36,\"\")","v":0},{"$f":"IFERROR(+Q35*'Sales & Savings'!U36,\"\")","v":0},{"$f":"IFERROR(+R35*'Sales & Savings'!V36,\"\")","v":0},{"$f":"IFERROR(+S35*'Sales & Savings'!W36,\"\")","v":0},{"$f":"IFERROR(+T35*'Sales & Savings'!X36,\"\")","v":0},{"$f":"IFERROR(+U35*'Sales & Savings'!Y36,\"\")","v":0},{"$f":"IFERROR(+V35*'Sales & Savings'!Z36,\"\")","v":0},{"$f":"IFERROR(+W35*'Sales & Savings'!AA36,\"\")","v":0},{"$f":"IFERROR(+X35*'Sales & Savings'!AB36,\"\")","v":0},{"$f":"IFERROR(+Y35*'Sales & Savings'!AC36,\"\")","v":0},{"$f":"IFERROR(+Z35*'Sales & Savings'!AD36,\"\")","v":0},{"$f":"IFERROR(+AA35*'Sales & Savings'!AE36,\"\")","v":0},{"$f":"IFERROR(+AB35*'Sales & Savings'!AF36,\"\")","v":0},{"$f":"IFERROR(+AC35*'Sales & Savings'!AG36,\"\")","v":0},{"$f":"IFERROR(+AD35*'Sales & Savings'!AH36,\"\")","v":0},{"$f":"IFERROR(+AE35*'Sales & Savings'!AI36,\"\")","v":0},{"$f":"IFERROR(+AF35*'Sales & Savings'!AJ36,\"\")","v":0},{"$f":"IFERROR(+AG35*'Sales & Savings'!AK36,\"\")","v":0}]
["H","Total",{"$f":"SUM(C72:C74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Fees (Escalated + Sensitivity)"]
[null,{"$f":"+B67","v":"Avoided Electricity Purchases"},{"$f":"IFERROR(+C33*'Sales & Savings'!G23,\"\")","v":0},{"$f":"IFERROR(+D33*'Sales & Savings'!H23,\"\")","v":0},{"$f":"IFERROR(+E33*'Sales & Savings'!I23,\"\")","v":0},{"$f":"IFERROR(+F33*'Sales & Savings'!J23,\"\")","v":0},{"$f":"IFERROR(+G33*'Sales & Savings'!K23,\"\")","v":0},{"$f":"IFERROR(+H33*'Sales & Savings'!L23,\"\")","v":0},{"$f":"IFERROR(+I33*'Sales & Savings'!M23,\"\")","v":0},{"$f":"IFERROR(+J33*'Sales & Savings'!N23,\"\")","v":0},{"$f":"IFERROR(+K33*'Sales & Savings'!O23,\"\")","v":0},{"$f":"IFERROR(+L33*'Sales & Savings'!P23,\"\")","v":0},{"$f":"IFERROR(+M33*'Sales & Savings'!Q23,\"\")","v":0},{"$f":"IFERROR(+N33*'Sales & Savings'!R23,\"\")","v":0},{"$f":"IFERROR(+O33*'Sales & Savings'!S23,\"\")","v":0},{"$f":"IFERROR(+P33*'Sales & Savings'!T23,\"\")","v":0},{"$f":"IFERROR(+Q33*'Sales & Savings'!U23,\"\")","v":0},{"$f":"IFERROR(+R33*'Sales & Savings'!V23,\"\")","v":0},{"$f":"IFERROR(+S33*'Sales & Savings'!W23,\"\")","v":0},{"$f":"IFERROR(+T33*'Sales & Savings'!X23,\"\")","v":0},{"$f":"IFERROR(+U33*'Sales & Savings'!Y23,\"\")","v":0},{"$f":"IFERROR(+V33*'Sales & Savings'!Z23,\"\")","v":0},{"$f":"IFERROR(+W33*'Sales & Savings'!AA23,\"\")","v":0},{"$f":"IFERROR(+X33*'Sales & Savings'!AB23,\"\")","v":0},{"$f":"IFERROR(+Y33*'Sales & Savings'!AC23,\"\")","v":0},{"$f":"IFERROR(+Z33*'Sales & Savings'!AD23,\"\")","v":0},{"$f":"IFERROR(+AA33*'Sales & Savings'!AE23,\"\")","v":0},{"$f":"IFERROR(+AB33*'Sales & Savings'!AF23,\"\")","v":0},{"$f":"IFERROR(+AC33*'Sales & Savings'!AG23,\"\")","v":0},{"$f":"IFERROR(+AD33*'Sales & Savings'!AH23,\"\")","v":0},{"$f":"IFERROR(+AE33*'Sales & Savings'!AI23,\"\")","v":0},{"$f":"IFERROR(+AF33*'Sales & Savings'!AJ23,\"\")","v":0},{"$f":"IFERROR(+AG33*'Sales & Savings'!AK23,\"\")","v":0}]
[null,{"$f":"+B68","v":"Avoided Boiler Fuel Purchases"},{"$f":"IFERROR(+C34*'Sales & Savings'!G30,\"\")","v":0},{"$f":"IFERROR(+D34*'Sales & Savings'!H30,\"\")","v":0},{"$f":"IFERROR(+E34*'Sales & Savings'!I30,\"\")","v":0},{"$f":"IFERROR(+F34*'Sales & Savings'!J30,\"\")","v":0},{"$f":"IFERROR(+G34*'Sales & Savings'!K30,\"\")","v":0},{"$f":"IFERROR(+H34*'Sales & Savings'!L30,\"\")","v":0},{"$f":"IFERROR(+I34*'Sales & Savings'!M30,\"\")","v":0},{"$f":"IFERROR(+J34*'Sales & Savings'!N30,\"\")","v":0},{"$f":"IFERROR(+K34*'Sales & Savings'!O30,\"\")","v":0},{"$f":"IFERROR(+L34*'Sales & Savings'!P30,\"\")","v":0},{"$f":"IFERROR(+M34*'Sales & Savings'!Q30,\"\")","v":0},{"$f":"IFERROR(+N34*'Sales & Savings'!R30,\"\")","v":0},{"$f":"IFERROR(+O34*'Sales & Savings'!S30,\"\")","v":0},{"$f":"IFERROR(+P34*'Sales & Savings'!T30,\"\")","v":0},{"$f":"IFERROR(+Q34*'Sales & Savings'!U30,\"\")","v":0},{"$f":"IFERROR(+R34*'Sales & Savings'!V30,\"\")","v":0},{"$f":"IFERROR(+S34*'Sales & Savings'!W30,\"\")","v":0},{"$f":"IFERROR(+T34*'Sales & Savings'!X30,\"\")","v":0},{"$f":"IFERROR(+U34*'Sales & Savings'!Y30,\"\")","v":0},{"$f":"IFERROR(+V34*'Sales & Savings'!Z30,\"\")","v":0},{"$f":"IFERROR(+W34*'Sales & Savings'!AA30,\"\")","v":0},{"$f":"IFERROR(+X34*'Sales & Savings'!AB30,\"\")","v":0},{"$f":"IFERROR(+Y34*'Sales & Savings'!AC30,\"\")","v":0},{"$f":"IFERROR(+Z34*'Sales & Savings'!AD30,\"\")","v":0},{"$f":"IFERROR(+AA34*'Sales & Savings'!AE30,\"\")","v":0},{"$f":"IFERROR(+AB34*'Sales & Savings'!AF30,\"\")","v":0},{"$f":"IFERROR(+AC34*'Sales & Savings'!AG30,\"\")","v":0},{"$f":"IFERROR(+AD34*'Sales & Savings'!AH30,\"\")","v":0},{"$f":"IFERROR(+AE34*'Sales & Savings'!AI30,\"\")","v":0},{"$f":"IFERROR(+AF34*'Sales & Savings'!AJ30,\"\")","v":0},{"$f":"IFERROR(+AG34*'Sales & Savings'!AK30,\"\")","v":0}]
[null,{"$f":"+B69","v":0},{"$f":"IFERROR(C35*'Sales & Savings'!G37,0)","v":0},{"$f":"IFERROR(D35*'Sales & Savings'!H37,0)","v":0},{"$f":"IFERROR(E35*'Sales & Savings'!I37,0)","v":0},{"$f":"IFERROR(F35*'Sales & Savings'!J37,0)","v":0},{"$f":"IFERROR(G35*'Sales & Savings'!K37,0)","v":0},{"$f":"IFERROR(H35*'Sales & Savings'!L37,0)","v":0},{"$f":"IFERROR(I35*'Sales & Savings'!M37,0)","v":0},{"$f":"IFERROR(J35*'Sales & Savings'!N37,0)","v":0},{"$f":"IFERROR(K35*'Sales & Savings'!O37,0)","v":0},{"$f":"IFERROR(L35*'Sales & Savings'!P37,0)","v":0},{"$f":"IFERROR(M35*'Sales & Savings'!Q37,0)","v":0},{"$f":"IFERROR(N35*'Sales & Savings'!R37,0)","v":0},{"$f":"IFERROR(O35*'Sales & Savings'!S37,0)","v":0},{"$f":"IFERROR(P35*'Sales & Savings'!T37,0)","v":0},{"$f":"IFERROR(Q35*'Sales & Savings'!U37,0)","v":0},{"$f":"IFERROR(R35*'Sales & Savings'!V37,0)","v":0},{"$f":"IFERROR(S35*'Sales & Savings'!W37,0)","v":0},{"$f":"IFERROR(T35*'Sales & Savings'!X37,0)","v":0},{"$f":"IFERROR(U35*'Sales & Savings'!Y37,0)","v":0},{"$f":"IFERROR(V35*'Sales & Savings'!Z37,0)","v":0},{"$f":"IFERROR(W35*'Sales & Savings'!AA37,0)","v":0},{"$f":"IFERROR(X35*'Sales & Savings'!AB37,0)","v":0},{"$f":"IFERROR(Y35*'Sales & Savings'!AC37,0)","v":0},{"$f":"IFERROR(Z35*'Sales & Savings'!AD37,0)","v":0},{"$f":"IFERROR(AA35*'Sales & Savings'!AE37,0)","v":0},{"$f":"IFERROR(AB35*'Sales & Savings'!AF37,0)","v":0},{"$f":"IFERROR(AC35*'Sales & Savings'!AG37,0)","v":0},{"$f":"IFERROR(AD35*'Sales & Savings'!AH37,0)","v":0},{"$f":"IFERROR(AE35*'Sales & Savings'!AI37,0)","v":0},{"$f":"IFERROR(AF35*'Sales & Savings'!AJ37,0)","v":0},{"$f":"IFERROR(AG35*'Sales & Savings'!AK37,0)","v":0}]
[null,"Total",{"$f":"SUM(C77:C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SCENARIO 1",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",25000.468847839831,12650.295397738479,22525.775519847917,24475.908881824103,24955.770055727844,29271.862954536769,38485.396999529446,37415.551329754708,36263.870064827526,35026.627532140177]
[null,"State Tax Payment",5428.673235530935,2746.9212863660696,4891.3112557384056,5314.7687857675201,5418.9672121009035,6356.17595584227,8356.8290627549668,8124.5197173181659,7874.4403569339784,7605.7819784075809]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[null,"SCENARIO 2",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",260510.46548340956,193950.2909833747,253208.46967535483,267734.02219132963,274044.09115116752,296799.23576076084,351508.08125100215,348106.22265792335,344301.96868252754,340075.97015370801]
[null,"State Tax Payment",56567.986790683215,42114.920327818501,54982.410558077048,58136.53053297443,59506.716935682096,64447.834050908074,76327.469071646192,75588.779777149073,74762.713199634556,73845.067804805178]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[null,"SCENARIO 3",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",108792.69505215592,76133.869152448315,105229.72647504779,112396.80747589246,115554.37461531693,127651.77315728583,154797.09372670006,153463.2138482205,151967.87015512932,150303.5020887797]
[null,"State Tax Payment",23623.556639896713,16531.925873103064,22849.883463153234,24406.163909050934,25091.807059325965,27718.670742724928,33613.083209226301,33323.440721327883,32998.73751939951,32637.331882135019]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[null,"SCENARIO 4",1,2,3,4,5,6,7,8,9,10]
[null,"Federal Tax Payment",108792.69505215592,76133.869152448315,105229.72647504779,112396.80747589246,115554.37461531693,127651.77315728583,154797.09372670006,153463.2138482205,151967.87015512932,150303.5020887797]
[null,"State Tax Payment",23623.556639896713,16531.925873103064,22849.883463153234,24406.163909050934,25091.807059325965,27718.670742724928,33613.083209226301,33323.440721327883,32998.73751939951,32637.331882135019]
[null,"Local Tax Payment",0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[]
[null,"Income Tax Work Area below this line"]
[null,"Toggle_Comments_Taxes","Hidden"]
[null,"Toggle_UserArea_Taxes","Hidden"]
[null,"Toggle_ScenarioSection","Hidden"]
[null,"Copied","No"]
[null,"Removed from Input Above"]
[null,"Tax system","United States"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tax Payment for selected method",1,{"$f":"+C169+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Non-Taxable Income",{"$f":"'O_IncomeStatement (Tax)'!C68","v":0},{"$f":"'O_IncomeStatement (Tax)'!D68","v":0},{"$f":"'O_IncomeStatement (Tax)'!E68","v":0},{"$f":"'O_IncomeStatement (Tax)'!F68","v":0},{"$f":"'O_IncomeStatement (Tax)'!G68","v":0},{"$f":"'O_IncomeStatement (Tax)'!H68","v":0},{"$f":"'O_IncomeStatement (Tax)'!I68","v":0},{"$f":"'O_IncomeStatement (Tax)'!J68","v":0},{"$f":"'O_IncomeStatement (Tax)'!K68","v":0},{"$f":"'O_IncomeStatement (Tax)'!L68","v":0},{"$f":"'O_IncomeStatement (Tax)'!M68","v":0},{"$f":"'O_IncomeStatement (Tax)'!N68","v":0},{"$f":"'O_IncomeStatement (Tax)'!O68","v":0},{"$f":"'O_IncomeStatement (Tax)'!P68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q68","v":0},{"$f":"'O_IncomeStatement (Tax)'!R68","v":0},{"$f":"'O_IncomeStatement (Tax)'!S68","v":0},{"$f":"'O_IncomeStatement (Tax)'!T68","v":0},{"$f":"'O_IncomeStatement (Tax)'!U68","v":0},{"$f":"'O_IncomeStatement (Tax)'!V68","v":0},{"$f":"'O_IncomeStatement (Tax)'!W68","v":0},{"$f":"'O_IncomeStatement (Tax)'!X68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y68","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE68","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF68","v":0}]
[null,"Net Income before taxes",{"$f":"+'O_IncomeStatement (Tax)'!C19","v":-19915.058880771161},{"$f":"+'O_IncomeStatement (Tax)'!D19","v":-429405.11535279045},{"$f":"+'O_IncomeStatement (Tax)'!E19","v":-286712.5312366102},{"$f":"+'O_IncomeStatement (Tax)'!F19","v":-223386.42051752546},{"$f":"+'O_IncomeStatement (Tax)'!G19","v":-222436.68103046354},{"$f":"+'O_IncomeStatement (Tax)'!H19","v":-187643.59405622515},{"$f":"+'O_IncomeStatement (Tax)'!I19","v":47947.456092369161},{"$f":"+'O_IncomeStatement (Tax)'!J19","v":49146.142494678381},{"$f":"+'O_IncomeStatement (Tax)'!K19","v":50374.796057045402},{"$f":"+'O_IncomeStatement (Tax)'!L19","v":51634.16595847148},{"$f":"+'O_IncomeStatement (Tax)'!M19","v":52925.020107433258},{"$f":"+'O_IncomeStatement (Tax)'!N19","v":54248.1456101191},{"$f":"+'O_IncomeStatement (Tax)'!O19","v":55604.349250372034},{"$f":"+'O_IncomeStatement (Tax)'!P19","v":56994.457981631334},{"$f":"+'O_IncomeStatement (Tax)'!Q19","v":58419.31943117216},{"$f":"+'O_IncomeStatement (Tax)'!R19","v":59879.802416951512},{"$f":"+'O_IncomeStatement (Tax)'!S19","v":61688.16775535034},{"$f":"+'O_IncomeStatement (Tax)'!T19","v":63939.838716301289},{"$f":"+'O_IncomeStatement (Tax)'!U19","v":66253.8243898418},{"$f":"+'O_IncomeStatement (Tax)'!V19","v":68634.06694840976},{"$f":"+'O_IncomeStatement (Tax)'!W19","v":71082.307952203118},{"$f":"+'O_IncomeStatement (Tax)'!X19","v":73600.347070136952},{"$f":"+'O_IncomeStatement (Tax)'!Y19","v":76190.03005343939},{"$f":"+'O_IncomeStatement (Tax)'!Z19","v":78853.249980105858},{"$f":"+'O_IncomeStatement (Tax)'!AA19","v":81591.948451482182},{"$f":"+'O_IncomeStatement (Tax)'!AB19","v":84408.116819386385},{"$f":"+'O_IncomeStatement (Tax)'!AC19","v":87303.797444071242},{"$f":"+'O_IncomeStatement (Tax)'!AD19","v":90281.084983802051},{"$f":"+'O_IncomeStatement (Tax)'!AE19","v":93342.127716842428},{"$f":"+'O_IncomeStatement (Tax)'!AF19","v":96489.128896660026}]
[null,"Net Taxable Income before taxes",{"$f":"C171-C170","v":-19915.058880771161},-429405.11535279045,-286712.5312366102,-223386.42051752546,-222436.68103046354,-187643.59405622515,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61688.16775535034,63939.838716301289,66253.8243898418,68634.06694840976,71082.307952203118,73600.347070136952,76190.03005343939,78853.249980105858,81591.948451482182,84408.116819386385,87303.797444071242,90281.084983802051,93342.127716842428,96489.128896660026]
[null,"Federal Tax Payment (including tax credit)",{"$f":"C194","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
[null,"State Tax Payment",{"$f":"C212","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
[null,"Local Tax Payment",{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",C237,C266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",D237,D266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",E237,E266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",F237,F266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",G237,G266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",H237,H266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",I237,I266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",J237,J266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",K237,K266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",L237,L266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",M237,M266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",N237,N266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",O237,O266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",P237,P266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",Q237,Q266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",R237,R266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",S237,S266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",T237,T266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",U237,U266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",V237,V266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",W237,W266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",X237,X266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",Y237,Y266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",Z237,Z266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AA237,AA266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AB237,AB266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AC237,AC266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AD237,AD266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AE237,AE266),0)","v":0},{"$f":"IF(General!$D$22=\"True\",IF($C$157=\"United States\",AF237,AF266),0)","v":0}]
[null,"Total",{"$f":"SUM(C173:C175)","v":0},0,0,0,0,0,19658.456997871355,20149.918422818133,20653.666383388612,21170.008042973306,21699.258244047633,22241.739700148832,22797.783192652532,23367.727772468847,23951.920966780584,24550.718990950118,25292.148779693638,26215.333873683529,27164.067999835137,28139.967448848001,29143.746260403277,30176.142298756145,31237.912321910146,32329.832491843401,33452.69886510769,34607.327895948416,35794.556952069208,37015.244843358836,38270.272363905395,39560.542847630612]
[null,"Cumulative Tax carry forward"]
[null,"Cumulative Federal Tax Loss Carry Forward (End of Year)",{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",C190,C245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",D190,D245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",E190,E245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",F190,F245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",G190,G245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",H190,H245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",I190,I245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",J190,J245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",K190,K245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",L190,L245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",M190,M245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",N190,N245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",O190,O245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",P190,P245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",Q190,Q245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",R190,R245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",S190,S245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",T190,T245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",U190,U245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",V190,V245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",W190,W245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",X190,X245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",Y190,Y245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",Z190,Z245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AA190,AA245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AB190,AB245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AC190,AC245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AD190,AD245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AE190,AE245),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF($C$157=\"United States\",AF190,AF245),0)","v":0}]
[null,"Cumulative State Tax Loss Carry Forward (End of Year)",{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF($C$157=\"United States\",'Taxes & Fees'!C207,C254),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Local Tax Loss Carry Forward (End of Year)",{"$f":"IF($C$225=\"True\",IF($C$157=\"United States\",C233,C263),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total ",{"$f":"SUM(C178:C180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"US Tax System"]
[null,"Federal Taxes:"]
[null,"Taxes",{"$f":"IF(C172>0,C$30*C172,0)","v":0},{"$f":"IF(D172>0,D$30*D172,0)","v":0},0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
[null,"Taxes (with sensitivity)",{"$f":"IF(C172>0,C$30*C172,0)*Sens_FedTax","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C187>0,IF(C187>-C188,C188,-C187),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C187<0,C187,0)+C188-C189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Taxes  including carry over (input to PTC Calculations)",{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(C187>=0,C187+C189,0),C187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(D187>=0,D187+D189,0),D187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(E187>=0,E187+E189,0),E187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(F187>=0,F187+F189,0),F187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(G187>=0,G187+G189,0),G187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(H187>=0,H187+H189,0),H187)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(I187>=0,I187+I189,0),I187)","v":16781.609632329204},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(J187>=0,J187+J189,0),J187)","v":17201.14987313743},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(K187>=0,K187+K189,0),K187)","v":17631.178619965889},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(L187>=0,L187+L189,0),L187)","v":18071.958085465016},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(M187>=0,M187+M189,0),M187)","v":18523.757037601637},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(N187>=0,N187+N189,0),N187)","v":18986.850963541685},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(O187>=0,O187+O189,0),O187)","v":19461.522237630212},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(P187>=0,P187+P189,0),P187)","v":19948.060293570965},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Q187>=0,Q187+Q189,0),Q187)","v":20446.761800910255},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(R187>=0,R187+R189,0),R187)","v":20957.930845933028},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(S187>=0,S187+S189,0),S187)","v":21590.858714372618},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(T187>=0,T187+T189,0),T187)","v":22378.943550705451},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(U187>=0,U187+U189,0),U187)","v":23188.838536444629},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(V187>=0,V187+V189,0),V187)","v":24021.923431943414},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(W187>=0,W187+W189,0),W187)","v":24878.807783271091},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(X187>=0,X187+X189,0),X187)","v":25760.12147454793},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Y187>=0,Y187+Y189,0),Y187)","v":26666.510518703784},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Z187>=0,Z187+Z189,0),Z187)","v":27598.637493037048},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AA187>=0,AA187+AA189,0),AA187)","v":28557.181958018762},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AB187>=0,AB187+AB189,0),AB187)","v":29542.840886785234},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AC187>=0,AC187+AC189,0),AC187)","v":30556.329105424931},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AD187>=0,AD187+AD189,0),AD187)","v":31598.379744330716},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AE187>=0,AE187+AE189,0),AE187)","v":32669.744700894847},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AF187>=0,AF187+AF189,0),AF187)","v":33771.195113831011}]
[null,"Federal Taxes remaining after Federal PTC (Return from PTC calculations and Input to ITC calculations)",{"$f":"+'PTC Calculations Federal'!B$174","v":0},{"$f":"+'PTC Calculations Federal'!C$174","v":0},{"$f":"+'PTC Calculations Federal'!D$174","v":0},{"$f":"+'PTC Calculations Federal'!E$174","v":0},{"$f":"+'PTC Calculations Federal'!F$174","v":0},{"$f":"+'PTC Calculations Federal'!G$174","v":0},{"$f":"+'PTC Calculations Federal'!H$174","v":16781.609632329204},{"$f":"+'PTC Calculations Federal'!I$174","v":17201.14987313743},{"$f":"+'PTC Calculations Federal'!J$174","v":17631.178619965889},{"$f":"+'PTC Calculations Federal'!K$174","v":18071.958085465016},{"$f":"+'PTC Calculations Federal'!L$174","v":18523.757037601637},{"$f":"+'PTC Calculations Federal'!M$174","v":18986.850963541685},{"$f":"+'PTC Calculations Federal'!N$174","v":19461.522237630212},{"$f":"+'PTC Calculations Federal'!O$174","v":19948.060293570965},{"$f":"+'PTC Calculations Federal'!P$174","v":20446.761800910255},{"$f":"+'PTC Calculations Federal'!Q$174","v":20957.930845933028},{"$f":"+'PTC Calculations Federal'!R$174","v":21590.858714372618},{"$f":"+'PTC Calculations Federal'!S$174","v":22378.943550705451},{"$f":"+'PTC Calculations Federal'!T$174","v":23188.838536444629},{"$f":"+'PTC Calculations Federal'!U$174","v":24021.923431943414},{"$f":"+'PTC Calculations Federal'!V$174","v":24878.807783271091},{"$f":"+'PTC Calculations Federal'!W$174","v":25760.12147454793},{"$f":"+'PTC Calculations Federal'!X$174","v":26666.510518703784},{"$f":"+'PTC Calculations Federal'!Y$174","v":27598.637493037048},{"$f":"+'PTC Calculations Federal'!Z$174","v":28557.181958018762},{"$f":"+'PTC Calculations Federal'!AA$174","v":29542.840886785234},{"$f":"+'PTC Calculations Federal'!AB$174","v":30556.329105424931},{"$f":"+'PTC Calculations Federal'!AC$174","v":31598.379744330716},{"$f":"+'PTC Calculations Federal'!AD$174","v":32669.744700894847},{"$f":"+'PTC Calculations Federal'!AE$174","v":33771.195113831011}]
[null,"Federal Taxes remaining after PTC and ITC (Return from ITC calculations)",{"$f":"'ITC Calculations'!C174","v":0},{"$f":"'ITC Calculations'!D174","v":0},{"$f":"'ITC Calculations'!E174","v":0},{"$f":"'ITC Calculations'!F174","v":0},{"$f":"'ITC Calculations'!G174","v":0},{"$f":"'ITC Calculations'!H174","v":0},{"$f":"'ITC Calculations'!I174","v":16781.609632329204},{"$f":"'ITC Calculations'!J174","v":17201.14987313743},{"$f":"'ITC Calculations'!K174","v":17631.178619965889},{"$f":"'ITC Calculations'!L174","v":18071.958085465016},{"$f":"'ITC Calculations'!M174","v":18523.757037601637},{"$f":"'ITC Calculations'!N174","v":18986.850963541685},{"$f":"'ITC Calculations'!O174","v":19461.522237630212},{"$f":"'ITC Calculations'!P174","v":19948.060293570965},{"$f":"'ITC Calculations'!Q174","v":20446.761800910255},{"$f":"'ITC Calculations'!R174","v":20957.930845933028},{"$f":"'ITC Calculations'!S174","v":21590.858714372618},{"$f":"'ITC Calculations'!T174","v":22378.943550705451},{"$f":"'ITC Calculations'!U174","v":23188.838536444629},{"$f":"'ITC Calculations'!V174","v":24021.923431943414},{"$f":"'ITC Calculations'!W174","v":24878.807783271091},{"$f":"'ITC Calculations'!X174","v":25760.12147454793},{"$f":"'ITC Calculations'!Y174","v":26666.510518703784},{"$f":"'ITC Calculations'!Z174","v":27598.637493037048},{"$f":"'ITC Calculations'!AA174","v":28557.181958018762},{"$f":"'ITC Calculations'!AB174","v":29542.840886785234},{"$f":"'ITC Calculations'!AC174","v":30556.329105424931},{"$f":"'ITC Calculations'!AD174","v":31598.379744330716},{"$f":"'ITC Calculations'!AE174","v":32669.744700894847},{"$f":"'ITC Calculations'!AF174","v":33771.195113831011}]
[]
[null,"Federal Tax Credit Pass Throughs treated as grants",{"$f":"'ITC Calculations'!C30","v":0},{"$f":"'ITC Calculations'!D30","v":0},{"$f":"'ITC Calculations'!E30","v":0},{"$f":"'ITC Calculations'!F30","v":0},{"$f":"'ITC Calculations'!G30","v":0},{"$f":"'ITC Calculations'!H30","v":0},{"$f":"'ITC Calculations'!I30","v":0},{"$f":"'ITC Calculations'!J30","v":0},{"$f":"'ITC Calculations'!K30","v":0},{"$f":"'ITC Calculations'!L30","v":0},{"$f":"'ITC Calculations'!M30","v":0},{"$f":"'ITC Calculations'!N30","v":0},{"$f":"'ITC Calculations'!O30","v":0},{"$f":"'ITC Calculations'!P30","v":0},{"$f":"'ITC Calculations'!Q30","v":0},{"$f":"'ITC Calculations'!R30","v":0},{"$f":"'ITC Calculations'!S30","v":0},{"$f":"'ITC Calculations'!T30","v":0},{"$f":"'ITC Calculations'!U30","v":0},{"$f":"'ITC Calculations'!V30","v":0},{"$f":"'ITC Calculations'!W30","v":0},{"$f":"'ITC Calculations'!X30","v":0},{"$f":"'ITC Calculations'!Y30","v":0},{"$f":"'ITC Calculations'!Z30","v":0},{"$f":"'ITC Calculations'!AA30","v":0},{"$f":"'ITC Calculations'!AB30","v":0},{"$f":"'ITC Calculations'!AC30","v":0},{"$f":"'ITC Calculations'!AD30","v":0},{"$f":"'ITC Calculations'!AE30","v":0},{"$f":"'ITC Calculations'!AF30","v":0}]
[null,"Federal Tax Credits applied to taxes on this project",{"$f":"C192-C194","v":0},{"$f":"D192-D194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Federal Tax Credit Incentive by year",{"$f":"SUM(C196:C197)","v":0},{"$f":"SUM(D196:D197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C198:AF198)","v":0}]
[null,"Percent of Installed Cost",{"$f":"C199/$D$6","v":0}]
[]
[null,null,{"$f":"C28","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"State Taxes:"]
[null,"Taxes",{"$f":"IF('Taxes & Fees'!C172>0,'Taxes & Fees'!C$31*'Taxes & Fees'!C172,0)","v":0},{"$f":"IF('Taxes & Fees'!D172>0,'Taxes & Fees'!D$31*'Taxes & Fees'!D172,0)","v":0},{"$f":"IF('Taxes & Fees'!E172>0,'Taxes & Fees'!E$31*'Taxes & Fees'!E172,0)","v":0},{"$f":"IF('Taxes & Fees'!F172>0,'Taxes & Fees'!F$31*'Taxes & Fees'!F172,0)","v":0},{"$f":"IF('Taxes & Fees'!G172>0,'Taxes & Fees'!G$31*'Taxes & Fees'!G172,0)","v":0},{"$f":"IF('Taxes & Fees'!H172>0,'Taxes & Fees'!H$31*'Taxes & Fees'!H172,0)","v":0},{"$f":"IF('Taxes & Fees'!I172>0,'Taxes & Fees'!I$31*'Taxes & Fees'!I172,0)","v":2876.8473655421494},{"$f":"IF('Taxes & Fees'!J172>0,'Taxes & Fees'!J$31*'Taxes & Fees'!J172,0)","v":2948.7685496807026},{"$f":"IF('Taxes & Fees'!K172>0,'Taxes & Fees'!K$31*'Taxes & Fees'!K172,0)","v":3022.4877634227241},{"$f":"IF('Taxes & Fees'!L172>0,'Taxes & Fees'!L$31*'Taxes & Fees'!L172,0)","v":3098.0499575082886},{"$f":"IF('Taxes & Fees'!M172>0,'Taxes & Fees'!M$31*'Taxes & Fees'!M172,0)","v":3175.5012064459952},{"$f":"IF('Taxes & Fees'!N172>0,'Taxes & Fees'!N$31*'Taxes & Fees'!N172,0)","v":3254.8887366071458},{"$f":"IF('Taxes & Fees'!O172>0,'Taxes & Fees'!O$31*'Taxes & Fees'!O172,0)","v":3336.2609550223219},{"$f":"IF('Taxes & Fees'!P172>0,'Taxes & Fees'!P$31*'Taxes & Fees'!P172,0)","v":3419.6674788978798},{"$f":"IF('Taxes & Fees'!Q172>0,'Taxes & Fees'!Q$31*'Taxes & Fees'!Q172,0)","v":3505.1591658703296},{"$f":"IF('Taxes & Fees'!R172>0,'Taxes & Fees'!R$31*'Taxes & Fees'!R172,0)","v":3592.7881450170908},{"$f":"IF('Taxes & Fees'!S172>0,'Taxes & Fees'!S$31*'Taxes & Fees'!S172,0)","v":3701.2900653210204},{"$f":"IF('Taxes & Fees'!T172>0,'Taxes & Fees'!T$31*'Taxes & Fees'!T172,0)","v":3836.3903229780772},{"$f":"IF('Taxes & Fees'!U172>0,'Taxes & Fees'!U$31*'Taxes & Fees'!U172,0)","v":3975.229463390508},{"$f":"IF('Taxes & Fees'!V172>0,'Taxes & Fees'!V$31*'Taxes & Fees'!V172,0)","v":4118.0440169045851},{"$f":"IF('Taxes & Fees'!W172>0,'Taxes & Fees'!W$31*'Taxes & Fees'!W172,0)","v":4264.9384771321866},{"$f":"IF('Taxes & Fees'!X172>0,'Taxes & Fees'!X$31*'Taxes & Fees'!X172,0)","v":4416.0208242082172},{"$f":"IF('Taxes & Fees'!Y172>0,'Taxes & Fees'!Y$31*'Taxes & Fees'!Y172,0)","v":4571.4018032063632},{"$f":"IF('Taxes & Fees'!Z172>0,'Taxes & Fees'!Z$31*'Taxes & Fees'!Z172,0)","v":4731.1949988063516},{"$f":"IF('Taxes & Fees'!AA172>0,'Taxes & Fees'!AA$31*'Taxes & Fees'!AA172,0)","v":4895.5169070889306},{"$f":"IF('Taxes & Fees'!AB172>0,'Taxes & Fees'!AB$31*'Taxes & Fees'!AB172,0)","v":5064.4870091631828},{"$f":"IF('Taxes & Fees'!AC172>0,'Taxes & Fees'!AC$31*'Taxes & Fees'!AC172,0)","v":5238.227846644274},{"$f":"IF('Taxes & Fees'!AD172>0,'Taxes & Fees'!AD$31*'Taxes & Fees'!AD172,0)","v":5416.865099028123},{"$f":"IF('Taxes & Fees'!AE172>0,'Taxes & Fees'!AE$31*'Taxes & Fees'!AE172,0)","v":5600.5276630105454},{"$f":"IF('Taxes & Fees'!AF172>0,'Taxes & Fees'!AF$31*'Taxes & Fees'!AF172,0)","v":5789.347733799601}]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C204>0,IF(C204>-C205,C205,-C204),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C204<0,C204,0)+C205-C206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Taxes  including carry over (input to PTC Calculations",{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(C204>=0,C204+C206,0),C204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(D204>=0,D204+D206,0),D204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(E204>=0,E204+E206,0),E204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(F204>=0,F204+F206,0),F204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(G204>=0,G204+G206,0),G204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(H204>=0,H204+H206,0),H204)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(I204>=0,I204+I206,0),I204)","v":2876.8473655421494},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(J204>=0,J204+J206,0),J204)","v":2948.7685496807026},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(K204>=0,K204+K206,0),K204)","v":3022.4877634227241},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(L204>=0,L204+L206,0),L204)","v":3098.0499575082886},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(M204>=0,M204+M206,0),M204)","v":3175.5012064459952},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(N204>=0,N204+N206,0),N204)","v":3254.8887366071458},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(O204>=0,O204+O206,0),O204)","v":3336.2609550223219},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(P204>=0,P204+P206,0),P204)","v":3419.6674788978798},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Q204>=0,Q204+Q206,0),Q204)","v":3505.1591658703296},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(R204>=0,R204+R206,0),R204)","v":3592.7881450170908},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(S204>=0,S204+S206,0),S204)","v":3701.2900653210204},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(T204>=0,T204+T206,0),T204)","v":3836.3903229780772},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(U204>=0,U204+U206,0),U204)","v":3975.229463390508},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(V204>=0,V204+V206,0),V204)","v":4118.0440169045851},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(W204>=0,W204+W206,0),W204)","v":4264.9384771321866},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(X204>=0,X204+X206,0),X204)","v":4416.0208242082172},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Y204>=0,Y204+Y206,0),Y204)","v":4571.4018032063632},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Z204>=0,Z204+Z206,0),Z204)","v":4731.1949988063516},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AA204>=0,AA204+AA206,0),AA204)","v":4895.5169070889306},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AB204>=0,AB204+AB206,0),AB204)","v":5064.4870091631828},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AC204>=0,AC204+AC206,0),AC204)","v":5238.227846644274},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AD204>=0,AD204+AD206,0),AD204)","v":5416.865099028123},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AE204>=0,AE204+AE206,0),AE204)","v":5600.5276630105454},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AF204>=0,AF204+AF206,0),AF204)","v":5789.347733799601}]
[null,"State Taxes remaining after State PTC 1 (Return from PTC1 calculations and Input to PTC2 calculations)",{"$f":"'PTC Calculations Federal'!B296","v":0},{"$f":"'PTC Calculations Federal'!C296","v":0},{"$f":"'PTC Calculations Federal'!D296","v":0},{"$f":"'PTC Calculations Federal'!E296","v":0},{"$f":"'PTC Calculations Federal'!F296","v":0},{"$f":"'PTC Calculations Federal'!G296","v":0},{"$f":"'PTC Calculations Federal'!H296","v":2876.8473655421494},{"$f":"'PTC Calculations Federal'!I296","v":2948.7685496807026},{"$f":"'PTC Calculations Federal'!J296","v":3022.4877634227241},{"$f":"'PTC Calculations Federal'!K296","v":3098.0499575082886},{"$f":"'PTC Calculations Federal'!L296","v":3175.5012064459952},{"$f":"'PTC Calculations Federal'!M296","v":3254.8887366071458},{"$f":"'PTC Calculations Federal'!N296","v":3336.2609550223219},{"$f":"'PTC Calculations Federal'!O296","v":3419.6674788978798},{"$f":"'PTC Calculations Federal'!P296","v":3505.1591658703296},{"$f":"'PTC Calculations Federal'!Q296","v":3592.7881450170908},{"$f":"'PTC Calculations Federal'!R296","v":3701.2900653210204},{"$f":"'PTC Calculations Federal'!S296","v":3836.3903229780772},{"$f":"'PTC Calculations Federal'!T296","v":3975.229463390508},{"$f":"'PTC Calculations Federal'!U296","v":4118.0440169045851},{"$f":"'PTC Calculations Federal'!V296","v":4264.9384771321866},{"$f":"'PTC Calculations Federal'!W296","v":4416.0208242082172},{"$f":"'PTC Calculations Federal'!X296","v":4571.4018032063632},{"$f":"'PTC Calculations Federal'!Y296","v":4731.1949988063516},{"$f":"'PTC Calculations Federal'!Z296","v":4895.5169070889306},{"$f":"'PTC Calculations Federal'!AA296","v":5064.4870091631828},{"$f":"'PTC Calculations Federal'!AB296","v":5238.227846644274},{"$f":"'PTC Calculations Federal'!AC296","v":5416.865099028123},{"$f":"'PTC Calculations Federal'!AD296","v":5600.5276630105454},{"$f":"'PTC Calculations Federal'!AE296","v":5789.347733799601}]
[null,"State Taxes remaining after State PTC2 (Return from PTC2 calculations and Input to ITC calculations)",{"$f":"'PTC2 Calculations (not used)'!B122","v":0},{"$f":"'PTC2 Calculations (not used)'!C122","v":0},{"$f":"'PTC2 Calculations (not used)'!D122","v":0},{"$f":"'PTC2 Calculations (not used)'!E122","v":0},{"$f":"'PTC2 Calculations (not used)'!F122","v":0},{"$f":"'PTC2 Calculations (not used)'!G122","v":0},{"$f":"'PTC2 Calculations (not used)'!H122","v":2876.8473655421494},{"$f":"'PTC2 Calculations (not used)'!I122","v":2948.7685496807026},{"$f":"'PTC2 Calculations (not used)'!J122","v":3022.4877634227241},{"$f":"'PTC2 Calculations (not used)'!K122","v":3098.0499575082886},{"$f":"'PTC2 Calculations (not used)'!L122","v":3175.5012064459952},{"$f":"'PTC2 Calculations (not used)'!M122","v":3254.8887366071458},{"$f":"'PTC2 Calculations (not used)'!N122","v":3336.2609550223219},{"$f":"'PTC2 Calculations (not used)'!O122","v":3419.6674788978798},{"$f":"'PTC2 Calculations (not used)'!P122","v":3505.1591658703296},{"$f":"'PTC2 Calculations (not used)'!Q122","v":3592.7881450170908},{"$f":"'PTC2 Calculations (not used)'!R122","v":3701.2900653210204},{"$f":"'PTC2 Calculations (not used)'!S122","v":3836.3903229780772},{"$f":"'PTC2 Calculations (not used)'!T122","v":3975.229463390508},{"$f":"'PTC2 Calculations (not used)'!U122","v":4118.0440169045851},{"$f":"'PTC2 Calculations (not used)'!V122","v":4264.9384771321866},{"$f":"'PTC2 Calculations (not used)'!W122","v":4416.0208242082172},{"$f":"'PTC2 Calculations (not used)'!X122","v":4571.4018032063632},{"$f":"'PTC2 Calculations (not used)'!Y122","v":4731.1949988063516},{"$f":"'PTC2 Calculations (not used)'!Z122","v":4895.5169070889306},{"$f":"'PTC2 Calculations (not used)'!AA122","v":5064.4870091631828},{"$f":"'PTC2 Calculations (not used)'!AB122","v":5238.227846644274},{"$f":"'PTC2 Calculations (not used)'!AC122","v":5416.865099028123},{"$f":"'PTC2 Calculations (not used)'!AD122","v":5600.5276630105454},{"$f":"'PTC2 Calculations (not used)'!AE122","v":5789.347733799601}]
[null,"State Taxes remaining after State PTC1, PTC2 and ITC (Return from ITC calculations)",{"$f":"'ITC Calculations'!C323","v":0},{"$f":"'ITC Calculations'!D323","v":0},{"$f":"'ITC Calculations'!E323","v":0},{"$f":"'ITC Calculations'!F323","v":0},{"$f":"'ITC Calculations'!G323","v":0},{"$f":"'ITC Calculations'!H323","v":0},{"$f":"'ITC Calculations'!I323","v":2876.8473655421494},{"$f":"'ITC Calculations'!J323","v":2948.7685496807026},{"$f":"'ITC Calculations'!K323","v":3022.4877634227241},{"$f":"'ITC Calculations'!L323","v":3098.0499575082886},{"$f":"'ITC Calculations'!M323","v":3175.5012064459952},{"$f":"'ITC Calculations'!N323","v":3254.8887366071458},{"$f":"'ITC Calculations'!O323","v":3336.2609550223219},{"$f":"'ITC Calculations'!P323","v":3419.6674788978798},{"$f":"'ITC Calculations'!Q323","v":3505.1591658703296},{"$f":"'ITC Calculations'!R323","v":3592.7881450170908},{"$f":"'ITC Calculations'!S323","v":3701.2900653210204},{"$f":"'ITC Calculations'!T323","v":3836.3903229780772},{"$f":"'ITC Calculations'!U323","v":3975.229463390508},{"$f":"'ITC Calculations'!V323","v":4118.0440169045851},{"$f":"'ITC Calculations'!W323","v":4264.9384771321866},{"$f":"'ITC Calculations'!X323","v":4416.0208242082172},{"$f":"'ITC Calculations'!Y323","v":4571.4018032063632},{"$f":"'ITC Calculations'!Z323","v":4731.1949988063516},{"$f":"'ITC Calculations'!AA323","v":4895.5169070889306},{"$f":"'ITC Calculations'!AB323","v":5064.4870091631828},{"$f":"'ITC Calculations'!AC323","v":5238.227846644274},{"$f":"'ITC Calculations'!AD323","v":5416.865099028123},{"$f":"'ITC Calculations'!AE323","v":5600.5276630105454},{"$f":"'ITC Calculations'!AF323","v":5789.347733799601}]
[]
[null,"State Tax Credit Pass Throughs treated as grants",{"$f":"'ITC Calculations'!C180","v":0},{"$f":"'ITC Calculations'!D180","v":0},{"$f":"'ITC Calculations'!E180","v":0},{"$f":"'ITC Calculations'!F180","v":0},{"$f":"'ITC Calculations'!G180","v":0},{"$f":"'ITC Calculations'!H180","v":0},{"$f":"'ITC Calculations'!I180","v":0},{"$f":"'ITC Calculations'!J180","v":0},{"$f":"'ITC Calculations'!K180","v":0},{"$f":"'ITC Calculations'!L180","v":0},{"$f":"'ITC Calculations'!M180","v":0},{"$f":"'ITC Calculations'!N180","v":0},{"$f":"'ITC Calculations'!O180","v":0},{"$f":"'ITC Calculations'!P180","v":0},{"$f":"'ITC Calculations'!Q180","v":0},{"$f":"'ITC Calculations'!R180","v":0},{"$f":"'ITC Calculations'!S180","v":0},{"$f":"'ITC Calculations'!T180","v":0},{"$f":"'ITC Calculations'!U180","v":0},{"$f":"'ITC Calculations'!V180","v":0},{"$f":"'ITC Calculations'!W180","v":0},{"$f":"'ITC Calculations'!X180","v":0},{"$f":"'ITC Calculations'!Y180","v":0},{"$f":"'ITC Calculations'!Z180","v":0},{"$f":"'ITC Calculations'!AA180","v":0},{"$f":"'ITC Calculations'!AB180","v":0},{"$f":"'ITC Calculations'!AC180","v":0},{"$f":"'ITC Calculations'!AD180","v":0},{"$f":"'ITC Calculations'!AE180","v":0},{"$f":"'ITC Calculations'!AF180","v":0}]
[null,"State Tax Credits applied to taxes on this project",{"$f":"C209-C212","v":0},{"$f":"D209-D212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total State Tax Credit Incentive by year",{"$f":"SUM(C214:C215)","v":0},{"$f":"SUM(D214:D215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Total",{"$f":"SUM(C216:AF216)","v":0}]
[null,"Percent of Installed Cost",{"$f":"C217/$D$6","v":0}]
[]
[null,"Local Taxes:"]
[null,"This section has not been kept up.  Removed from input"]
[]
[]
[null,null,"LOCAL"]
[null,"Allow local carry over?","False"]
[]
[]
[]
[null,"Local Taxes:"]
[null,"Taxes",{"$f":"IF(C172>0,C$32*C172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C230>0,IF(C230>-C231,C231,-C230),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C230<0,C230,0)+C231-C232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF($C$225=\"True\",IF(C230>=0,C230+C232,0),C230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$71,IF(C234>0,IF(C234>'Tax Credits'!D$71,'Tax Credits'!D$71,C234-'Tax Credits'!D$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$71,IF(D234>0,IF(D234>'Tax Credits'!E$71,'Tax Credits'!E$71,D234-'Tax Credits'!E$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$71,IF(E234>0,IF(E234>'Tax Credits'!F$71,'Tax Credits'!F$71,E234-'Tax Credits'!F$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$71,IF(F234>0,IF(F234>'Tax Credits'!G$71,'Tax Credits'!G$71,F234-'Tax Credits'!G$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$71,IF(G234>0,IF(G234>'Tax Credits'!H$71,'Tax Credits'!H$71,G234-'Tax Credits'!H$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$71,IF(H234>0,IF(H234>'Tax Credits'!I$71,'Tax Credits'!I$71,H234-'Tax Credits'!I$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$71,IF(I234>0,IF(I234>'Tax Credits'!J$71,'Tax Credits'!J$71,I234-'Tax Credits'!J$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$71,IF(J234>0,IF(J234>'Tax Credits'!K$71,'Tax Credits'!K$71,J234-'Tax Credits'!K$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$71,IF(K234>0,IF(K234>'Tax Credits'!L$71,'Tax Credits'!L$71,K234-'Tax Credits'!L$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$71,IF(L234>0,IF(L234>'Tax Credits'!M$71,'Tax Credits'!M$71,L234-'Tax Credits'!M$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$71,IF(M234>0,IF(M234>'Tax Credits'!N$71,'Tax Credits'!N$71,M234-'Tax Credits'!N$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$71,IF(N234>0,IF(N234>'Tax Credits'!O$71,'Tax Credits'!O$71,N234-'Tax Credits'!O$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$71,IF(O234>0,IF(O234>'Tax Credits'!P$71,'Tax Credits'!P$71,O234-'Tax Credits'!P$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$71,IF(P234>0,IF(P234>'Tax Credits'!Q$71,'Tax Credits'!Q$71,P234-'Tax Credits'!Q$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$71,IF(Q234>0,IF(Q234>'Tax Credits'!R$71,'Tax Credits'!R$71,Q234-'Tax Credits'!R$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$71,IF(R234>0,IF(R234>'Tax Credits'!S$71,'Tax Credits'!S$71,R234-'Tax Credits'!S$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$71,IF(S234>0,IF(S234>'Tax Credits'!T$71,'Tax Credits'!T$71,S234-'Tax Credits'!T$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$71,IF(T234>0,IF(T234>'Tax Credits'!U$71,'Tax Credits'!U$71,T234-'Tax Credits'!U$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$71,IF(U234>0,IF(U234>'Tax Credits'!V$71,'Tax Credits'!V$71,U234-'Tax Credits'!V$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$71,IF(V234>0,IF(V234>'Tax Credits'!W$71,'Tax Credits'!W$71,V234-'Tax Credits'!W$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$71,IF(W234>0,IF(W234>'Tax Credits'!X$71,'Tax Credits'!X$71,W234-'Tax Credits'!X$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$71,IF(X234>0,IF(X234>'Tax Credits'!Y$71,'Tax Credits'!Y$71,X234-'Tax Credits'!Y$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$71,IF(Y234>0,IF(Y234>'Tax Credits'!Z$71,'Tax Credits'!Z$71,Y234-'Tax Credits'!Z$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$71,IF(Z234>0,IF(Z234>'Tax Credits'!AA$71,'Tax Credits'!AA$71,Z234-'Tax Credits'!AA$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$71,IF(AA234>0,IF(AA234>'Tax Credits'!AB$71,'Tax Credits'!AB$71,AA234-'Tax Credits'!AB$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$71,IF(AB234>0,IF(AB234>'Tax Credits'!AC$71,'Tax Credits'!AC$71,AB234-'Tax Credits'!AC$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$71,IF(AC234>0,IF(AC234>'Tax Credits'!AD$71,'Tax Credits'!AD$71,AC234-'Tax Credits'!AD$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$71,IF(AD234>0,IF(AD234>'Tax Credits'!AE$71,'Tax Credits'!AE$71,AD234-'Tax Credits'!AE$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$71,IF(AE234>0,IF(AE234>'Tax Credits'!AF$71,'Tax Credits'!AF$71,AE234-'Tax Credits'!AF$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$71,IF(AF234>0,IF(AF234>'Tax Credits'!AG$71,'Tax Credits'!AG$71,AF234-'Tax Credits'!AG$71),0))","v":0}]
[null,"Local Tax Credit Applied (with sensitivity)",{"$f":"C235*Sens_LocalTaxCredit","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Local Tax",{"$f":"+C234-C236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Country System (default same as US)"]
[null,"Federal Taxes:"]
[null,"Taxes",{"$f":"C$30*C172","v":-6970.270608269906},-150291.79037347666,-100349.38593281356,-78185.247181133906,-77852.838360662237,-65675.257919678799,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
[null,"Taxes (with sensitivity)",{"$f":"C241*Sens_FedTax","v":-6970.270608269906},-150291.79037347666,-100349.38593281356,-78185.247181133906,-77852.838360662237,-65675.257919678799,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C245","v":-6970.270608269906},-157262.06098174656,-257611.4469145601,-335796.69409569399,-413649.53245635622,-479324.79037603503,-462543.18074370583,-445342.03087056841,-427710.8522506025,-409638.89416513749,-391115.13712753588,-372128.28616399423,-352666.76392636402,-332718.70363279304,-312271.94183188281,-291314.01098594978,-269723.15227157716,-247344.20872087171,-224155.37018442707,-200133.44675248367,-175254.63896921257,-149494.51749466464,-122828.00697596086,-95229.369482923808,-66672.18752490505,-37129.346638119816,-6573.0175326948847,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C242>0,IF(C242>-C243,C243,-C242),0)","v":0},0,0,0,0,0,-16781.609632329204,-17201.14987313743,-17631.178619965889,-18071.958085465016,-18523.757037601637,-18986.850963541685,-19461.522237630212,-19948.060293570965,-20446.761800910255,-20957.930845933028,-21590.858714372618,-22378.943550705451,-23188.838536444629,-24021.923431943414,-24878.807783271091,-25760.12147454793,-26666.510518703784,-27598.637493037048,-28557.181958018762,-29542.840886785234,-30556.329105424931,-6573.0175326948847,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C242<0,C242,0)+C243-C244","v":-6970.270608269906},-157262.06098174656,-257611.4469145601,-335796.69409569399,-413649.53245635622,-479324.79037603503,-462543.18074370583,-445342.03087056841,-427710.8522506025,-409638.89416513749,-391115.13712753588,-372128.28616399423,-352666.76392636402,-332718.70363279304,-312271.94183188281,-291314.01098594978,-269723.15227157716,-247344.20872087171,-224155.37018442707,-200133.44675248367,-175254.63896921257,-149494.51749466464,-122828.00697596086,-95229.369482923808,-66672.18752490505,-37129.346638119816,-6573.0175326948847,0,0,0]
[null,"Federal Taxes  including carry over",{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(C242>=0,C242+C244,0),C242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(D242>=0,D242+D244,0),D242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(E242>=0,E242+E244,0),E242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(F242>=0,F242+F244,0),F242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(G242>=0,G242+G244,0),G242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(H242>=0,H242+H244,0),H242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(I242>=0,I242+I244,0),I242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(J242>=0,J242+J244,0),J242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(K242>=0,K242+K244,0),K242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(L242>=0,L242+L244,0),L242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(M242>=0,M242+M244,0),M242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(N242>=0,N242+N244,0),N242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(O242>=0,O242+O244,0),O242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(P242>=0,P242+P244,0),P242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Q242>=0,Q242+Q244,0),Q242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(R242>=0,R242+R244,0),R242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(S242>=0,S242+S244,0),S242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(T242>=0,T242+T244,0),T242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(U242>=0,U242+U244,0),U242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(V242>=0,V242+V244,0),V242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(W242>=0,W242+W244,0),W242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(X242>=0,X242+X244,0),X242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Y242>=0,Y242+Y244,0),Y242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(Z242>=0,Z242+Z244,0),Z242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AA242>=0,AA242+AA244,0),AA242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AB242>=0,AB242+AB244,0),AB242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AC242>=0,AC242+AC244,0),AC242)","v":0},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AD242>=0,AD242+AD244,0),AD242)","v":25025.362211635831},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AE242>=0,AE242+AE244,0),AE242)","v":32669.744700894847},{"$f":"IF('PTC Calculations Federal'!$B$5=\"True\",IF(AF242>=0,AF242+AF244,0),AF242)","v":33771.195113831011}]
[null,"Federal Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$66,IF(C246>0,IF(C246>'Tax Credits'!D$66,'Tax Credits'!D$66,C246-'Tax Credits'!D$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$66,IF(D246>0,IF(D246>'Tax Credits'!E$66,'Tax Credits'!E$66,D246-'Tax Credits'!E$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$66,IF(E246>0,IF(E246>'Tax Credits'!F$66,'Tax Credits'!F$66,E246-'Tax Credits'!F$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$66,IF(F246>0,IF(F246>'Tax Credits'!G$66,'Tax Credits'!G$66,F246-'Tax Credits'!G$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$66,IF(G246>0,IF(G246>'Tax Credits'!H$66,'Tax Credits'!H$66,G246-'Tax Credits'!H$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$66,IF(H246>0,IF(H246>'Tax Credits'!I$66,'Tax Credits'!I$66,H246-'Tax Credits'!I$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$66,IF(I246>0,IF(I246>'Tax Credits'!J$66,'Tax Credits'!J$66,I246-'Tax Credits'!J$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$66,IF(J246>0,IF(J246>'Tax Credits'!K$66,'Tax Credits'!K$66,J246-'Tax Credits'!K$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$66,IF(K246>0,IF(K246>'Tax Credits'!L$66,'Tax Credits'!L$66,K246-'Tax Credits'!L$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$66,IF(L246>0,IF(L246>'Tax Credits'!M$66,'Tax Credits'!M$66,L246-'Tax Credits'!M$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$66,IF(M246>0,IF(M246>'Tax Credits'!N$66,'Tax Credits'!N$66,M246-'Tax Credits'!N$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$66,IF(N246>0,IF(N246>'Tax Credits'!O$66,'Tax Credits'!O$66,N246-'Tax Credits'!O$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$66,IF(O246>0,IF(O246>'Tax Credits'!P$66,'Tax Credits'!P$66,O246-'Tax Credits'!P$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$66,IF(P246>0,IF(P246>'Tax Credits'!Q$66,'Tax Credits'!Q$66,P246-'Tax Credits'!Q$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$66,IF(Q246>0,IF(Q246>'Tax Credits'!R$66,'Tax Credits'!R$66,Q246-'Tax Credits'!R$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$66,IF(R246>0,IF(R246>'Tax Credits'!S$66,'Tax Credits'!S$66,R246-'Tax Credits'!S$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$66,IF(S246>0,IF(S246>'Tax Credits'!T$66,'Tax Credits'!T$66,S246-'Tax Credits'!T$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$66,IF(T246>0,IF(T246>'Tax Credits'!U$66,'Tax Credits'!U$66,T246-'Tax Credits'!U$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$66,IF(U246>0,IF(U246>'Tax Credits'!V$66,'Tax Credits'!V$66,U246-'Tax Credits'!V$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$66,IF(V246>0,IF(V246>'Tax Credits'!W$66,'Tax Credits'!W$66,V246-'Tax Credits'!W$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$66,IF(W246>0,IF(W246>'Tax Credits'!X$66,'Tax Credits'!X$66,W246-'Tax Credits'!X$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$66,IF(X246>0,IF(X246>'Tax Credits'!Y$66,'Tax Credits'!Y$66,X246-'Tax Credits'!Y$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$66,IF(Y246>0,IF(Y246>'Tax Credits'!Z$66,'Tax Credits'!Z$66,Y246-'Tax Credits'!Z$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$66,IF(Z246>0,IF(Z246>'Tax Credits'!AA$66,'Tax Credits'!AA$66,Z246-'Tax Credits'!AA$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$66,IF(AA246>0,IF(AA246>'Tax Credits'!AB$66,'Tax Credits'!AB$66,AA246-'Tax Credits'!AB$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$66,IF(AB246>0,IF(AB246>'Tax Credits'!AC$66,'Tax Credits'!AC$66,AB246-'Tax Credits'!AC$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$66,IF(AC246>0,IF(AC246>'Tax Credits'!AD$66,'Tax Credits'!AD$66,AC246-'Tax Credits'!AD$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$66,IF(AD246>0,IF(AD246>'Tax Credits'!AE$66,'Tax Credits'!AE$66,AD246-'Tax Credits'!AE$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$66,IF(AE246>0,IF(AE246>'Tax Credits'!AF$66,'Tax Credits'!AF$66,AE246-'Tax Credits'!AF$66),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$66,IF(AF246>0,IF(AF246>'Tax Credits'!AG$66,'Tax Credits'!AG$66,AF246-'Tax Credits'!AG$66),0))","v":0}]
[null,"Net Federal Tax",{"$f":"+C246-C247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25025.362211635831,32669.744700894847,33771.195113831011]
[]
[null,"State Taxes:"]
[null,"Taxes",{"$f":"C$31*C172","v":-1194.9035328462696},-25764.306921167426,-17202.751874196612,-13403.185231051528,-13346.200861827812,-11258.615643373509,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C254","v":-1194.9035328462696},-26959.210454013697,-44161.962328210313,-57565.147559261837,-70911.348421089642,-82169.964064463158,-79293.116698921003,-76344.348149240308,-73321.860385817577,-70223.810428309283,-67048.309221863281,-63793.420485256138,-60457.159530233817,-57037.492051335939,-53532.332885465607,-49939.544740448517,-46238.254675127493,-42401.864352149416,-38426.634888758905,-34308.590871854321,-30043.652394722136,-25627.63157051392,-21056.229767307559,-16325.034768501208,-11429.517861412278,-6365.030852249095,-1126.803005604821,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C251>0,IF(C251>-C252,C252,-C251),0)","v":0},0,0,0,0,0,-2876.8473655421494,-2948.7685496807026,-3022.4877634227241,-3098.0499575082886,-3175.5012064459952,-3254.8887366071458,-3336.2609550223219,-3419.6674788978798,-3505.1591658703296,-3592.7881450170908,-3701.2900653210204,-3836.3903229780772,-3975.229463390508,-4118.0440169045851,-4264.9384771321866,-4416.0208242082172,-4571.4018032063632,-4731.1949988063516,-4895.5169070889306,-5064.4870091631828,-5238.227846644274,-1126.803005604821,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C251<0,C251,0)+C252-C253","v":-1194.9035328462696},-26959.210454013697,-44161.962328210313,-57565.147559261837,-70911.348421089642,-82169.964064463158,-79293.116698921003,-76344.348149240308,-73321.860385817577,-70223.810428309283,-67048.309221863281,-63793.420485256138,-60457.159530233817,-57037.492051335939,-53532.332885465607,-49939.544740448517,-46238.254675127493,-42401.864352149416,-38426.634888758905,-34308.590871854321,-30043.652394722136,-25627.63157051392,-21056.229767307559,-16325.034768501208,-11429.517861412278,-6365.030852249095,-1126.803005604821,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(C251>=0,C251+C253,0),C251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(D251>=0,D251+D253,0),D251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(E251>=0,E251+E253,0),E251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(F251>=0,F251+F253,0),F251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(G251>=0,G251+G253,0),G251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(H251>=0,H251+H253,0),H251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(I251>=0,I251+I253,0),I251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(J251>=0,J251+J253,0),J251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(K251>=0,K251+K253,0),K251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(L251>=0,L251+L253,0),L251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(M251>=0,M251+M253,0),M251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(N251>=0,N251+N253,0),N251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(O251>=0,O251+O253,0),O251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(P251>=0,P251+P253,0),P251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Q251>=0,Q251+Q253,0),Q251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(R251>=0,R251+R253,0),R251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(S251>=0,S251+S253,0),S251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(T251>=0,T251+T253,0),T251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(U251>=0,U251+U253,0),U251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(V251>=0,V251+V253,0),V251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(W251>=0,W251+W253,0),W251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(X251>=0,X251+X253,0),X251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Y251>=0,Y251+Y253,0),Y251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(Z251>=0,Z251+Z253,0),Z251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AA251>=0,AA251+AA253,0),AA251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AB251>=0,AB251+AB253,0),AB251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AC251>=0,AC251+AC253,0),AC251)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AD251>=0,AD251+AD253,0),AD251)","v":4290.062093423302},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AE251>=0,AE251+AE253,0),AE251)","v":5600.5276630105454},{"$f":"IF('PTC Calculations Federal'!$C$5=\"True\",IF(AF251>=0,AF251+AF253,0),AF251)","v":5789.347733799601}]
[null,"State Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$69,IF(C255>0,IF(C255>'Tax Credits'!D$69,'Tax Credits'!D$69,C255-'Tax Credits'!D$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$69,IF(D255>0,IF(D255>'Tax Credits'!E$69,'Tax Credits'!E$69,D255-'Tax Credits'!E$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$69,IF(E255>0,IF(E255>'Tax Credits'!F$69,'Tax Credits'!F$69,E255-'Tax Credits'!F$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$69,IF(F255>0,IF(F255>'Tax Credits'!G$69,'Tax Credits'!G$69,F255-'Tax Credits'!G$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$69,IF(G255>0,IF(G255>'Tax Credits'!H$69,'Tax Credits'!H$69,G255-'Tax Credits'!H$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$69,IF(H255>0,IF(H255>'Tax Credits'!I$69,'Tax Credits'!I$69,H255-'Tax Credits'!I$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$69,IF(I255>0,IF(I255>'Tax Credits'!J$69,'Tax Credits'!J$69,I255-'Tax Credits'!J$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$69,IF(J255>0,IF(J255>'Tax Credits'!K$69,'Tax Credits'!K$69,J255-'Tax Credits'!K$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$69,IF(K255>0,IF(K255>'Tax Credits'!L$69,'Tax Credits'!L$69,K255-'Tax Credits'!L$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$69,IF(L255>0,IF(L255>'Tax Credits'!M$69,'Tax Credits'!M$69,L255-'Tax Credits'!M$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$69,IF(M255>0,IF(M255>'Tax Credits'!N$69,'Tax Credits'!N$69,M255-'Tax Credits'!N$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$69,IF(N255>0,IF(N255>'Tax Credits'!O$69,'Tax Credits'!O$69,N255-'Tax Credits'!O$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$69,IF(O255>0,IF(O255>'Tax Credits'!P$69,'Tax Credits'!P$69,O255-'Tax Credits'!P$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$69,IF(P255>0,IF(P255>'Tax Credits'!Q$69,'Tax Credits'!Q$69,P255-'Tax Credits'!Q$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$69,IF(Q255>0,IF(Q255>'Tax Credits'!R$69,'Tax Credits'!R$69,Q255-'Tax Credits'!R$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$69,IF(R255>0,IF(R255>'Tax Credits'!S$69,'Tax Credits'!S$69,R255-'Tax Credits'!S$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$69,IF(S255>0,IF(S255>'Tax Credits'!T$69,'Tax Credits'!T$69,S255-'Tax Credits'!T$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$69,IF(T255>0,IF(T255>'Tax Credits'!U$69,'Tax Credits'!U$69,T255-'Tax Credits'!U$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$69,IF(U255>0,IF(U255>'Tax Credits'!V$69,'Tax Credits'!V$69,U255-'Tax Credits'!V$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$69,IF(V255>0,IF(V255>'Tax Credits'!W$69,'Tax Credits'!W$69,V255-'Tax Credits'!W$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$69,IF(W255>0,IF(W255>'Tax Credits'!X$69,'Tax Credits'!X$69,W255-'Tax Credits'!X$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$69,IF(X255>0,IF(X255>'Tax Credits'!Y$69,'Tax Credits'!Y$69,X255-'Tax Credits'!Y$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$69,IF(Y255>0,IF(Y255>'Tax Credits'!Z$69,'Tax Credits'!Z$69,Y255-'Tax Credits'!Z$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$69,IF(Z255>0,IF(Z255>'Tax Credits'!AA$69,'Tax Credits'!AA$69,Z255-'Tax Credits'!AA$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$69,IF(AA255>0,IF(AA255>'Tax Credits'!AB$69,'Tax Credits'!AB$69,AA255-'Tax Credits'!AB$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$69,IF(AB255>0,IF(AB255>'Tax Credits'!AC$69,'Tax Credits'!AC$69,AB255-'Tax Credits'!AC$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$69,IF(AC255>0,IF(AC255>'Tax Credits'!AD$69,'Tax Credits'!AD$69,AC255-'Tax Credits'!AD$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$69,IF(AD255>0,IF(AD255>'Tax Credits'!AE$69,'Tax Credits'!AE$69,AD255-'Tax Credits'!AE$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$69,IF(AE255>0,IF(AE255>'Tax Credits'!AF$69,'Tax Credits'!AF$69,AE255-'Tax Credits'!AF$69),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$69,IF(AF255>0,IF(AF255>'Tax Credits'!AG$69,'Tax Credits'!AG$69,AF255-'Tax Credits'!AG$69),0))","v":0}]
[null,"Net State Tax",{"$f":"+C255-C256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4290.062093423302,5600.5276630105454,5789.347733799601]
[]
[null,"Local Taxes:"]
[null,"Taxes",{"$f":"C$32*C172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (Beginning of Year)",0,{"$f":"C263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amount of Tax Loss Carry Forward Applied Against Current Taxes",{"$f":"IF(C260>0,IF(C260>-C261,C261,-C260),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Tax Loss Carry Forward (End of Year)",{"$f":"IF(C260<0,C260,0)+C261-C262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes  including carry over",{"$f":"IF($C$225=\"True\",IF(C260>=0,C260+C262,0),C260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local Tax Credit Applied",{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!D$71,IF(C264>0,IF(C264>'Tax Credits'!D$71,'Tax Credits'!D$71,C264-'Tax Credits'!D$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!E$71,IF(D264>0,IF(D264>'Tax Credits'!E$71,'Tax Credits'!E$71,D264-'Tax Credits'!E$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!F$71,IF(E264>0,IF(E264>'Tax Credits'!F$71,'Tax Credits'!F$71,E264-'Tax Credits'!F$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!G$71,IF(F264>0,IF(F264>'Tax Credits'!G$71,'Tax Credits'!G$71,F264-'Tax Credits'!G$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!H$71,IF(G264>0,IF(G264>'Tax Credits'!H$71,'Tax Credits'!H$71,G264-'Tax Credits'!H$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!I$71,IF(H264>0,IF(H264>'Tax Credits'!I$71,'Tax Credits'!I$71,H264-'Tax Credits'!I$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!J$71,IF(I264>0,IF(I264>'Tax Credits'!J$71,'Tax Credits'!J$71,I264-'Tax Credits'!J$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!K$71,IF(J264>0,IF(J264>'Tax Credits'!K$71,'Tax Credits'!K$71,J264-'Tax Credits'!K$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!L$71,IF(K264>0,IF(K264>'Tax Credits'!L$71,'Tax Credits'!L$71,K264-'Tax Credits'!L$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!M$71,IF(L264>0,IF(L264>'Tax Credits'!M$71,'Tax Credits'!M$71,L264-'Tax Credits'!M$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!N$71,IF(M264>0,IF(M264>'Tax Credits'!N$71,'Tax Credits'!N$71,M264-'Tax Credits'!N$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!O$71,IF(N264>0,IF(N264>'Tax Credits'!O$71,'Tax Credits'!O$71,N264-'Tax Credits'!O$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!P$71,IF(O264>0,IF(O264>'Tax Credits'!P$71,'Tax Credits'!P$71,O264-'Tax Credits'!P$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Q$71,IF(P264>0,IF(P264>'Tax Credits'!Q$71,'Tax Credits'!Q$71,P264-'Tax Credits'!Q$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!R$71,IF(Q264>0,IF(Q264>'Tax Credits'!R$71,'Tax Credits'!R$71,Q264-'Tax Credits'!R$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!S$71,IF(R264>0,IF(R264>'Tax Credits'!S$71,'Tax Credits'!S$71,R264-'Tax Credits'!S$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!T$71,IF(S264>0,IF(S264>'Tax Credits'!T$71,'Tax Credits'!T$71,S264-'Tax Credits'!T$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!U$71,IF(T264>0,IF(T264>'Tax Credits'!U$71,'Tax Credits'!U$71,T264-'Tax Credits'!U$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!V$71,IF(U264>0,IF(U264>'Tax Credits'!V$71,'Tax Credits'!V$71,U264-'Tax Credits'!V$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!W$71,IF(V264>0,IF(V264>'Tax Credits'!W$71,'Tax Credits'!W$71,V264-'Tax Credits'!W$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!X$71,IF(W264>0,IF(W264>'Tax Credits'!X$71,'Tax Credits'!X$71,W264-'Tax Credits'!X$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Y$71,IF(X264>0,IF(X264>'Tax Credits'!Y$71,'Tax Credits'!Y$71,X264-'Tax Credits'!Y$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!Z$71,IF(Y264>0,IF(Y264>'Tax Credits'!Z$71,'Tax Credits'!Z$71,Y264-'Tax Credits'!Z$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AA$71,IF(Z264>0,IF(Z264>'Tax Credits'!AA$71,'Tax Credits'!AA$71,Z264-'Tax Credits'!AA$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AB$71,IF(AA264>0,IF(AA264>'Tax Credits'!AB$71,'Tax Credits'!AB$71,AA264-'Tax Credits'!AB$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AC$71,IF(AB264>0,IF(AB264>'Tax Credits'!AC$71,'Tax Credits'!AC$71,AB264-'Tax Credits'!AC$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AD$71,IF(AC264>0,IF(AC264>'Tax Credits'!AD$71,'Tax Credits'!AD$71,AC264-'Tax Credits'!AD$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AE$71,IF(AD264>0,IF(AD264>'Tax Credits'!AE$71,'Tax Credits'!AE$71,AD264-'Tax Credits'!AE$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AF$71,IF(AE264>0,IF(AE264>'Tax Credits'!AF$71,'Tax Credits'!AF$71,AE264-'Tax Credits'!AF$71),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$B$4=\"True\",'Tax Credits'!AG$71,IF(AF264>0,IF(AF264>'Tax Credits'!AG$71,'Tax Credits'!AG$71,AF264-'Tax Credits'!AG$71),0))","v":0}]
[null,"Net Local Tax",{"$f":"+C264-C265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"hello"]

{"sheet":"Tax Credits","index":34,"n_rows":145,"n_cols":35,"rows_kept":145,"cut":false,"hidden":false,"merged":[[44,1,44,2],[35,1,35,2],[36,1,36,2],[12,13,12,15],[73,1,73,2],[74,1,74,2],[62,1,62,2],[72,1,72,2],[31,1,31,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[37,1,37,2],[38,1,38,2]]}
[null,"RELCOST: Investment and Production Tax Credits",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Riverside Hotel"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,null,{"$f":"IF(Scenarios!C106<>\"\",Scenarios!C106,\"\")","v":""},{"$f":"IF(Scenarios!D106<>\"\",Scenarios!D106,\"\")","v":""},{"$f":"IF(Scenarios!E106<>\"\",Scenarios!E106,\"\")","v":""},{"$f":"IF(Scenarios!F106<>\"\",Scenarios!F106,\"\")","v":""},{"$f":"IF(Scenarios!G106<>\"\",Scenarios!G106,\"\")","v":""},{"$f":"IF(Scenarios!H106<>\"\",Scenarios!H106,\"\")","v":""},{"$f":"IF(Scenarios!I106<>\"\",Scenarios!I106,\"\")","v":""},{"$f":"IF(Scenarios!J106<>\"\",Scenarios!J106,\"\")","v":""},{"$f":"IF(Scenarios!K106<>\"\",Scenarios!K106,\"\")","v":""},{"$f":"IF(Scenarios!L106<>\"\",Scenarios!L106,\"\")","v":""},{"$f":"IF(Scenarios!M106<>\"\",Scenarios!M106,\"\")","v":""},{"$f":"IF(Scenarios!N106<>\"\",Scenarios!N106,\"\")","v":""},{"$f":"IF(Scenarios!O106<>\"\",Scenarios!O106,\"\")","v":""},{"$f":"IF(Scenarios!P106<>\"\",Scenarios!P106,\"\")","v":""},{"$f":"IF(Scenarios!Q106<>\"\",Scenarios!Q106,\"\")","v":""},{"$f":"IF(Scenarios!R106<>\"\",Scenarios!R106,\"\")","v":""},{"$f":"IF(Scenarios!S106<>\"\",Scenarios!S106,\"\")","v":""},{"$f":"IF(Scenarios!T106<>\"\",Scenarios!T106,\"\")","v":""},{"$f":"IF(Scenarios!U106<>\"\",Scenarios!U106,\"\")","v":""},{"$f":"IF(Scenarios!V106<>\"\",Scenarios!V106,\"\")","v":""}]
[null,"Scenario",2,null,{"$f":"IF(Scenarios!C117<>\"\",Scenarios!C117,\"\")","v":0},{"$f":"IF(Scenarios!D117<>\"\",Scenarios!D117,\"\")","v":0},{"$f":"IF(Scenarios!E117<>\"\",Scenarios!E117,\"\")","v":0},{"$f":"IF(Scenarios!F117<>\"\",Scenarios!F117,\"\")","v":0},{"$f":"IF(Scenarios!G117<>\"\",Scenarios!G117,\"\")","v":0},{"$f":"IF(Scenarios!H117<>\"\",Scenarios!H117,\"\")","v":0},{"$f":"IF(Scenarios!I117<>\"\",Scenarios!I117,\"\")","v":0},{"$f":"IF(Scenarios!J117<>\"\",Scenarios!J117,\"\")","v":0},{"$f":"IF(Scenarios!K117<>\"\",Scenarios!K117,\"\")","v":0},{"$f":"IF(Scenarios!L117<>\"\",Scenarios!L117,\"\")","v":0},{"$f":"IF(Scenarios!M117<>\"\",Scenarios!M117,\"\")","v":0},{"$f":"IF(Scenarios!N117<>\"\",Scenarios!N117,\"\")","v":0},{"$f":"IF(Scenarios!O117<>\"\",Scenarios!O117,\"\")","v":0},{"$f":"IF(Scenarios!P117<>\"\",Scenarios!P117,\"\")","v":0},{"$f":"IF(Scenarios!Q117<>\"\",Scenarios!Q117,\"\")","v":0},{"$f":"IF(Scenarios!R117<>\"\",Scenarios!R117,\"\")","v":0},{"$f":"IF(Scenarios!S117<>\"\",Scenarios!S117,\"\")","v":0},{"$f":"IF(Scenarios!T117<>\"\",Scenarios!T117,\"\")","v":0},{"$f":"IF(Scenarios!U117<>\"\",Scenarios!U117,\"\")","v":0},{"$f":"IF(Scenarios!V117<>\"\",Scenarios!V117,\"\")","v":0}]
[null,null,null,null,{"$f":"'Sales & Savings'!F4","v":""},{"$f":"'Sales & Savings'!G4","v":""},{"$f":"'Sales & Savings'!H4","v":""},{"$f":"'Sales & Savings'!I4","v":""},{"$f":"'Sales & Savings'!J4","v":""},{"$f":"'Sales & Savings'!K4","v":""},{"$f":"'Sales & Savings'!L4","v":""},{"$f":"'Sales & Savings'!M4","v":""},{"$f":"'Sales & Savings'!N4","v":""},{"$f":"'Sales & Savings'!O4","v":""},{"$f":"'Sales & Savings'!P4","v":""},{"$f":"'Sales & Savings'!Q4","v":""},{"$f":"'Sales & Savings'!R4","v":""},{"$f":"'Sales & Savings'!S4","v":""},{"$f":"'Sales & Savings'!T4","v":""},{"$f":"'Sales & Savings'!U4","v":""},{"$f":"'Sales & Savings'!V4","v":""},{"$f":"'Sales & Savings'!W4","v":""},{"$f":"'Sales & Savings'!X4","v":""},{"$f":"'Sales & Savings'!Y4","v":""}]
[null,null,null,{"$f":"'Sales & Savings'!E5","v":"BASE CASE"},{"$f":"'Prod Incentives'!E5","v":""},{"$f":"'Prod Incentives'!F5","v":""},{"$f":"'Prod Incentives'!G5","v":""},{"$f":"'Prod Incentives'!H5","v":""},{"$f":"'Prod Incentives'!I5","v":""},{"$f":"'Prod Incentives'!J5","v":""},{"$f":"'Prod Incentives'!K5","v":""},{"$f":"'Prod Incentives'!L5","v":""},{"$f":"'Prod Incentives'!M5","v":""},{"$f":"'Prod Incentives'!N5","v":""},{"$f":"'Prod Incentives'!O5","v":""},{"$f":"'Prod Incentives'!P5","v":""},{"$f":"'Prod Incentives'!Q5","v":""},{"$f":"'Prod Incentives'!R5","v":""},{"$f":"'Prod Incentives'!S5","v":""},{"$f":"'Prod Incentives'!T5","v":""},{"$f":"'Prod Incentives'!U5","v":""},{"$f":"'Prod Incentives'!V5","v":""},{"$f":"'Prod Incentives'!W5","v":""},{"$f":"'Prod Incentives'!X5","v":""}]
[null,null,null,{"$f":"'Sales & Savings'!E6","v":"ALTERNATIVE"},{"$f":"'Prod Incentives'!E6","v":0},{"$f":"'Prod Incentives'!F6","v":0},{"$f":"'Prod Incentives'!G6","v":0},{"$f":"'Prod Incentives'!H6","v":0},{"$f":"'Prod Incentives'!I6","v":0},{"$f":"'Prod Incentives'!J6","v":0},{"$f":"'Prod Incentives'!K6","v":0},{"$f":"'Prod Incentives'!L6","v":0},{"$f":"'Prod Incentives'!M6","v":0},{"$f":"'Prod Incentives'!N6","v":0},{"$f":"'Prod Incentives'!O6","v":0},{"$f":"'Prod Incentives'!P6","v":0},{"$f":"'Prod Incentives'!Q6","v":0},{"$f":"'Prod Incentives'!R6","v":0},{"$f":"'Prod Incentives'!S6","v":0},{"$f":"'Prod Incentives'!T6","v":0},{"$f":"'Prod Incentives'!U6","v":0},{"$f":"'Prod Incentives'!V6","v":0},{"$f":"'Prod Incentives'!W6","v":0},{"$f":"'Prod Incentives'!X6","v":0}]
[null,null,null,"Capital Expenditures",{"$f":"'Taxes & Fees'!D6","v":792000}]
[null,"WORKSPACE (Optional)"]
[null,null,{"$f":"'Incentive Model'!E52","v":"ODOE EIP State Tax Credit"},{"$f":"D68*$E$9","v":0},{"$f":"E68*$E$9","v":0},{"$f":"F68*$E$9","v":0},{"$f":"G68*$E$9","v":0},{"$f":"H68*$E$9","v":0},{"$f":"Q5*$E$9","v":0}]
[null,null,"Maximum",{"$f":"'Grants & Loans'!C43","v":5000000}]
[null,null,0,{"$f":"IF(SUM($D11:D11)>$D$12*$L$13,$D12*$L$13-SUM($C13:C13),D11)","v":0},{"$f":"IF(SUM($D11:E11)>$D$12*$L$13,$D12*$L$13-SUM($C13:D13),E11)","v":0},{"$f":"IF(SUM($D11:F11)>$D$12*$L$13,$D12*$L$13-SUM($C13:E13),F11)","v":0},{"$f":"IF(SUM($D11:G11)>$D$12*$L$13,$D12*$L$13-SUM($C13:F13),G11)","v":0},{"$f":"IF(SUM($D11:H11)>$D$12*$L$13,$D12*$L$13-SUM($C13:G13),H11)","v":0},{"$f":"IF(SUM($D11:I11)>$D$12*$L$13,$D12*$L$13-SUM($C13:H13),I11)","v":0},null,"ODOE Maximum Sensitivity",{"$f":"WhatIf!B85","v":0},"ODOE Maximum",{"$f":"IF(D12=0,10^9,J5)","v":0},null,null,"Totals"]
[null,null,"Cumulative",{"$f":"SUM($D11:D11)","v":0},{"$f":"SUM($D11:E11)","v":0},{"$f":"SUM($D11:F11)","v":0},{"$f":"SUM($D11:G11)","v":0},{"$f":"SUM($D11:H11)","v":0},{"$f":"SUM($D11:I11)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D13:I13)","v":0}]
[null,null,null,{"$f":"D13/$E$9","v":0},{"$f":"E13/$E$9","v":0},{"$f":"F13/$E$9","v":0},{"$f":"G13/$E$9","v":0},0,0,null,null,null,null,null,null,null,{"$f":"SUM(D13:J13)/E9","v":0}]
[null,"ENTER TAX CREDIT PARAMETERS"]
[]
[null,"PRODUCTION TAX CREDITS","FEDERAL PTC","STATE PTC1","STATE PTC2"]
[null,"Refundable tax credits?","False","False","False"]
[null,"Allow PTC carry forward?","True","True","True"]
[null,"Maximum years PTC carry forward?",10,{"$f":"'Grant Calculators'!D169","v":5},10]
[null,"Apply plant operating factor?","True","True","True"]
[]
[null,"INVESTMENT TAX CREDITS","FEDERAL ITC","STATE ITC"]
[null,"Refundable tax credits?","False","False"]
["H","Allow ITC carry forward?","True","True"]
["H","Maximum years ITC carry forward?",10,5]
[]
[]
[null,"ENTER PRODUCTION  TAX CREDITS"]
[null,null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+D31+1","v":2016},2017,2018,2019,{"$f":"+H31+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},2,3,4,5,{"$f":"+H32+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Federal Production Tax Credit","Description"]
[null,"Units","kWh",null,{"$f":"D34","v":0},{"$f":"E34","v":0},0,0,0,0,0,0,0]
[null,"Unit Cost",{"$f":"IF(C34=\"\",\"\",CONCATENATE(\"$/\",C34))","v":"$/kWh"},null,{"$f":"D35","v":0},{"$f":"E35","v":0},0,0,0,0,0,0,0]
[null,"Total (Non-escalated)",null,{"$f":"+D34*D35","v":0},0,0,0,0,0,0,0,0,0]
["H","Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$C$22=\"True\",D36*General!D$35,D36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",E36*General!E$35,E36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",F36*General!F$35,F36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",G36*General!G$35,G36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",H36*General!H$35,H36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",I36*General!I$35,I36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",J36*General!J$35,J36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",K36*General!K$35,K36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",L36*General!L$35,L36)","v":0},{"$f":"IF('Tax Credits'!$C$22=\"True\",M36*General!M$35,M36)","v":0}]
["H","Total (With sensitivity)",null,{"$f":"+D37*Sens_FedTaxCreditPTC","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D38*'Cost Escalation'!B265","v":0},{"$f":"+E38*'Cost Escalation'!C265","v":0},{"$f":"+F38*'Cost Escalation'!D265","v":0},{"$f":"+G38*'Cost Escalation'!E265","v":0},{"$f":"+H38*'Cost Escalation'!F265","v":0},{"$f":"+I38*'Cost Escalation'!G260","v":0},{"$f":"+J38*'Cost Escalation'!H260","v":0},{"$f":"+K38*'Cost Escalation'!I260","v":0},{"$f":"+L38*'Cost Escalation'!J260","v":0},{"$f":"+M38*'Cost Escalation'!K260","v":0}]
[null,"Total Federal Production Tax Credits Used (with sensitivities)",null,{"$f":"'PTC Calculations Federal'!B40","v":0},{"$f":"'PTC Calculations Federal'!C40","v":0},{"$f":"'PTC Calculations Federal'!D40","v":0},{"$f":"'PTC Calculations Federal'!E40","v":0},{"$f":"'PTC Calculations Federal'!F40","v":0},{"$f":"'PTC Calculations Federal'!G40","v":0},{"$f":"'PTC Calculations Federal'!H40","v":0},{"$f":"'PTC Calculations Federal'!I40","v":0},{"$f":"'PTC Calculations Federal'!J40","v":0},{"$f":"'PTC Calculations Federal'!K40","v":0},{"$f":"'PTC Calculations Federal'!L40","v":0},{"$f":"'PTC Calculations Federal'!M40","v":0},{"$f":"'PTC Calculations Federal'!N40","v":0},{"$f":"'PTC Calculations Federal'!O40","v":0},{"$f":"'PTC Calculations Federal'!P40","v":0},{"$f":"'PTC Calculations Federal'!Q40","v":0},{"$f":"'PTC Calculations Federal'!R40","v":0},{"$f":"'PTC Calculations Federal'!S40","v":0},{"$f":"'PTC Calculations Federal'!T40","v":0},{"$f":"'PTC Calculations Federal'!U40","v":0},{"$f":"'PTC Calculations Federal'!V40","v":0},{"$f":"'PTC Calculations Federal'!W40","v":0},{"$f":"'PTC Calculations Federal'!X40","v":0},{"$f":"'PTC Calculations Federal'!Y40","v":0},{"$f":"'PTC Calculations Federal'!Z40","v":0},{"$f":"'PTC Calculations Federal'!AA40","v":0},{"$f":"'PTC Calculations Federal'!AB40","v":0},{"$f":"'PTC Calculations Federal'!AC40","v":0},{"$f":"'PTC Calculations Federal'!AD40","v":0},{"$f":"'PTC Calculations Federal'!AE40","v":0},{"$f":"'PTC Calculations Federal'!AF40","v":0}]
[null,"Total Federal PTC Over Project Life",null,{"$f":"SUM(D135:AH135)","v":0}]
[null,"State Production Tax Credit 1","Description"]
[null,"Units","kWh/yr",null,{"$f":"D43","v":0},{"$f":"E43","v":0},0,0,{"$f":"H43","v":0},0,0,0,0]
[null,"Unit Cost",{"$f":"IF(C43=\"\",\"\",CONCATENATE(\"$/\",C43))","v":"$/kWh/yr"},null,{"$f":"D44","v":0},0,0,0,0,0,0,0,0]
[null,"Total (Non-escalated)",null,{"$f":"+D43*D44","v":0},0,0,0,0,0,0,0,0,0]
["H","Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$D$22=\"True\",D45*General!D$35,D45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",E45*General!E$35,E45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",F45*General!F$35,F45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",G45*General!G$35,G45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",H45*General!H$35,H45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",I45*General!I$35,I45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",J45*General!J$35,J45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",K45*General!K$35,K45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",L45*General!L$35,L45)","v":0},{"$f":"IF('Tax Credits'!$D$22=\"True\",M45*General!M$35,M45)","v":0}]
["H","Total (With sensitivity)",null,{"$f":"+D46*Sens_StateTaxCreditPTC1","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D47*'Cost Escalation'!B266","v":0},{"$f":"+E47*'Cost Escalation'!C266","v":0},{"$f":"+F47*'Cost Escalation'!D266","v":0},{"$f":"+G47*'Cost Escalation'!E266","v":0},{"$f":"+H47*'Cost Escalation'!F266","v":0},{"$f":"+I47*'Cost Escalation'!G261","v":0},{"$f":"+J47*'Cost Escalation'!H261","v":0},{"$f":"+K47*'Cost Escalation'!I261","v":0},{"$f":"+L47*'Cost Escalation'!J261","v":0},{"$f":"+M47*'Cost Escalation'!K261","v":0}]
[null,"Total State PTC 1 Credits Used (with sensitivities)",null,{"$f":"'PTC Calculations Federal'!B191","v":0},{"$f":"'PTC Calculations Federal'!C191","v":0},{"$f":"'PTC Calculations Federal'!D191","v":0},{"$f":"'PTC Calculations Federal'!E191","v":0},{"$f":"'PTC Calculations Federal'!F191","v":0},{"$f":"'PTC Calculations Federal'!G191","v":0},{"$f":"'PTC Calculations Federal'!H191","v":0},{"$f":"'PTC Calculations Federal'!I191","v":0},{"$f":"'PTC Calculations Federal'!J191","v":0},{"$f":"'PTC Calculations Federal'!K191","v":0},{"$f":"'PTC Calculations Federal'!L191","v":0},{"$f":"'PTC Calculations Federal'!M191","v":0},{"$f":"'PTC Calculations Federal'!N191","v":0},{"$f":"'PTC Calculations Federal'!O191","v":0},{"$f":"'PTC Calculations Federal'!P191","v":0},{"$f":"'PTC Calculations Federal'!Q191","v":0},{"$f":"'PTC Calculations Federal'!R191","v":0},{"$f":"'PTC Calculations Federal'!S191","v":0},{"$f":"'PTC Calculations Federal'!T191","v":0},{"$f":"'PTC Calculations Federal'!U191","v":0},{"$f":"'PTC Calculations Federal'!V191","v":0},{"$f":"'PTC Calculations Federal'!W191","v":0},{"$f":"'PTC Calculations Federal'!X191","v":0},{"$f":"'PTC Calculations Federal'!Y191","v":0},{"$f":"'PTC Calculations Federal'!Z191","v":0},{"$f":"'PTC Calculations Federal'!AA191","v":0},{"$f":"'PTC Calculations Federal'!AB191","v":0},{"$f":"'PTC Calculations Federal'!AC191","v":0},{"$f":"'PTC Calculations Federal'!AD191","v":0},{"$f":"'PTC Calculations Federal'!AE191","v":0},{"$f":"'PTC Calculations Federal'!AF191","v":0}]
[null,"Total State PTC1 Over Project Life"]
[null,"State Production Tax Credit 2","Description"]
[null,"Units","MMBtu/yr",null,null,{"$f":"E52","v":0},0,0,{"$f":"H52","v":0},0,0,0,0]
[null,"Unit Cost",{"$f":"IF(C52=\"\",\"\",CONCATENATE(\"$/\",C52))","v":"$/MMBtu/yr"},null,null,0,0,0,0,0,0,0,0]
[null,"Total (Non-escalated)",null,{"$f":"+D52*D53","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total (With plant operating factor)",null,{"$f":"IF('Tax Credits'!$E$22=\"True\",D54*General!D$35,D54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",E54*General!E$35,E54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",F54*General!F$35,F54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",G54*General!G$35,G54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",H54*General!H$35,H54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",I54*General!I$35,I54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",J54*General!J$35,J54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",K54*General!K$35,K54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",L54*General!L$35,L54)","v":0},{"$f":"IF('Tax Credits'!$E$22=\"True\",M54*General!M$35,M54)","v":0}]
[null,"Total (With sensitivity)",null,{"$f":"+D55*Sens_StateTaxCreditPTC2","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",null,{"$f":"+D56*'Cost Escalation'!B267","v":0},{"$f":"+E56*'Cost Escalation'!C267","v":0},{"$f":"+F56*'Cost Escalation'!D267","v":0},{"$f":"+G56*'Cost Escalation'!E267","v":0},{"$f":"+H56*'Cost Escalation'!F267","v":0},{"$f":"+I56*'Cost Escalation'!G262","v":0},{"$f":"+J56*'Cost Escalation'!H262","v":0},{"$f":"+K56*'Cost Escalation'!I262","v":0},{"$f":"+L56*'Cost Escalation'!J262","v":0},{"$f":"+M56*'Cost Escalation'!K262","v":0}]
[null,"Total State PTC 2 Credits Used (with sensitivities)",null,{"$f":"'PTC2 Calculations (not used)'!B17","v":0},{"$f":"'PTC2 Calculations (not used)'!C17","v":0},{"$f":"'PTC2 Calculations (not used)'!D17","v":0},{"$f":"'PTC2 Calculations (not used)'!E17","v":0},{"$f":"'PTC2 Calculations (not used)'!F17","v":0},{"$f":"'PTC2 Calculations (not used)'!G17","v":0},{"$f":"'PTC2 Calculations (not used)'!H17","v":0},{"$f":"'PTC2 Calculations (not used)'!I17","v":0},{"$f":"'PTC2 Calculations (not used)'!J17","v":0},{"$f":"'PTC2 Calculations (not used)'!K17","v":0},{"$f":"'PTC2 Calculations (not used)'!L17","v":0},{"$f":"'PTC2 Calculations (not used)'!M17","v":0},{"$f":"'PTC2 Calculations (not used)'!N17","v":0},{"$f":"'PTC2 Calculations (not used)'!O17","v":0},{"$f":"'PTC2 Calculations (not used)'!P17","v":0},{"$f":"'PTC2 Calculations (not used)'!Q17","v":0},{"$f":"'PTC2 Calculations (not used)'!R17","v":0},{"$f":"'PTC2 Calculations (not used)'!S17","v":0},{"$f":"'PTC2 Calculations (not used)'!T17","v":0},{"$f":"'PTC2 Calculations (not used)'!U17","v":0},{"$f":"'PTC2 Calculations (not used)'!V17","v":0},{"$f":"'PTC2 Calculations (not used)'!W17","v":0},{"$f":"'PTC2 Calculations (not used)'!X17","v":0},{"$f":"'PTC2 Calculations (not used)'!Y17","v":0},{"$f":"'PTC2 Calculations (not used)'!Z17","v":0},{"$f":"'PTC2 Calculations (not used)'!AA17","v":0},{"$f":"'PTC2 Calculations (not used)'!AB17","v":0},{"$f":"'PTC2 Calculations (not used)'!AC17","v":0},{"$f":"'PTC2 Calculations (not used)'!AD17","v":0},{"$f":"'PTC2 Calculations (not used)'!AE17","v":0},{"$f":"'PTC2 Calculations (not used)'!AF17","v":0}]
[null,"Total State PTC2 Over Project Life"]
[]
[null,"ENTER INVESTMENT  TAX CREDITS"]
[null,null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+D62+1","v":2016},2017,2018,2019,{"$f":"+H62+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},2,3,4,5,{"$f":"+H63+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Federal Tax Credit","Description"]
[null,"Maximum percent tax credit per year (for tax credit 1)"]
[null," Federal Investment Tax Credit Amount",null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[null,"State Tax Credit","Description",{"$f":"K4","v":""}]
[null,"Maximum percent tax credit per year",null,{"$f":"'Grants & Loans'!E37","v":0},{"$f":"'Grants & Loans'!$E38","v":0},{"$f":"'Grants & Loans'!$E39","v":0},{"$f":"'Grants & Loans'!$E40","v":0},{"$f":"'Grants & Loans'!$E41","v":0},{"$f":"'Grants & Loans'!$E42","v":0}]
[null,"State Investment Tax Credit Amount",null,{"$f":"D13","v":0},0,0,0,0,0]
[null,"Local Tax Credit"]
[null,"Local Investment Tax Credit"]
[null,"Tax Credits Available (with Sensitivities)"]
[null," Federal Investment Tax Credit (with sensitivity)",null,{"$f":"IFERROR(D66*Sens_FedTaxCredit,0)","v":0},{"$f":"E66*Sens_FedTaxCredit","v":0},0,0,0,0,0,0,0,0]
[null,"State Investment Tax Credit (with sensitivity)",null,{"$f":"D69*Sens_StateTaxCredit","v":0},0,0,0,0,0,0,0,0,0]
[null,"Local Investment Tax Credit (with sensitivity)",null,{"$f":"D71*Sens_LocalTaxCredit","v":0},0,0,0,0,0,0,0,0,0]
[null,"Tax Credits Used with Sensitivities"]
[null,"Federal ITC tax credits used (with sensitivities)",null,{"$f":"'Funding Plan'!C54","v":0},{"$f":"'Funding Plan'!D54","v":0},{"$f":"'Funding Plan'!E54","v":0},{"$f":"'Funding Plan'!F54","v":0},{"$f":"'Funding Plan'!G54","v":0},{"$f":"'Funding Plan'!H54","v":0},{"$f":"'Funding Plan'!I54","v":0},{"$f":"'Funding Plan'!J54","v":0},{"$f":"'Funding Plan'!K54","v":0},{"$f":"'Funding Plan'!L54","v":0},{"$f":"'Funding Plan'!M54","v":0},{"$f":"'Funding Plan'!N54","v":0},{"$f":"'Funding Plan'!O54","v":0},{"$f":"'Funding Plan'!P54","v":0},{"$f":"'Funding Plan'!Q54","v":0},{"$f":"'Funding Plan'!R54","v":0},{"$f":"'Funding Plan'!S54","v":0},{"$f":"'Funding Plan'!T54","v":0},{"$f":"'Funding Plan'!U54","v":0},{"$f":"'Funding Plan'!V54","v":0},{"$f":"'Funding Plan'!W54","v":0},{"$f":"'Funding Plan'!X54","v":0},{"$f":"'Funding Plan'!Y54","v":0},{"$f":"'Funding Plan'!Z54","v":0},{"$f":"'Funding Plan'!AA54","v":0},{"$f":"'Funding Plan'!AB54","v":0},{"$f":"'Funding Plan'!AC54","v":0},{"$f":"'Funding Plan'!AD54","v":0},{"$f":"'Funding Plan'!AE54","v":0},{"$f":"'Funding Plan'!AF54","v":0},{"$f":"'Funding Plan'!AG54","v":0}]
[null,"Local ITC tax credits used (with sensitivities)",null,{"$f":"'Funding Plan'!C59","v":0},{"$f":"'Funding Plan'!D59","v":0},{"$f":"'Funding Plan'!E59","v":0},{"$f":"'Funding Plan'!F59","v":0},{"$f":"'Funding Plan'!G59","v":0},{"$f":"'Funding Plan'!H59","v":0},{"$f":"'Funding Plan'!I59","v":0},{"$f":"'Funding Plan'!J59","v":0},{"$f":"'Funding Plan'!K59","v":0},{"$f":"'Funding Plan'!L59","v":0},{"$f":"'Funding Plan'!M59","v":0},{"$f":"'Funding Plan'!N59","v":0},{"$f":"'Funding Plan'!O59","v":0},{"$f":"'Funding Plan'!P59","v":0},{"$f":"'Funding Plan'!Q59","v":0},{"$f":"'Funding Plan'!R59","v":0},{"$f":"'Funding Plan'!S59","v":0},{"$f":"'Funding Plan'!T59","v":0},{"$f":"'Funding Plan'!U59","v":0},{"$f":"'Funding Plan'!V59","v":0},{"$f":"'Funding Plan'!W59","v":0},{"$f":"'Funding Plan'!X59","v":0},{"$f":"'Funding Plan'!Y59","v":0},{"$f":"'Funding Plan'!Z59","v":0},{"$f":"'Funding Plan'!AA59","v":0},{"$f":"'Funding Plan'!AB59","v":0},{"$f":"'Funding Plan'!AC59","v":0},{"$f":"'Funding Plan'!AD59","v":0},{"$f":"'Funding Plan'!AE59","v":0},{"$f":"'Funding Plan'!AF59","v":0},{"$f":"'Funding Plan'!AG59","v":0}]
[]
[]
[]
[null,null,null,{"$f":"SUM(D68:I68)","v":0}]
[null,null,null,{"$f":"SUM(D69:M69)","v":0}]
[]
[]
[]
[null,"REFERENCES"]
[null,"DSIRE Database of Incentives for Renewables and Efficiency","http://www.dsireusa.org/"]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Work Area Below","Calculation Area"]
[null,"Toggle_Comments_TaxCredits","Hidden"]
[null,"Toggle_UserArea_TaxCredits","Hidden"]
[null,"Toggle_ScenarioSection","Hidden"]
[null,"Copied","No"]
[]
[null,{"$f":"'Incentive Summary'!B92","v":"Present Value Factors for Source"}]
[null,{"$f":"'Incentive Summary'!B93","v":"Federal"},null,{"$f":"'Incentive Summary'!C93","v":1},{"$f":"'Incentive Summary'!D93","v":0.99009900990099009},{"$f":"'Incentive Summary'!E93","v":0.98029604940692083},{"$f":"'Incentive Summary'!F93","v":0.97059014792764453},{"$f":"'Incentive Summary'!G93","v":0.96098034448281622},{"$f":"'Incentive Summary'!H93","v":0.95146568760674888},{"$f":"'Incentive Summary'!I93","v":0.94204523525420658},{"$f":"'Incentive Summary'!J93","v":0.93271805470713554},{"$f":"'Incentive Summary'!K93","v":0.92348322248231218},{"$f":"'Incentive Summary'!L93","v":0.91433982423991289},{"$f":"'Incentive Summary'!M93","v":0.90528695469298315},{"$f":"'Incentive Summary'!N93","v":0.89632371751780526},{"$f":"'Incentive Summary'!O93","v":0.88744922526515368},{"$f":"'Incentive Summary'!P93","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q93","v":0.86996296957666264},{"$f":"'Incentive Summary'!R93","v":0.86134947482837909},{"$f":"'Incentive Summary'!S93","v":0.8528212622063156},{"$f":"'Incentive Summary'!T93","v":0.84437748733298568},{"$f":"'Incentive Summary'!U93","v":0.83601731419107495},{"$f":"'Incentive Summary'!V93","v":0.82773991504066846},{"$f":"'Incentive Summary'!W93","v":0.81954447033729538},{"$f":"'Incentive Summary'!X93","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y93","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z93","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA93","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB93","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC93","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD93","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE93","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF93","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG93","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH93","v":0.73457714632388538}]
[null,{"$f":"'Incentive Summary'!B94","v":"State"},null,{"$f":"'Incentive Summary'!C94","v":1},{"$f":"'Incentive Summary'!D94","v":0.99009900990099009},{"$f":"'Incentive Summary'!E94","v":0.98029604940692083},{"$f":"'Incentive Summary'!F94","v":0.97059014792764453},{"$f":"'Incentive Summary'!G94","v":0.96098034448281622},{"$f":"'Incentive Summary'!H94","v":0.95146568760674888},{"$f":"'Incentive Summary'!I94","v":0.94204523525420658},{"$f":"'Incentive Summary'!J94","v":0.93271805470713554},{"$f":"'Incentive Summary'!K94","v":0.92348322248231218},{"$f":"'Incentive Summary'!L94","v":0.91433982423991289},{"$f":"'Incentive Summary'!M94","v":0.90528695469298315},{"$f":"'Incentive Summary'!N94","v":0.89632371751780526},{"$f":"'Incentive Summary'!O94","v":0.88744922526515368},{"$f":"'Incentive Summary'!P94","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q94","v":0.86996296957666264},{"$f":"'Incentive Summary'!R94","v":0.86134947482837909},{"$f":"'Incentive Summary'!S94","v":0.8528212622063156},{"$f":"'Incentive Summary'!T94","v":0.84437748733298568},{"$f":"'Incentive Summary'!U94","v":0.83601731419107495},{"$f":"'Incentive Summary'!V94","v":0.82773991504066846},{"$f":"'Incentive Summary'!W94","v":0.81954447033729538},{"$f":"'Incentive Summary'!X94","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y94","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z94","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA94","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB94","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC94","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD94","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE94","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF94","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG94","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH94","v":0.73457714632388538}]
[null,{"$f":"'Incentive Summary'!B95","v":"Local"},null,{"$f":"'Incentive Summary'!C95","v":1},{"$f":"'Incentive Summary'!D95","v":0.99009900990099009},{"$f":"'Incentive Summary'!E95","v":0.98029604940692083},{"$f":"'Incentive Summary'!F95","v":0.97059014792764453},{"$f":"'Incentive Summary'!G95","v":0.96098034448281622},{"$f":"'Incentive Summary'!H95","v":0.95146568760674888},{"$f":"'Incentive Summary'!I95","v":0.94204523525420658},{"$f":"'Incentive Summary'!J95","v":0.93271805470713554},{"$f":"'Incentive Summary'!K95","v":0.92348322248231218},{"$f":"'Incentive Summary'!L95","v":0.91433982423991289},{"$f":"'Incentive Summary'!M95","v":0.90528695469298315},{"$f":"'Incentive Summary'!N95","v":0.89632371751780526},{"$f":"'Incentive Summary'!O95","v":0.88744922526515368},{"$f":"'Incentive Summary'!P95","v":0.87866259927242929},{"$f":"'Incentive Summary'!Q95","v":0.86996296957666264},{"$f":"'Incentive Summary'!R95","v":0.86134947482837909},{"$f":"'Incentive Summary'!S95","v":0.8528212622063156},{"$f":"'Incentive Summary'!T95","v":0.84437748733298568},{"$f":"'Incentive Summary'!U95","v":0.83601731419107495},{"$f":"'Incentive Summary'!V95","v":0.82773991504066846},{"$f":"'Incentive Summary'!W95","v":0.81954447033729538},{"$f":"'Incentive Summary'!X95","v":0.81143016865078765},{"$f":"'Incentive Summary'!Y95","v":0.80339620658493804},{"$f":"'Incentive Summary'!Z95","v":0.79544178869795856},{"$f":"'Incentive Summary'!AA95","v":0.78756612742372123},{"$f":"'Incentive Summary'!AB95","v":0.77976844299378323},{"$f":"'Incentive Summary'!AC95","v":0.77204796336018144},{"$f":"'Incentive Summary'!AD95","v":0.76440392411899183},{"$f":"'Incentive Summary'!AE95","v":0.75683556843464528},{"$f":"'Incentive Summary'!AF95","v":0.74934214696499535},{"$f":"'Incentive Summary'!AG95","v":0.74192291778712394},{"$f":"'Incentive Summary'!AH95","v":0.73457714632388538}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"B33","v":"Federal Production Tax Credit"},"State Production Tax Credits"]
[null,"Taxable?",null,null,"Federal Tax Credit","State Tax Credit"]
[]
[]
[null,"Titles for Funding Plan "]
[null,null,"Comma 1",{"$f":"IF(D42=\"\",\"\",\", \")","v":""},null,"Comma 1",{"$f":"IF(D33=\"\",\"\",\", \")","v":""}]
[null,null,"Comma 2",{"$f":"IF(D51=\"\",\"\",\", \")","v":""},null,"Federal Tax Credit Title for Funding Plan",{"$f":"CONCATENATE(D64,G143,D33)","v":""}]
[null,null,"State Tax Credit Title for Funding Plan",{"$f":"CONCATENATE(D67,D143,D42,D144,D51)","v":""},null,null,{"$f":"CONCATENATE(G67,G143,G42)","v":""}]

{"sheet":"ITC Calculations","index":35,"n_rows":324,"n_cols":33,"rows_kept":324,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Taxes and Fees",null,null,null,"©2009 Washington State University Extension Energy Program",null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
[]
[null,"INVESTMENT TAX CREDITS",{"$f":"'Tax Credits'!C24","v":"FEDERAL ITC"},{"$f":"'Tax Credits'!D24","v":"STATE ITC"}]
[null,"Refundable tax credits?",{"$f":"'Tax Credits'!C25","v":"False"},{"$f":"'Tax Credits'!D25","v":"False"}]
[null,"Allow ITC carry forward?",{"$f":"'Tax Credits'!C26","v":"True"},{"$f":"'Tax Credits'!D26","v":"True"}]
[null,"Maximum years ITC carry forward?",{"$f":"'Tax Credits'!C27","v":10},{"$f":"'Tax Credits'!D27","v":5}]
[]
[]
[null,"ENTER TAXES RATES, FEES AND ROYALTY PAYMENTS"]
[null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+C11+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C12+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Investment Tax Credits with Sensitivities"]
[null," Federal Tax Credit",{"$f":"'Tax Credits'!D73","v":0},{"$f":"'Tax Credits'!E73","v":0},{"$f":"'Tax Credits'!F73","v":0},{"$f":"'Tax Credits'!G73","v":0},{"$f":"'Tax Credits'!H73","v":0},{"$f":"'Tax Credits'!I73","v":0},{"$f":"'Tax Credits'!J73","v":0},{"$f":"'Tax Credits'!K73","v":0},{"$f":"'Tax Credits'!L73","v":0},{"$f":"'Tax Credits'!M73","v":0}]
[null,"State",{"$f":"'Tax Credits'!D74","v":0},{"$f":"'Tax Credits'!E74","v":0},{"$f":"'Tax Credits'!F74","v":0},{"$f":"'Tax Credits'!G74","v":0},{"$f":"'Tax Credits'!H74","v":0},{"$f":"'Tax Credits'!I74","v":0},{"$f":"'Tax Credits'!J74","v":0},{"$f":"'Tax Credits'!K74","v":0},{"$f":"'Tax Credits'!L74","v":0},{"$f":"'Tax Credits'!M74","v":0}]
[null,"Local",{"$f":"'Tax Credits'!D75","v":0},{"$f":"'Tax Credits'!E75","v":0},{"$f":"'Tax Credits'!F75","v":0},{"$f":"'Tax Credits'!G75","v":0},{"$f":"'Tax Credits'!H75","v":0},{"$f":"'Tax Credits'!I75","v":0},{"$f":"'Tax Credits'!J75","v":0},{"$f":"'Tax Credits'!K75","v":0},{"$f":"'Tax Credits'!L75","v":0},{"$f":"'Tax Credits'!M75","v":0}]
[]
[null,"Total PTC and ITC tax credit used (with sensitivity)",{"$f":"'Tax Credits'!D77","v":0},{"$f":"'Tax Credits'!E77","v":0},{"$f":"'Tax Credits'!F77","v":0},{"$f":"'Tax Credits'!G77","v":0},{"$f":"'Tax Credits'!H77","v":0},{"$f":"'Tax Credits'!I77","v":0},{"$f":"'Tax Credits'!J77","v":0},{"$f":"'Tax Credits'!K77","v":0},{"$f":"'Tax Credits'!L77","v":0},{"$f":"'Tax Credits'!M77","v":0},{"$f":"'Tax Credits'!N77","v":0},{"$f":"'Tax Credits'!O77","v":0},{"$f":"'Tax Credits'!P77","v":0},{"$f":"'Tax Credits'!Q77","v":0},{"$f":"'Tax Credits'!R77","v":0},{"$f":"'Tax Credits'!S77","v":0},{"$f":"'Tax Credits'!T77","v":0},{"$f":"'Tax Credits'!U77","v":0},{"$f":"'Tax Credits'!V77","v":0},{"$f":"'Tax Credits'!W77","v":0},{"$f":"'Tax Credits'!X77","v":0},{"$f":"'Tax Credits'!Y77","v":0},{"$f":"'Tax Credits'!Z77","v":0},{"$f":"'Tax Credits'!AA77","v":0},{"$f":"'Tax Credits'!AB77","v":0},{"$f":"'Tax Credits'!AC77","v":0},{"$f":"'Tax Credits'!AD77","v":0},{"$f":"'Tax Credits'!AE77","v":0},{"$f":"'Tax Credits'!AF77","v":0},{"$f":"'Tax Credits'!AG77","v":0},{"$f":"'Tax Credits'!AH77","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(C15:G15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B20","v":0}]
[]
[]
[]
[null,"Income Tax Work Area below this line"]
[]
[null,"US Tax System"]
[null,"Federal Taxes:"]
[null,"Taxes Remaining after PTC",{"$f":"'Taxes & Fees'!C193","v":0},{"$f":"'Taxes & Fees'!D193","v":0},{"$f":"'Taxes & Fees'!E193","v":0},{"$f":"'Taxes & Fees'!F193","v":0},{"$f":"'Taxes & Fees'!G193","v":0},{"$f":"'Taxes & Fees'!H193","v":0},{"$f":"'Taxes & Fees'!I193","v":16781.609632329204},{"$f":"'Taxes & Fees'!J193","v":17201.14987313743},{"$f":"'Taxes & Fees'!K193","v":17631.178619965889},{"$f":"'Taxes & Fees'!L193","v":18071.958085465016},{"$f":"'Taxes & Fees'!M193","v":18523.757037601637},{"$f":"'Taxes & Fees'!N193","v":18986.850963541685},{"$f":"'Taxes & Fees'!O193","v":19461.522237630212},{"$f":"'Taxes & Fees'!P193","v":19948.060293570965},{"$f":"'Taxes & Fees'!Q193","v":20446.761800910255},{"$f":"'Taxes & Fees'!R193","v":20957.930845933028},{"$f":"'Taxes & Fees'!S193","v":21590.858714372618},{"$f":"'Taxes & Fees'!T193","v":22378.943550705451},{"$f":"'Taxes & Fees'!U193","v":23188.838536444629},{"$f":"'Taxes & Fees'!V193","v":24021.923431943414},{"$f":"'Taxes & Fees'!W193","v":24878.807783271091},{"$f":"'Taxes & Fees'!X193","v":25760.12147454793},{"$f":"'Taxes & Fees'!Y193","v":26666.510518703784},{"$f":"'Taxes & Fees'!Z193","v":27598.637493037048},{"$f":"'Taxes & Fees'!AA193","v":28557.181958018762},{"$f":"'Taxes & Fees'!AB193","v":29542.840886785234},{"$f":"'Taxes & Fees'!AC193","v":30556.329105424931},{"$f":"'Taxes & Fees'!AD193","v":31598.379744330716},{"$f":"'Taxes & Fees'!AE193","v":32669.744700894847},{"$f":"'Taxes & Fees'!AF193","v":33771.195113831011},{"$f":"B28","v":"Taxes Remaining after PTC"}]
[]
[null,"Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"C54+C67+C80+C93+C106+C119+C132+C145+C158+C171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF54+AF67+AF80+AF93+AF106+AF119+AF132+AF145+AF158+AF171","v":0},"Pass-Through Amounts Used (Treat as grants in LCCA)"]
[null,"Pass-Through Available after PTC (not taken)",{"$f":"'PTC Calculations Federal'!B32","v":1000000},{"$f":"'PTC Calculations Federal'!C32","v":1000000},{"$f":"'PTC Calculations Federal'!D32","v":1000000},{"$f":"'PTC Calculations Federal'!E32","v":1000000},{"$f":"'PTC Calculations Federal'!F32","v":1000000},{"$f":"'PTC Calculations Federal'!G32","v":1000000},{"$f":"'PTC Calculations Federal'!H32","v":1000000},{"$f":"'PTC Calculations Federal'!I32","v":1000000},{"$f":"'PTC Calculations Federal'!J32","v":1000000},{"$f":"'PTC Calculations Federal'!K32","v":1000000},{"$f":"'PTC Calculations Federal'!L32","v":0},{"$f":"'PTC Calculations Federal'!M32","v":0},{"$f":"'PTC Calculations Federal'!N32","v":0},{"$f":"'PTC Calculations Federal'!O32","v":0},{"$f":"'PTC Calculations Federal'!P32","v":0},{"$f":"'PTC Calculations Federal'!Q32","v":0},{"$f":"'PTC Calculations Federal'!R32","v":0},{"$f":"'PTC Calculations Federal'!S32","v":0},{"$f":"'PTC Calculations Federal'!T32","v":0},{"$f":"'PTC Calculations Federal'!U32","v":0},{"$f":"'PTC Calculations Federal'!V32","v":0},{"$f":"'PTC Calculations Federal'!W32","v":0},{"$f":"'PTC Calculations Federal'!X32","v":0},{"$f":"'PTC Calculations Federal'!Y32","v":0},{"$f":"'PTC Calculations Federal'!Z32","v":0},{"$f":"'PTC Calculations Federal'!AA32","v":0},{"$f":"'PTC Calculations Federal'!AB32","v":0},{"$f":"'PTC Calculations Federal'!AC32","v":0},{"$f":"'PTC Calculations Federal'!AD32","v":0},{"$f":"'PTC Calculations Federal'!AE32","v":0}]
[null,"Pass-Through remaining after ITC (not taken)",{"$f":"C175","v":1000000},{"$f":"D175","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-Through remaining after ITC (not taken)"]
[]
[]
[null,"Federal Taxes  including carry over",{"$f":"IF($C$6=\"True\",IF(C28>=0,C28+C33,0),C28)","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes  including carry over"]
[null,"Federal Tax Credit Applied",{"$f":"-(C51+C64+C80+C93+C106+C119+C132+C145+C158+C171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Tax Credit Applied"]
[null,"Federal Tax Credit Applied (with sensitivity)",{"$f":"-(C51+C64+C80+C93+C106+C119+C132+C145+C158+C171)","v":0},{"$f":"-(D51+D64+D80+D93+D106+D119+D132+D145+D158+D171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Federal Tax Credit Applied (with sensitivity)"]
[null,"Federal taxes on grants",{"$f":"'Funding Schedule'!E259","v":0},{"$f":"'Funding Schedule'!F259","v":0},{"$f":"'Funding Schedule'!G259","v":0},{"$f":"'Funding Schedule'!H259","v":0},{"$f":"'Funding Schedule'!I259","v":0},{"$f":"'Funding Schedule'!J259","v":0},{"$f":"'Funding Schedule'!K259","v":0},{"$f":"'Funding Schedule'!L259","v":0},{"$f":"'Funding Schedule'!M259","v":0},{"$f":"'Funding Schedule'!N259","v":0},{"$f":"'Funding Schedule'!O259","v":0},{"$f":"'Funding Schedule'!P259","v":0},{"$f":"'Funding Schedule'!Q259","v":0},{"$f":"'Funding Schedule'!R259","v":0},{"$f":"'Funding Schedule'!S259","v":0},{"$f":"'Funding Schedule'!T259","v":0},{"$f":"'Funding Schedule'!U259","v":0},{"$f":"'Funding Schedule'!V259","v":0},{"$f":"'Funding Schedule'!W259","v":0},{"$f":"'Funding Schedule'!X259","v":0},{"$f":"'Funding Schedule'!Y259","v":0},{"$f":"'Funding Schedule'!Z259","v":0},{"$f":"'Funding Schedule'!AA259","v":0},{"$f":"'Funding Schedule'!AB259","v":0},{"$f":"'Funding Schedule'!AC259","v":0},{"$f":"'Funding Schedule'!AD259","v":0},{"$f":"'Funding Schedule'!AE259","v":0},{"$f":"'Funding Schedule'!AF259","v":0},{"$f":"'Funding Schedule'!AG259","v":0},{"$f":"'Funding Schedule'!AH259","v":0},{"$f":"B38","v":"Federal taxes on grants"}]
[null,"Net Federal Tax (including tax credit)",{"$f":"+C35-C37+C38","v":0},{"$f":"+D35-D37+D38","v":0},0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,{"$f":"B39","v":"Net Federal Tax (including tax credit)"}]
[]
[]
[]
[null,"Taxes",{"$f":"C28","v":0},{"$f":"D28","v":0},0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
[null,"Tax Credit (Year 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 1)"]
[null,"Federal Taxes Before Credit 1",{"$f":"+C43","v":0},{"$f":"+D43","v":0},{"$f":"+E28","v":0},0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit 1"]
[null,"Investment Tax Credit",{"$f":"C$14*Sens_FedTaxCredit","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",{"$f":"SUM(C46:C46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",{"$f":"+$C$7","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",{"$f":"IF(C48>0,C48,0)","v":10},{"$f":"IF(C49>0,C49-1,IF(D48>0,D48,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",{"$f":"+C47","v":0},{"$f":"IF(D49>0,C55,0)","v":0},{"$f":"IF(E49>0,D55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",{"$f":"IF(C50>0,IF($D$5=\"False\",IF(C50<C45,-C50,-C45),-C50),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(D50>0,IF($D$5=\"False\",IF(D50<D45,-D50,-D45),-D50),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(E50>0,IF($D$5=\"False\",IF(E50<E45,-E50,-E45),-E50),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",{"$f":"C50+C51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C31","v":1000000},{"$f":"D31","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",{"$f":"IF(C52>C53,C53,C52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",{"$f":"IF(C50+C51-C53<0,0,C50+C51-C53)","v":0},{"$f":"IF(D50+D51-D53<0,0,D50+D51-D53)","v":0},{"$f":"IF(E50+E51-E53<0,0,E50+E51-E53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 1",{"$f":"IF(+C45+C51-C54<0,0,+C45+C51-C54)","v":0},{"$f":"IF(+D45+D51-D54<0,0,+D45+D51-D54)","v":0},{"$f":"IF(+E45+E51-E54<0,0,+E45+E51-E54)","v":0},0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit 1"]
[null,"Tax Credit (Year 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 2)"]
[null,"Federal Taxes Before Credit",{"$f":"+C56","v":0},{"$f":"+D56","v":0},{"$f":"+E56","v":0},{"$f":"+F56","v":0},0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,{"$f":"D$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,{"$f":"SUM(D59:D59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,{"$f":"IF(D61>0,D61,0)","v":5},{"$f":"IF(D62>0,D62-1,IF(E61>0,E61,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,{"$f":"+D60","v":0},{"$f":"IF(E62>0,D68,0)","v":0},{"$f":"IF(F62>0,E68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,{"$f":"IF(D63>0,IF($D$5=\"False\",IF(D63<D58,-D63,-D58),-D63),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(E63>0,IF($D$5=\"False\",IF(E63<E58,-E63,-E58),-E63),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(F63>0,IF($D$5=\"False\",IF(F63<F58,-F63,-F58),-F63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,{"$f":"D63+D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C53-C54","v":1000000},{"$f":"D53-D54","v":1000000},{"$f":"E53-E54","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,{"$f":"IF(D65>D66,D66,D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,{"$f":"IF(D63+D64-D66<0,0,D63+D64-D66)","v":0},{"$f":"IF(E63+E64-E66<0,0,E63+E64-E66)","v":0},{"$f":"IF(F63+F64-F66<0,0,F63+F64-F66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C58","v":0},{"$f":"IF(+D58+D64-D67<0,0,+D58+D64-D67)","v":0},{"$f":"IF(+E58+E64-E67<0,0,+E58+E64-E67)","v":0},{"$f":"IF(+F58+F64-F67<0,0,+F58+F64-F67)","v":0},0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 3)"]
[null,"Federal Taxes Before Credit",{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"+F69","v":0},{"$f":"+G69","v":0},0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,{"$f":"E$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,{"$f":"SUM(E72:E72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,{"$f":"IF(E74>0,E74,0)","v":5},{"$f":"IF(E75>0,E75-1,IF(F74>0,F74,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,{"$f":"+E73","v":0},{"$f":"IF(F75>0,E81,0)","v":0},{"$f":"IF(G75>0,F81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,{"$f":"IF(E76>0,IF($D$5=\"False\",IF(E76<E71,-E76,-E71),-E76),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(F76>0,IF($D$5=\"False\",IF(F76<F71,-F76,-F71),-F76),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(G76>0,IF($D$5=\"False\",IF(G76<G71,-G76,-G71),-G76),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,{"$f":"E76+E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C66-C67","v":1000000},{"$f":"D66-D67","v":1000000},{"$f":"E66-E67","v":1000000},{"$f":"F66-F67","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,{"$f":"IF(E78>E79,E79,E78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,{"$f":"IF(E76+E77-E79<0,0,E76+E77-E79)","v":0},{"$f":"IF(F76+F77-F79<0,0,F76+F77-F79)","v":0},{"$f":"IF(G76+G77-G79<0,0,G76+G77-G79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C71","v":0},{"$f":"+D71","v":0},{"$f":"IF(+E71+E77-E80<0,0,+E71+E77-E80)","v":0},{"$f":"IF(+F71+F77-F80<0,0,+F71+F77-F80)","v":0},{"$f":"IF(+G71+G77-G80<0,0,+G71+G77-G80)","v":0},0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 4)"]
[null,"Federal Taxes Before Credit",{"$f":"+C82","v":0},{"$f":"+D82","v":0},{"$f":"+E82","v":0},{"$f":"+F82","v":0},{"$f":"+G82","v":0},{"$f":"+H82","v":0},16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,{"$f":"F$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,{"$f":"SUM(F85:F85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,{"$f":"IF(F87>0,F87,0)","v":5},{"$f":"IF(F88>0,F88-1,IF(G87>0,G87,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,{"$f":"+F86","v":0},{"$f":"IF(G88>0,F94,0)","v":0},{"$f":"IF(H88>0,G94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,{"$f":"IF(F89>0,IF($D$5=\"False\",IF(F89<F84,-F89,-F84),-F89),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(G89>0,IF($D$5=\"False\",IF(G89<G84,-G89,-G84),-G89),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(H89>0,IF($D$5=\"False\",IF(H89<H84,-H89,-H84),-H89),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,{"$f":"F89+F90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C79-C80","v":1000000},1000000,1000000,1000000,1000000,1000000,{"$f":"I79-I80","v":1000000},1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,{"$f":"IF(F91>F92,F92,F91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,{"$f":"IF(F89+F90-F92<0,0,F89+F90-F92)","v":0},{"$f":"IF(G89+G90-G92<0,0,G89+G90-G92)","v":0},{"$f":"IF(H89+H90-H92<0,0,H89+H90-H92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C84","v":0},{"$f":"+D84","v":0},{"$f":"+E84","v":0},{"$f":"IF(+F84+F90-F93<0,0,+F84+F90-F93)","v":0},{"$f":"IF(+G84+G90-G93<0,0,+G84+G90-G93)","v":0},{"$f":"IF(+H84+H90-H93<0,0,+H84+H90-H93)","v":0},16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 5)"]
[null,"Federal Taxes Before Credit",{"$f":"+C95","v":0},0,0,0,0,0,{"$f":"+I95","v":16781.609632329204},17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,{"$f":"G$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,{"$f":"SUM(G98:G98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,{"$f":"IF(G100>0,G100,0)","v":5},{"$f":"IF(G101>0,G101-1,IF(H100>0,H100,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,{"$f":"+G99","v":0},{"$f":"IF(H101>0,G107,0)","v":0},{"$f":"IF(I101>0,H107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,{"$f":"IF(G102>0,IF($D$5=\"False\",IF(G102<G97,-G102,-G97),-G102),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(H102>0,IF($D$5=\"False\",IF(H102<H97,-H102,-H97),-H102),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(I102>0,IF($D$5=\"False\",IF(I102<I97,-I102,-I97),-I102),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B103","v":"Credit Used with project taxes"}]
[null,"Credit remaining for pass-through",null,null,null,null,{"$f":"G102+G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C92-C93","v":1000000},1000000,1000000,1000000,1000000,1000000,{"$f":"I92-I93","v":1000000},1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,{"$f":"IF(G104>G105,G105,G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,{"$f":"IF(G102+G103-G105<0,0,G102+G103-G105)","v":0},{"$f":"IF(H102+H103-H105<0,0,H102+H103-H105)","v":0},{"$f":"IF(I102+I103-I105<0,0,I102+I103-I105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},{"$f":"+F97","v":0},{"$f":"IF(+G97+G103-G106<0,0,+G97+G103-G106)","v":0},{"$f":"IF(+H97+H103-H106<0,0,+H97+H103-H106)","v":0},{"$f":"IF(+I97+I103-I106<0,0,+I97+I103-I106)","v":16781.609632329204},17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 6)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 6)"]
[null,"Federal Taxes Before Credit",{"$f":"+C108","v":0},0,0,0,0,0,16781.609632329204,{"$f":"+J108","v":17201.14987313743},17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,{"$f":"H$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,{"$f":"SUM(H111:H111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,{"$f":"IF(H113>0,H113,0)","v":5},{"$f":"IF(H114>0,H114-1,IF(I113>0,I113,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,{"$f":"+H112","v":0},{"$f":"IF(I114>0,H120,0)","v":0},{"$f":"IF(J114>0,I120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(H115>0,IF($D$5=\"False\",IF(H115<H110,-H115,-H110),-H115),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(I115>0,IF($D$5=\"False\",IF(I115<I110,-I115,-I110),-I115),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(J115>0,IF($D$5=\"False\",IF(J115<J110,-J115,-J110),-J115),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,{"$f":"H115+H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C105-C106","v":1000000},1000000,1000000,1000000,1000000,1000000,{"$f":"I105-I106","v":1000000},1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,{"$f":"IF(H117>H118,H118,H117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(H115+H116-H118<0,0,H115+H116-H118)","v":0},{"$f":"IF(I115+I116-I118<0,0,I115+I116-I118)","v":0},{"$f":"IF(J115+J116-J118<0,0,J115+J116-J118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C110","v":0},{"$f":"+D110","v":0},{"$f":"+E110","v":0},{"$f":"+F110","v":0},{"$f":"+G110","v":0},{"$f":"IF(+H110+H116-H119<0,0,+H110+H116-H119)","v":0},{"$f":"IF(+I110+I116-I119<0,0,+I110+I116-I119)","v":16781.609632329204},{"$f":"IF(+J110+J116-J119<0,0,+J110+J116-J119)","v":17201.14987313743},17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 7)"]
[null,"Federal Taxes Before Credit",{"$f":"+C121","v":0},0,0,0,0,0,{"$f":"+I121","v":16781.609632329204},{"$f":"+J121","v":17201.14987313743},{"$f":"+K121","v":17631.178619965889},18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,{"$f":"I$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,{"$f":"SUM(I124:I124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,{"$f":"IF(I126>0,I126,0)","v":5},{"$f":"IF(I127>0,I127-1,IF(J126>0,J126,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,{"$f":"+I125","v":0},{"$f":"IF(J127>0,I133,0)","v":0},{"$f":"IF(K127>0,J133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(I128>0,IF($D$5=\"False\",IF(I128<I123,-I128,-I123),-I128),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(J128>0,IF($D$5=\"False\",IF(J128<J123,-J128,-J123),-J128),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(K128>0,IF($D$5=\"False\",IF(K128<K123,-K128,-K123),-K128),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,{"$f":"I128+I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C118-C119","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"J118-J119","v":1000000},1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(I130>I131,I131,I130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(I128+I129-I131<0,0,I128+I129-I131)","v":0},{"$f":"IF(J128+J129-J131<0,0,J128+J129-J131)","v":0},{"$f":"IF(K128+K129-K131<0,0,K128+K129-K131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C123","v":0},0,0,0,0,0,{"$f":"IF(+I123+I129-I132<0,0,+I123+I129-I132)","v":16781.609632329204},{"$f":"IF(+J123+J129-J132<0,0,+J123+J129-J132)","v":17201.14987313743},{"$f":"IF(+K123+K129-K132<0,0,+K123+K129-K132)","v":17631.178619965889},18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 8)"]
[null,"Federal Taxes Before Credit",{"$f":"+C134","v":0},0,0,0,0,0,16781.609632329204,{"$f":"+J134","v":17201.14987313743},{"$f":"+K134","v":17631.178619965889},{"$f":"+L134","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,{"$f":"J$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(J137:J137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,null,{"$f":"IF(J139>0,J139,0)","v":5},{"$f":"IF(J140>0,J140-1,IF(K139>0,K139,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,{"$f":"+J138","v":0},{"$f":"IF(K140>0,J146,0)","v":0},{"$f":"IF(L140>0,K146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(J141>0,IF($D$5=\"False\",IF(J141<J136,-J141,-J136),-J141),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(K141>0,IF($D$5=\"False\",IF(K141<K136,-K141,-K136),-K141),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(L141>0,IF($D$5=\"False\",IF(L141<L136,-L141,-L136),-L141),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,null,{"$f":"J141+J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C131-C132","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"M131-M132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(I143>I144,I144,I143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(J141+J142-J144<0,0,J141+J142-J144)","v":0},{"$f":"IF(K141+K142-K144<0,0,K141+K142-K144)","v":0},{"$f":"IF(L141+L142-L144<0,0,L141+L142-L144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C136","v":0},0,0,0,0,0,16781.609632329204,{"$f":"IF(+J136+J142-J145<0,0,+J136+J142-J145)","v":17201.14987313743},{"$f":"IF(+K136+K142-K145<0,0,+K136+K142-K145)","v":17631.178619965889},{"$f":"IF(+L136+L142-L145<0,0,+L136+L142-L145)","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 9)"]
[null,"Federal Taxes Before Credit",{"$f":"+C147","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,{"$f":"+K147","v":17631.178619965889},{"$f":"+L147","v":18071.958085465016},{"$f":"+M147","v":18523.757037601637},18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,{"$f":"K$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(K150:K150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,null,null,{"$f":"IF(K152>0,K152,0)","v":5},{"$f":"IF(K153>0,K153-1,IF(L152>0,L152,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+K151","v":0},{"$f":"IF(L153>0,K159,0)","v":0},{"$f":"IF(M153>0,L159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(K154>0,IF($D$5=\"False\",IF(K154<K149,-K154,-K149),-K154),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(L154>0,IF($D$5=\"False\",IF(L154<L149,-L154,-L149),-L154),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(M154>0,IF($D$5=\"False\",IF(M154<M149,-M154,-M149),-M154),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,null,null,{"$f":"K154+K155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C144-C145","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"M144-M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,null,null,{"$f":"IF(K156>K157,K157,K156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(K154+K155-K157<0,0,K154+K155-K157)","v":0},{"$f":"IF(L154+L155-L157<0,0,L154+L155-L157)","v":0},{"$f":"IF(M154+M155-M157<0,0,M154+M155-M157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C149","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,{"$f":"IF(+K149+K155-K158<0,0,+K149+K155-K158)","v":17631.178619965889},{"$f":"IF(+L149+L155-L158<0,0,+L149+L155-L158)","v":18071.958085465016},{"$f":"IF(+M149+M155-M158<0,0,+M149+M155-M158)","v":18523.757037601637},18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Tax Credit (Year 10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 10)"]
[null,"Federal Taxes Before Credit",{"$f":"+C160","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"+L160","v":18071.958085465016},{"$f":"+M160","v":18523.757037601637},{"$f":"+N160","v":18986.850963541685},19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Federal Taxes Before Credit"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,null,{"$f":"L$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L163:L163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(L165>0,L165,0)","v":5},{"$f":"IF(L166>0,L166-1,IF(M165>0,M165,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+L164","v":0},{"$f":"IF(M166>0,L172,0)","v":0},{"$f":"IF(N166>0,M172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B167","v":"Beginning credit available"}]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(L167>0,IF($D$5=\"False\",IF(L167<L162,-L167,-L162),-L167),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(M167>0,IF($D$5=\"False\",IF(M167<M162,-M167,-M162),-M167),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(N167>0,IF($D$5=\"False\",IF(N167<N162,-N167,-N162),-N167),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"L167+L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C157-C158","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"M157-M158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",null,null,null,null,null,null,null,null,null,{"$f":"IF(L169>L170,L170,L169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(L167+L168-L170<0,0,L167+L168-L170)","v":0},{"$f":"IF(M167+M168-M170<0,0,M167+M168-M170)","v":0},{"$f":"IF(N167+N168-N170<0,0,N167+N168-N170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit",{"$f":"+C162","v":0},{"$f":"+D162","v":0},0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":18071.958085465016},{"$f":"IF(+M162+M168-M171<0,0,+M162+M168-M171)","v":18523.757037601637},{"$f":"IF(+N162+N168-N171<0,0,+N162+N168-N171)","v":18986.850963541685},19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011,"Taxes remaining after credit"]
[null,"Taxes remaining after credit 10",{"$f":"C173","v":0},{"$f":"D173","v":0},0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"+L162+L171","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
[null,"Pass-Throughs Available",{"$f":"C170-C171","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L170-L171","v":1000000},{"$f":"M170-M171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Taxes Remaining After PTC is applied"]
[null,"Taxes Remaining from PTC",{"$f":"'Taxes & Fees'!C211","v":0},{"$f":"'Taxes & Fees'!D211","v":0},{"$f":"'Taxes & Fees'!E211","v":0},{"$f":"'Taxes & Fees'!F211","v":0},{"$f":"'Taxes & Fees'!G211","v":0},{"$f":"'Taxes & Fees'!H211","v":0},{"$f":"'Taxes & Fees'!I211","v":2876.8473655421494},{"$f":"'Taxes & Fees'!J211","v":2948.7685496807026},{"$f":"'Taxes & Fees'!K211","v":3022.4877634227241},{"$f":"'Taxes & Fees'!L211","v":3098.0499575082886},{"$f":"'Taxes & Fees'!M211","v":3175.5012064459952},{"$f":"'Taxes & Fees'!N211","v":3254.8887366071458},{"$f":"'Taxes & Fees'!O211","v":3336.2609550223219},{"$f":"'Taxes & Fees'!P211","v":3419.6674788978798},{"$f":"'Taxes & Fees'!Q211","v":3505.1591658703296},{"$f":"'Taxes & Fees'!R211","v":3592.7881450170908},{"$f":"'Taxes & Fees'!S211","v":3701.2900653210204},{"$f":"'Taxes & Fees'!T211","v":3836.3903229780772},{"$f":"'Taxes & Fees'!U211","v":3975.229463390508},{"$f":"'Taxes & Fees'!V211","v":4118.0440169045851},{"$f":"'Taxes & Fees'!W211","v":4264.9384771321866},{"$f":"'Taxes & Fees'!X211","v":4416.0208242082172},{"$f":"'Taxes & Fees'!Y211","v":4571.4018032063632},{"$f":"'Taxes & Fees'!Z211","v":4731.1949988063516},{"$f":"'Taxes & Fees'!AA211","v":4895.5169070889306},{"$f":"'Taxes & Fees'!AB211","v":5064.4870091631828},{"$f":"'Taxes & Fees'!AC211","v":5238.227846644274},{"$f":"'Taxes & Fees'!AD211","v":5416.865099028123},{"$f":"'Taxes & Fees'!AE211","v":5600.5276630105454},{"$f":"'Taxes & Fees'!AF211","v":5789.347733799601}]
[]
[null,"Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"C203+C216+C229+C242+C255+C268+C281+C294+C307+C320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF203+AF216+AF229+AF242+AF255+AF268+AF281+AF294+AF307+AF320","v":0},{"$f":"B180","v":"Pass-Through Amounts Used (Treat as grants in LCCA)"}]
[null,"Pass-Through Available after PTC",{"$f":"'PTC Calculations State'!B32","v":1000000},{"$f":"'PTC Calculations State'!C32","v":1000000},{"$f":"'PTC Calculations State'!D32","v":1000000},{"$f":"'PTC Calculations State'!E32","v":1000000},{"$f":"'PTC Calculations State'!F32","v":1000000},{"$f":"'PTC Calculations State'!G32","v":1000000},{"$f":"'PTC Calculations State'!H32","v":1000000},{"$f":"'PTC Calculations State'!I32","v":1000000},{"$f":"'PTC Calculations State'!J32","v":1000000},{"$f":"'PTC Calculations State'!K32","v":1000000},{"$f":"'PTC Calculations State'!L32","v":0},{"$f":"'PTC Calculations State'!M32","v":0},{"$f":"'PTC Calculations State'!N32","v":0},{"$f":"'PTC Calculations State'!O32","v":0},{"$f":"'PTC Calculations State'!P32","v":0},{"$f":"'PTC Calculations State'!Q32","v":0},{"$f":"'PTC Calculations State'!R32","v":0},{"$f":"'PTC Calculations State'!S32","v":0},{"$f":"'PTC Calculations State'!T32","v":0},{"$f":"'PTC Calculations State'!U32","v":0},{"$f":"'PTC Calculations State'!V32","v":0},{"$f":"'PTC Calculations State'!W32","v":0},{"$f":"'PTC Calculations State'!X32","v":0},{"$f":"'PTC Calculations State'!Y32","v":0},{"$f":"'PTC Calculations State'!Z32","v":0},{"$f":"'PTC Calculations State'!AA32","v":0},{"$f":"'PTC Calculations State'!AB32","v":0},{"$f":"'PTC Calculations State'!AC32","v":0},{"$f":"'PTC Calculations State'!AD32","v":0},{"$f":"'PTC Calculations State'!AE32","v":0},"Pass-Through Available after PTC"]
[null,"Pass-Through remaining after ITC",{"$f":"C324","v":1000000},{"$f":"D324","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-Through remaining after ITC"]
[]
[]
[null,"State Taxes  including carry over",{"$f":"IF($D$6=\"True\",IF(C178>=0,C178,0),C178)","v":0},{"$f":"IF($D$6=\"True\",IF(D178>=0,D178,0),D178)","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes  including carry over"]
[null,"State Tax Credit Applied",{"$f":"-(C200+C213+C226+C239+C255+C268+C278+C294+C307+C321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Tax Credit Applied"]
[null,"State Tax Credit Applied (with sensitivity)",{"$f":"C186","v":0},{"$f":"D186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"State Tax Credit Applied (with sensitivity)"]
[null,"State Taxes on grants",{"$f":"'Funding Schedule'!E260","v":0},{"$f":"'Funding Schedule'!F260","v":0},{"$f":"'Funding Schedule'!G260","v":0},{"$f":"'Funding Schedule'!H260","v":0},{"$f":"'Funding Schedule'!I260","v":0},{"$f":"'Funding Schedule'!J260","v":0},{"$f":"'Funding Schedule'!K260","v":0},{"$f":"'Funding Schedule'!L260","v":0},{"$f":"'Funding Schedule'!M260","v":0},{"$f":"'Funding Schedule'!N260","v":0},{"$f":"'Funding Schedule'!O260","v":0},{"$f":"'Funding Schedule'!P260","v":0},{"$f":"'Funding Schedule'!Q260","v":0},{"$f":"'Funding Schedule'!R260","v":0},{"$f":"'Funding Schedule'!S260","v":0},{"$f":"'Funding Schedule'!T260","v":0},{"$f":"'Funding Schedule'!U260","v":0},{"$f":"'Funding Schedule'!V260","v":0},{"$f":"'Funding Schedule'!W260","v":0},{"$f":"'Funding Schedule'!X260","v":0},{"$f":"'Funding Schedule'!Y260","v":0},{"$f":"'Funding Schedule'!Z260","v":0},{"$f":"'Funding Schedule'!AA260","v":0},{"$f":"'Funding Schedule'!AB260","v":0},{"$f":"'Funding Schedule'!AC260","v":0},{"$f":"'Funding Schedule'!AD260","v":0},{"$f":"'Funding Schedule'!AE260","v":0},{"$f":"'Funding Schedule'!AF260","v":0},{"$f":"'Funding Schedule'!AG260","v":0},{"$f":"'Funding Schedule'!AH260","v":0},"State Taxes on grants"]
[null,"Net State Tax",{"$f":"+C185-C187+C188","v":0},{"$f":"+D185-D187+D188","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Net State Tax"]
[]
[]
[null,"Taxes before credit 1",{"$f":"C178","v":0},{"$f":"D178","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
[null,"Tax Credit (Year 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B193","v":"Tax Credit (Year 1)"}]
[null,"State Taxes Before Credit 1",{"$f":"+C192","v":0},{"$f":"+D192","v":0},{"$f":"+E192","v":0},0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 1"]
[null,"Investment Tax Credit",{"$f":"C$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",{"$f":"SUM(C195:C195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number years remaining",{"$f":"IF(C197>0,C197,0)","v":5},{"$f":"IF(C198>0,C198-1,IF(D197>0,D197,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number years remaining"]
[null,"Beginning credit available",{"$f":"+C196","v":0},{"$f":"IF(D198>0,C204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",{"$f":"IF(C199>0,IF($D$5=\"False\",IF(C199<C194,-C199,-C194),-C199),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(D199>0,IF($D$5=\"False\",IF(D199<D194,-D199,-D194),-D199),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(E199>0,IF($D$5=\"False\",IF(E199<E194,-E199,-E194),-E199),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Credit remaining for pass-through",{"$f":"C199+C200","v":0},{"$f":"D199+D200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit remaining for pass-through"]
[null,"Pass-throughs available",{"$f":"C181","v":1000000},{"$f":"D181","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Credit used with pass through",{"$f":"IF(C201>C202,C202,C201)","v":0},{"$f":"IF(D201>D202,D202,D201)","v":0},0,{"$f":"IF(F201>F202,F202,F201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit used with pass through"]
[null,"Ending Balance Credit Available",{"$f":"IF(C199+C200-C202<0,0,C199+C200-C202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 1",{"$f":"IF(+C194+C200-C203<0,0,+C194+C200-C203)","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 1"]
[null,"Tax Credit (Year 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 2)"]
[null,"State Taxes Before Credit 2",{"$f":"+C205","v":0},{"$f":"+D205","v":0},{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 2"]
[null,"Investment Tax Credit",null,{"$f":"D$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,{"$f":"SUM(D208:D208)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,{"$f":"IF(D210>0,D210,0)","v":5},{"$f":"IF(D211>0,D211-1,IF(E210>0,E210,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,{"$f":"+D209","v":0},{"$f":"IF(E211>0,D217,0)","v":0},{"$f":"IF(F211>0,E217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,{"$f":"IF(D212>0,IF($D$5=\"False\",IF(D212<D207,-D212,-D207),-D212),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(E212>0,IF($D$5=\"False\",IF(E212<E207,-E212,-E207),-E212),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(F212>0,IF($D$5=\"False\",IF(F212<F207,-F212,-F207),-F212),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,{"$f":"D212+D213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C202-C203","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L202-L203","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,{"$f":"IF(D214>D215,D215,D214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,{"$f":"IF(D212+D213-D215<0,0,D212+D213-D215)","v":0},{"$f":"IF(E212+E213-E215<0,0,E212+E213-E215)","v":0},{"$f":"IF(F212+F213-F215<0,0,F212+F213-F215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 2",{"$f":"+C207","v":0},{"$f":"IF(+D207+D213-D216<0,0,+D207+D213-D216)","v":0},{"$f":"IF(+E207+E213-E216<0,0,+E207+E213-E216)","v":0},{"$f":"IF(+F207+F213-F216<0,0,+F207+F213-F216)","v":0},0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 2"]
[null,"Tax Credit (Year 3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 3)"]
[null,"State Taxes Before Credit 3",{"$f":"+C218","v":0},{"$f":"+D218","v":0},{"$f":"+E218","v":0},{"$f":"+F218","v":0},{"$f":"+G218","v":0},0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 3"]
[null,"Investment Tax Credit",null,null,{"$f":"E$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,{"$f":"SUM(E221:E221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,{"$f":"IF(E223>0,E223,0)","v":5},{"$f":"IF(E224>0,E224-1,IF(F223>0,F223,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,{"$f":"+E222","v":0},{"$f":"IF(F224>0,E230,0)","v":0},{"$f":"IF(G224>0,F230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,{"$f":"IF(E225>0,IF($D$5=\"False\",IF(E225<E220,-E225,-E220),-E225),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(F225>0,IF($D$5=\"False\",IF(F225<F220,-F225,-F220),-F225),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(G225>0,IF($D$5=\"False\",IF(G225<G220,-G225,-G220),-G225),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,{"$f":"E225+E226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C215-C216","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L215-L216","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,{"$f":"IF(E227>E228,E228,E227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,{"$f":"IF(E225+E226-E228<0,0,E225+E226-E228)","v":0},{"$f":"IF(F225+F226-F228<0,0,F225+F226-F228)","v":0},{"$f":"IF(G225+G226-G228<0,0,G225+G226-G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 3",{"$f":"+C220","v":0},{"$f":"+D220","v":0},{"$f":"IF(+E220+E226-E229<0,0,+E220+E226-E229)","v":0},{"$f":"IF(+F220+F226-F229<0,0,+F220+F226-F229)","v":0},{"$f":"IF(+G220+G226-G229<0,0,+G220+G226-G229)","v":0},0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 3"]
[null,"Tax Credit (Year 4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 4)"]
[null,"State Taxes Before Credit 4",{"$f":"+C231","v":0},{"$f":"+D231","v":0},{"$f":"+E231","v":0},{"$f":"+F231","v":0},{"$f":"+G231","v":0},{"$f":"+H231","v":0},2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,{"$f":"F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,{"$f":"SUM(F234:F234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,{"$f":"IF(F236>0,F236,0)","v":5},{"$f":"IF(F237>0,F237-1,IF(G236>0,G236,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,{"$f":"+F235","v":0},{"$f":"IF(G237>0,F243,0)","v":0},{"$f":"IF(H237>0,G243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,{"$f":"IF(F238>0,IF($D$5=\"False\",IF(F238<F233,-F238,-F233),-F238),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(G238>0,IF($D$5=\"False\",IF(G238<G233,-G238,-G233),-G238),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(H238>0,IF($D$5=\"False\",IF(H238<H233,-H238,-H233),-H238),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,{"$f":"F238+F239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C228-C229","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L228-L229","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,{"$f":"IF(F240>F241,F241,F240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,{"$f":"IF(F238+F239-F241<0,0,F238+F239-F241)","v":0},{"$f":"IF(G238+G239-G241<0,0,G238+G239-G241)","v":0},{"$f":"IF(H238+H239-H241<0,0,H238+H239-H241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C233","v":0},{"$f":"+D233","v":0},{"$f":"+E233","v":0},{"$f":"IF(+F233+F239-F242<0,0,+F233+F239-F242)","v":0},{"$f":"IF(+G233+G239-G242<0,0,+G233+G239-G242)","v":0},{"$f":"IF(+H233+H239-H242<0,0,+H233+H239-H242)","v":0},2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 5)"]
[null,"State Taxes Before Credit 4",{"$f":"+C244","v":0},0,0,0,0,0,{"$f":"+I244","v":2876.8473655421494},2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,{"$f":"G$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,{"$f":"SUM(G247:G247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,{"$f":"IF(G249>0,G249,0)","v":5},{"$f":"IF(G250>0,G250-1,IF(H249>0,H249,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,{"$f":"+G248","v":0},{"$f":"IF(H250>0,G256,0)","v":0},{"$f":"IF(I250>0,H256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,{"$f":"IF(G251>0,IF($D$5=\"False\",IF(G251<G246,-G251,-G246),-G251),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(H251>0,IF($D$5=\"False\",IF(H251<H246,-H251,-H246),-H251),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(I251>0,IF($D$5=\"False\",IF(I251<I246,-I251,-I246),-I251),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,{"$f":"G251+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C241-C242","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L241-L242","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,{"$f":"IF(G253>G254,G254,G253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,{"$f":"IF(G251+G252-G254<0,0,G251+G252-G254)","v":0},{"$f":"IF(H251+H252-H254<0,0,H251+H252-H254)","v":0},{"$f":"IF(I251+I252-I254<0,0,I251+I252-I254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C246","v":0},{"$f":"+D246","v":0},{"$f":"+E246","v":0},{"$f":"+F246","v":0},{"$f":"IF(+G246+G252-G255<0,0,+G246+G252-G255)","v":0},{"$f":"IF(+H246+H252-H255<0,0,+H246+H252-H255)","v":0},{"$f":"IF(+I246+I252-I255<0,0,+I246+I252-I255)","v":2876.8473655421494},2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,{"$f":"B257","v":"Taxes remaining after credit 4"}]
[null,"Tax Credit (Year 6)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 6)"]
[null,"State Taxes Before Credit 4",{"$f":"+C257","v":0},0,0,0,0,0,2876.8473655421494,{"$f":"+J257","v":2948.7685496807026},3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,{"$f":"H$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,{"$f":"SUM(H260:H260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,{"$f":"IF(H262>0,H262,0)","v":5},{"$f":"IF(H263>0,H263-1,IF(I262>0,I262,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,{"$f":"+H261","v":0},{"$f":"IF(I263>0,H269,0)","v":0},{"$f":"IF(J263>0,I269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(H264>0,IF($D$5=\"False\",IF(H264<H259,-H264,-H259),-H264),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(I264>0,IF($D$5=\"False\",IF(I264<I259,-I264,-I259),-I264),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(J264>0,IF($D$5=\"False\",IF(J264<J259,-J264,-J259),-J264),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,{"$f":"H264+H265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C254-C255","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L254-L255","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,{"$f":"IF(H266>H267,H267,H266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(H264+H265-H267<0,0,H264+H265-H267)","v":0},{"$f":"IF(I264+I265-I267<0,0,I264+I265-I267)","v":0},{"$f":"IF(J264+J265-J267<0,0,J264+J265-J267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C259","v":0},{"$f":"+D259","v":0},{"$f":"+E259","v":0},{"$f":"+F259","v":0},{"$f":"+G259","v":0},{"$f":"IF(+H259+H265-H268<0,0,+H259+H265-H268)","v":0},{"$f":"IF(+I259+I265-I268<0,0,+I259+I265-I268)","v":2876.8473655421494},{"$f":"IF(+J259+J265-J268<0,0,+J259+J265-J268)","v":2948.7685496807026},3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 7)"]
[null,"State Taxes Before Credit 4",{"$f":"+C270","v":0},0,0,0,0,0,{"$f":"+I270","v":2876.8473655421494},{"$f":"+J270","v":2948.7685496807026},{"$f":"+K270","v":3022.4877634227241},3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,{"$f":"I$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,{"$f":"SUM(I273:I273)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,{"$f":"IF(I275>0,I275,0)","v":5},{"$f":"IF(I276>0,I276-1,IF(J275>0,J275,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,{"$f":"+I274","v":0},{"$f":"IF(J276>0,I282,0)","v":0},{"$f":"IF(K276>0,J282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(I277>0,IF($D$5=\"False\",IF(I277<I272,-I277,-I272),-I277),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(J277>0,IF($D$5=\"False\",IF(J277<J272,-J277,-J272),-J277),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(K277>0,IF($D$5=\"False\",IF(K277<K272,-K277,-K272),-K277),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,{"$f":"I277+I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C267-C268","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L267-L268","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,{"$f":"IF(I279>I280,I280,I279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(I277+I278-I280<0,0,I277+I278-I280)","v":0},{"$f":"IF(J277+J278-J280<0,0,J277+J278-J280)","v":0},{"$f":"IF(K277+K278-K280<0,0,K277+K278-K280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C272","v":0},0,0,0,0,0,{"$f":"IF(+I272+I278-I281<0,0,+I272+I278-I281)","v":2876.8473655421494},{"$f":"IF(+J272+J278-J281<0,0,+J272+J278-J281)","v":2948.7685496807026},{"$f":"IF(+K272+K278-K281<0,0,+K272+K278-K281)","v":3022.4877634227241},3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 8)"]
[null,"State Taxes Before Credit 4",{"$f":"+C283","v":0},0,0,0,0,0,2876.8473655421494,{"$f":"+J283","v":2948.7685496807026},{"$f":"+K283","v":3022.4877634227241},{"$f":"+L283","v":3098.0499575082886},3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,{"$f":"J$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(J286:J286)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(J288>0,J288,0)","v":5},{"$f":"IF(J289>0,J289-1,IF(K288>0,K288,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,{"$f":"+J287","v":0},{"$f":"IF(K289>0,J295,0)","v":0},{"$f":"IF(L289>0,K295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(J290>0,IF($D$5=\"False\",IF(J290<J285,-J290,-J285),-J290),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(K290>0,IF($D$5=\"False\",IF(K290<K285,-K290,-K285),-K290),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(L290>0,IF($D$5=\"False\",IF(L290<L285,-L290,-L285),-L290),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,null,{"$f":"J290+J291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C280-C281","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L280-L281","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,null,{"$f":"IF(J292>J293,J293,J292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(J290+J291-J293<0,0,J290+J291-J293)","v":0},{"$f":"IF(K290+K291-K293<0,0,K290+K291-K293)","v":0},{"$f":"IF(L290+L291-L293<0,0,L290+L291-L293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C285","v":0},0,0,0,0,0,2876.8473655421494,{"$f":"IF(+J285+J291-J294<0,0,+J285+J291-J294)","v":2948.7685496807026},{"$f":"IF(+K285+K291-K294<0,0,+K285+K291-K294)","v":3022.4877634227241},{"$f":"IF(+L285+L291-L294<0,0,+L285+L291-L294)","v":3098.0499575082886},3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 9)"]
[null,"State Taxes Before Credit 4",{"$f":"+C296","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,{"$f":"+K296","v":3022.4877634227241},{"$f":"+L296","v":3098.0499575082886},{"$f":"+M296","v":3175.5012064459952},3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,{"$f":"K$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(K299:K299)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(K301>0,K301,0)","v":5},{"$f":"IF(K302>0,K302-1,IF(L301>0,L301,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+K300","v":0},{"$f":"IF(L302>0,K308,0)","v":0},{"$f":"IF(M302>0,L308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(K303>0,IF($D$5=\"False\",IF(K303<K298,-K303,-K298),-K303),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(L303>0,IF($D$5=\"False\",IF(L303<L298,-L303,-L298),-L303),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(M303>0,IF($D$5=\"False\",IF(M303<M298,-M303,-M298),-M303),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,null,null,{"$f":"K303+K304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C293-C294","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L293-L294","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,null,null,{"$f":"IF(K305>K306,K306,K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(K303+K304-K306<0,0,K303+K304-K306)","v":0},{"$f":"IF(L303+L304-L306<0,0,L303+L304-L306)","v":0},{"$f":"IF(M303+M304-M306<0,0,M303+M304-M306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Ending Balance Credit Available"]
[null,"Taxes remaining after credit 4",{"$f":"+C298","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,{"$f":"IF(+K298+K304-K307<0,0,+K298+K304-K307)","v":3022.4877634227241},{"$f":"IF(+L298+L304-L307<0,0,+L298+L304-L307)","v":3098.0499575082886},{"$f":"IF(+M298+M304-M307<0,0,+M298+M304-M307)","v":3175.5012064459952},3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"Taxes remaining after credit 4"]
[null,"Tax Credit (Year 10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credit (Year 10)"]
[null,"State Taxes Before Credit 4",{"$f":"+C309","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,{"$f":"+L309","v":3098.0499575082886},{"$f":"+M309","v":3175.5012064459952},{"$f":"+N309","v":3254.8887366071458},3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,"State Taxes Before Credit 4"]
[null,"Investment Tax Credit",null,null,null,null,null,null,null,null,null,{"$f":"L$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit"]
[null,"Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L312:L312)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit  amount"]
[null,"Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+$D$7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number years carryover"]
[null,"Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(L314>0,L314,0)","v":5},{"$f":"IF(L315>0,L315-1,IF(M314>0,M314,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Number months remaining"]
[null,"Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+L313","v":0},{"$f":"IF(M315>0,L321,0)","v":0},{"$f":"IF(N315>0,M321,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Beginning credit available"]
[null,"Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(L316>0,IF($D$5=\"False\",IF(L316<L311,-L316,-L311),-L316),0)","v":0},{"$f":"IF($D$6=\"False\",0,IF(M316>0,IF($D$5=\"False\",IF(M316<M311,-M316,-M311),-M316),0))","v":0},{"$f":"IF($D$6=\"False\",0,IF(N316>0,IF($D$5=\"False\",IF(N316<N311,-N316,-N311),-N316),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Credit Used with project taxes"]
[null,"Remaining credit for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"L316+L317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Remaining credit for pass-through"]
[null,"Pass-throughs available",{"$f":"C306-C307","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L306-L307","v":1000000},{"$f":"M306-M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-throughs available"]
[null,"Pass-through used",null,null,null,null,null,null,null,null,null,{"$f":"IF(L318>L319,L319,L318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Pass-through used"]
[null,"Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(L316+L317-L319<0,0,L316+L317-L319)","v":0},{"$f":"IF(M316+M317-M319<0,0,M316+M317-M319)","v":0},{"$f":"IF(N316+N317-N319<0,0,N316+N317-N319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B321","v":"Ending Balance Credit Available"}]
[null,"Taxes remaining after credit 4",{"$f":"+C311","v":0},0,0,0,0,0,2876.8473655421494,{"$f":"+J311","v":2948.7685496807026},{"$f":"+K311","v":3022.4877634227241},{"$f":"IF(+L311+L317-L320<0,0,+L311+L317-L320)","v":3098.0499575082886},{"$f":"IF(+M311+M317-M320<0,0,+M311+M317-M320)","v":3175.5012064459952},{"$f":"IF(+N311+N317-N320<0,0,+N311+N317-N320)","v":3254.8887366071458},3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601,{"$f":"B322","v":"Taxes remaining after credit 4"}]
[null,"Taxes remaining after credit 4",{"$f":"C322","v":0},{"$f":"D322","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
[null,null,{"$f":"C319","v":1000000},{"$f":"D319","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTC Calculations Federal","index":36,"n_rows":296,"n_cols":31,"rows_kept":296,"cut":false,"hidden":true,"merged":[]}
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",{"$f":"'Tax Credits'!C19","v":"False"},{"$f":"'Tax Credits'!D19","v":"False"}]
["Allow PTC carry forward?",{"$f":"'Tax Credits'!C20","v":"True"},{"$f":"'Tax Credits'!D20","v":"True"}]
["Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C21","v":10},{"$f":"'Tax Credits'!D21","v":5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FEDERAL TAXES - PTC"]
["Federal Taxes  including carry over",{"$f":"'Taxes & Fees'!C192","v":0},{"$f":"'Taxes & Fees'!D192","v":0},{"$f":"'Taxes & Fees'!E192","v":0},{"$f":"'Taxes & Fees'!F192","v":0},{"$f":"'Taxes & Fees'!G192","v":0},{"$f":"'Taxes & Fees'!H192","v":0},{"$f":"'Taxes & Fees'!I192","v":16781.609632329204},{"$f":"'Taxes & Fees'!J192","v":17201.14987313743},{"$f":"'Taxes & Fees'!K192","v":17631.178619965889},{"$f":"'Taxes & Fees'!L192","v":18071.958085465016},{"$f":"'Taxes & Fees'!M192","v":18523.757037601637},{"$f":"'Taxes & Fees'!N192","v":18986.850963541685},{"$f":"'Taxes & Fees'!O192","v":19461.522237630212},{"$f":"'Taxes & Fees'!P192","v":19948.060293570965},{"$f":"'Taxes & Fees'!Q192","v":20446.761800910255},{"$f":"'Taxes & Fees'!R192","v":20957.930845933028},{"$f":"'Taxes & Fees'!S192","v":21590.858714372618},{"$f":"'Taxes & Fees'!T192","v":22378.943550705451},{"$f":"'Taxes & Fees'!U192","v":23188.838536444629},{"$f":"'Taxes & Fees'!V192","v":24021.923431943414},{"$f":"'Taxes & Fees'!W192","v":24878.807783271091},{"$f":"'Taxes & Fees'!X192","v":25760.12147454793},{"$f":"'Taxes & Fees'!Y192","v":26666.510518703784},{"$f":"'Taxes & Fees'!Z192","v":27598.637493037048},{"$f":"'Taxes & Fees'!AA192","v":28557.181958018762},{"$f":"'Taxes & Fees'!AB192","v":29542.840886785234},{"$f":"'Taxes & Fees'!AC192","v":30556.329105424931},{"$f":"'Taxes & Fees'!AD192","v":31598.379744330716},{"$f":"'Taxes & Fees'!AE192","v":32669.744700894847},{"$f":"'Taxes & Fees'!AF192","v":33771.195113831011}]
[]
["Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"B54+B67+B80+B93+B106+B119+B132+B145+B158+B171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pass-Through remaining after PTC (send to ITC)",{"$f":"B175","v":1000000},{"$f":"C175","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["FEDERAL PTC  "]
["Federal PTC Tax Credit Applied",{"$f":"-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal PTC Tax Credit Applied (with sensitivity)",{"$f":"IFERROR(-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes on grants",{"$f":"'Funding Schedule'!E259","v":0},{"$f":"'Funding Schedule'!F259","v":0},{"$f":"'Funding Schedule'!G259","v":0},{"$f":"'Funding Schedule'!H259","v":0},{"$f":"'Funding Schedule'!I259","v":0},{"$f":"'Funding Schedule'!J259","v":0},{"$f":"'Funding Schedule'!K259","v":0},{"$f":"'Funding Schedule'!L259","v":0},{"$f":"'Funding Schedule'!M259","v":0},{"$f":"'Funding Schedule'!N259","v":0},{"$f":"'Funding Schedule'!O259","v":0},{"$f":"'Funding Schedule'!P259","v":0},{"$f":"'Funding Schedule'!Q259","v":0},{"$f":"'Funding Schedule'!R259","v":0},{"$f":"'Funding Schedule'!S259","v":0},{"$f":"'Funding Schedule'!T259","v":0},{"$f":"'Funding Schedule'!U259","v":0},{"$f":"'Funding Schedule'!V259","v":0},{"$f":"'Funding Schedule'!W259","v":0},{"$f":"'Funding Schedule'!X259","v":0},{"$f":"'Funding Schedule'!Y259","v":0},{"$f":"'Funding Schedule'!Z259","v":0},{"$f":"'Funding Schedule'!AA259","v":0},{"$f":"'Funding Schedule'!AB259","v":0},{"$f":"'Funding Schedule'!AC259","v":0},{"$f":"'Funding Schedule'!AD259","v":0},{"$f":"'Funding Schedule'!AE259","v":0},{"$f":"'Funding Schedule'!AF259","v":0},{"$f":"'Funding Schedule'!AG259","v":0},{"$f":"'Funding Schedule'!AH259","v":0}]
["Net Federal Tax (including tax credit)",{"$f":"+'PTC Calculations Federal'!B28-B40+B41","v":0},{"$f":"+'PTC Calculations Federal'!C28-C40+C41","v":0},{"$f":"+'PTC Calculations Federal'!D28-D40+D41","v":0},{"$f":"+'PTC Calculations Federal'!E28-E40+E41","v":0},{"$f":"+'PTC Calculations Federal'!F28-F40+F41","v":0},{"$f":"+'PTC Calculations Federal'!G28-G40+G41","v":0},{"$f":"+'PTC Calculations Federal'!H28-H40+H41","v":16781.609632329204},{"$f":"+'PTC Calculations Federal'!I28-I40+I41","v":17201.14987313743},{"$f":"+'PTC Calculations Federal'!J28-J40+J41","v":17631.178619965889},{"$f":"+'PTC Calculations Federal'!K28-K40+K41","v":18071.958085465016},{"$f":"+'PTC Calculations Federal'!L28-L40+L41","v":18523.757037601637},{"$f":"+'PTC Calculations Federal'!M28-M40+M41","v":18986.850963541685},{"$f":"+'PTC Calculations Federal'!N28-N40+N41","v":19461.522237630212},{"$f":"+'PTC Calculations Federal'!O28-O40+O41","v":19948.060293570965},{"$f":"+'PTC Calculations Federal'!P28-P40+P41","v":20446.761800910255},{"$f":"+'PTC Calculations Federal'!Q28-Q40+Q41","v":20957.930845933028},{"$f":"+'PTC Calculations Federal'!R28-R40+R41","v":21590.858714372618},{"$f":"+'PTC Calculations Federal'!S28-S40+S41","v":22378.943550705451},{"$f":"+'PTC Calculations Federal'!T28-T40+T41","v":23188.838536444629},{"$f":"+'PTC Calculations Federal'!U28-U40+U41","v":24021.923431943414},{"$f":"+'PTC Calculations Federal'!V28-V40+V41","v":24878.807783271091},{"$f":"+'PTC Calculations Federal'!W28-W40+W41","v":25760.12147454793},{"$f":"+'PTC Calculations Federal'!X28-X40+X41","v":26666.510518703784},{"$f":"+'PTC Calculations Federal'!Y28-Y40+Y41","v":27598.637493037048},{"$f":"+'PTC Calculations Federal'!Z28-Z40+Z41","v":28557.181958018762},{"$f":"+'PTC Calculations Federal'!AA28-AA40+AA41","v":29542.840886785234},{"$f":"+'PTC Calculations Federal'!AB28-AB40+AB41","v":30556.329105424931},{"$f":"+'PTC Calculations Federal'!AC28-AC40+AC41","v":31598.379744330716},{"$f":"+'PTC Calculations Federal'!AD28-AD40+AD41","v":32669.744700894847},{"$f":"+'PTC Calculations Federal'!AE28-AE40+AE41","v":33771.195113831011}]
[]
["Tax Credit (Year 1)"]
["Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C187","v":0},{"$f":"+'Taxes & Fees'!D187","v":0},{"$f":"+'Taxes & Fees'!E187","v":0},{"$f":"+'Taxes & Fees'!F187","v":0},{"$f":"+'Taxes & Fees'!G187","v":0},{"$f":"+'Taxes & Fees'!H187","v":0},{"$f":"+'Taxes & Fees'!I187","v":16781.609632329204},{"$f":"+'Taxes & Fees'!J187","v":17201.14987313743},{"$f":"+'Taxes & Fees'!K187","v":17631.178619965889},{"$f":"+'Taxes & Fees'!L187","v":18071.958085465016},{"$f":"+'Taxes & Fees'!M187","v":18523.757037601637},{"$f":"+'Taxes & Fees'!N187","v":18986.850963541685},{"$f":"+'Taxes & Fees'!O187","v":19461.522237630212},{"$f":"+'Taxes & Fees'!P187","v":19948.060293570965},{"$f":"+'Taxes & Fees'!Q187","v":20446.761800910255},{"$f":"+'Taxes & Fees'!R187","v":20957.930845933028},{"$f":"+'Taxes & Fees'!S187","v":21590.858714372618},{"$f":"+'Taxes & Fees'!T187","v":22378.943550705451},{"$f":"+'Taxes & Fees'!U187","v":23188.838536444629},{"$f":"+'Taxes & Fees'!V187","v":24021.923431943414},{"$f":"+'Taxes & Fees'!W187","v":24878.807783271091},{"$f":"+'Taxes & Fees'!X187","v":25760.12147454793},{"$f":"+'Taxes & Fees'!Y187","v":26666.510518703784},{"$f":"+'Taxes & Fees'!Z187","v":27598.637493037048},{"$f":"+'Taxes & Fees'!AA187","v":28557.181958018762},{"$f":"+'Taxes & Fees'!AB187","v":29542.840886785234},{"$f":"+'Taxes & Fees'!AC187","v":30556.329105424931},{"$f":"+'Taxes & Fees'!AD187","v":31598.379744330716},{"$f":"+'Taxes & Fees'!AE187","v":32669.744700894847},{"$f":"+'Taxes & Fees'!AF187","v":33771.195113831011}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$41","v":0}]
["Credit  amount",{"$f":"SUM(B46:B46)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number years remaining",{"$f":"IF(B48>0,B48,0)","v":10},{"$f":"IF(B49>0,B49-1,IF(C48>0,C48,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B47","v":0},{"$f":"IF(C49>0,B55,0)","v":0},{"$f":"IF(D49>0,C55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",{"$f":"IF(B50>0,IF($C$5=\"False\",IF(B50<B45,-B50,-B45),-B50),0)","v":0},{"$f":"IF(C50>0,IF($C$5=\"False\",IF(C50<C45,-C50,-C45),-C50),0)","v":0},{"$f":"IF(D50>0,IF($C$5=\"False\",IF(D50<D45,-D50,-D45),-D50),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",{"$f":"B50+B51","v":0},{"$f":"C50+C51","v":0},{"$f":"D50+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"'Taxes & Fees'!C37","v":1000000},{"$f":"'Taxes & Fees'!D37","v":1000000},{"$f":"'Taxes & Fees'!E37","v":1000000},{"$f":"'Taxes & Fees'!F37","v":1000000},{"$f":"'Taxes & Fees'!G37","v":1000000},{"$f":"'Taxes & Fees'!H37","v":1000000},{"$f":"'Taxes & Fees'!I37","v":1000000},{"$f":"'Taxes & Fees'!J37","v":1000000},{"$f":"'Taxes & Fees'!K37","v":1000000},{"$f":"'Taxes & Fees'!L37","v":1000000},{"$f":"'Taxes & Fees'!M37","v":0},{"$f":"'Taxes & Fees'!N37","v":0},{"$f":"'Taxes & Fees'!O37","v":0},{"$f":"'Taxes & Fees'!P37","v":0},{"$f":"'Taxes & Fees'!Q37","v":0},{"$f":"'Taxes & Fees'!R37","v":0},{"$f":"'Taxes & Fees'!S37","v":0},{"$f":"'Taxes & Fees'!T37","v":0},{"$f":"'Taxes & Fees'!U37","v":0},{"$f":"'Taxes & Fees'!V37","v":0},{"$f":"'Taxes & Fees'!W37","v":0},{"$f":"'Taxes & Fees'!X37","v":0},{"$f":"'Taxes & Fees'!Y37","v":0},{"$f":"'Taxes & Fees'!Z37","v":0},{"$f":"'Taxes & Fees'!AA37","v":0},{"$f":"'Taxes & Fees'!AB37","v":0},{"$f":"'Taxes & Fees'!AC37","v":0},{"$f":"'Taxes & Fees'!AD37","v":0},{"$f":"'Taxes & Fees'!AE37","v":0},{"$f":"'Taxes & Fees'!AF37","v":0}]
["Credit used with pass through",{"$f":"IF(B52>B53,B53,B52)","v":0},{"$f":"IF(C52>C53,C53,C52)","v":0},{"$f":"IF(D52>D53,D53,D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",{"$f":"IF(B50+B51-B53<0,0,B50+B51-B53)","v":0},{"$f":"IF(C50+C51-C53<0,0,C50+C51-C53)","v":0},{"$f":"IF(D50+D51-D53<0,0,D50+D51-D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"IF(+B45+B51-B54<0,0,+B45+B51-B54)","v":0},{"$f":"IF(+C45+C51-C54<0,0,+C45+C51-C54)","v":0},{"$f":"IF(+D45+D51-D54<0,0,+D45+D51-D54)","v":0},0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 2)"]
["Taxes Before Credit",{"$f":"+B56","v":0},{"$f":"+C56","v":0},{"$f":"+D56","v":0},{"$f":"+E56","v":0},0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$41","v":0}]
["Credit  amount",null,{"$f":"+SUM(C59:C59)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,{"$f":"IF(C61>0,C61,0)","v":10},{"$f":"IF(C62>0,C62-1,IF(D61>0,D61,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C60","v":0},{"$f":"IF(D62>0,C68,0)","v":0},{"$f":"IF(E62>0,D68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,{"$f":"IF(C63>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(C63<C58,-C63,-C58),-C63),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(D63>0,IF($C$5=\"False\",IF(D63<D58,-D63,-D58),-D63),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(E63>0,IF($C$5=\"False\",IF(E63<E58,-E63,-E58),-E63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,{"$f":"C63+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B53-B54","v":1000000},{"$f":"C53-C54","v":1000000},{"$f":"D53-D54","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,{"$f":"IF(C65>C66,C66,C65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,{"$f":"IF(C63+C64-C66<0,0,C63+C64-C66)","v":0},{"$f":"IF(D63+D64-D66<0,0,D63+D64-D66)","v":0},{"$f":"IF(E63+E64-E66<0,0,E63+E64-E66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B58","v":0},{"$f":"IF(+C58+C64-C67<0,0,+C58+C64-C67)","v":0},{"$f":"IF(+D58+D64-D67<0,0,+D58+D64-D67)","v":0},{"$f":"IF(+E58+E64-E67<0,0,+E58+E64-E67)","v":0},0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 3)"]
["Taxes Before Credit",{"$f":"+B69","v":0},{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"+F69","v":0},0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$41","v":0}]
["Credit  amount",null,null,{"$f":"+SUM(D72:D72)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,{"$f":"IF(D74>0,D74,0)","v":10},{"$f":"IF(D75>0,D75-1,IF(E74>0,E74,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D73","v":0},{"$f":"IF(E75>0,D81,0)","v":0},{"$f":"IF(F75>0,E81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,{"$f":"IF(D76>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(D76<D71,-D76,-D71),-D76),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(E76>0,IF($C$5=\"False\",IF(E76<E71,-E76,-E71),-E76),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(F76>0,IF($C$5=\"False\",IF(F76<F71,-F76,-F71),-F76),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,{"$f":"D76+D77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B66-B67","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"K66-K67","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,{"$f":"IF(D78>D79,D79,D78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,{"$f":"IF(D76+D77-D79<0,0,D76+D77-D79)","v":0},{"$f":"IF(E76+E77-E79<0,0,E76+E77-E79)","v":0},{"$f":"IF(F76+F77-F79<0,0,F76+F77-F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B71","v":0},{"$f":"+C71","v":0},{"$f":"IF(+D71+D77-D80<0,0,+D71+D77-D80)","v":0},{"$f":"IF(+E71+E77-E80<0,0,+E71+E77-E80)","v":0},{"$f":"IF(+F71+F77-F80<0,0,+F71+F77-F80)","v":0},0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 4)"]
["Taxes Before Credit",{"$f":"+B82","v":0},{"$f":"+C82","v":0},{"$f":"+D82","v":0},{"$f":"+E82","v":0},{"$f":"+F82","v":0},{"$f":"+G82","v":0},16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$41","v":0}]
["Credit  amount",null,null,null,{"$f":"+SUM(E85:E85)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E87>0,E87,0)","v":10},{"$f":"IF(E88>0,E88-1,IF(F87>0,F87,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E86","v":0},{"$f":"IF(F88>0,E94,0)","v":0},{"$f":"IF(G88>0,F94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,{"$f":"IF(E89>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(E89<E84,-E89,-E84),-E89),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(F89>0,IF($C$5=\"False\",IF(F89<F84,-F89,-F84),-F89),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(G89>0,IF($C$5=\"False\",IF(G89<G84,-G89,-G84),-G89),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,{"$f":"E89+E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B79-B80","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"K79-K80","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,{"$f":"IF(E91>E92,E92,E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E89+E90-E92<0,0,E89+E90-E92)","v":0},{"$f":"IF(F89+F90-F92<0,0,F89+F90-F92)","v":0},{"$f":"IF(G89+G90-G92<0,0,G89+G90-G92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B84","v":0},{"$f":"+C84","v":0},{"$f":"+D84","v":0},{"$f":"IF(+E84+E90-E93<0,0,+E84+E90-E93)","v":0},{"$f":"IF(+F84+F90-F93<0,0,+F84+F90-F93)","v":0},{"$f":"IF(+G84+G90-G93<0,0,+G84+G90-G93)","v":0},16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 5)"]
["Taxes Before Credit",{"$f":"+B95","v":0},0,0,0,0,0,{"$f":"+H95","v":16781.609632329204},17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$41","v":0}]
["Credit  amount",null,null,null,null,{"$f":"+SUM(F98:F98)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F100>0,F100,0)","v":10},{"$f":"IF(F101>0,F101-1,IF(G100>0,G100,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F99","v":0},{"$f":"IF(G101>0,F107,0)","v":0},{"$f":"IF(H101>0,G107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,{"$f":"IF(F102>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(F102<F97,-F102,-F97),-F102),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(G102>0,IF($C$5=\"False\",IF(G102<G97,-G102,-G97),-G102),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(H102>0,IF($C$5=\"False\",IF(H102<H97,-H102,-H97),-H102),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,{"$f":"F102+F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B92-B93","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"K92-K93","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,{"$f":"IF(F104>F105,F105,F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F102+F103-F105<0,0,F102+F103-F105)","v":0},{"$f":"IF(G102+G103-G105<0,0,G102+G103-G105)","v":0},{"$f":"IF(H102+H103-H105<0,0,H102+H103-H105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B97","v":0},{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},{"$f":"IF(+F97+F103-F106<0,0,+F97+F103-F106)","v":0},{"$f":"IF(+G97+G103-G106<0,0,+G97+G103-G106)","v":0},{"$f":"IF(+H97+H103-H106<0,0,+H97+H103-H106)","v":16781.609632329204},17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 6)"]
["Taxes Before Credit",{"$f":"+B108","v":0},0,0,0,0,0,{"$f":"+H108","v":16781.609632329204},{"$f":"+I108","v":17201.14987313743},17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$41","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"+SUM(G111:G111)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G113>0,G113,0)","v":10},{"$f":"IF(G114>0,G114-1,IF(H113>0,H113,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G112","v":0},{"$f":"IF(H114>0,G120,0)","v":0},{"$f":"IF(I114>0,H120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(G115>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(G115<G110,-G115,-G110),-G115),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(H115>0,IF($C$5=\"False\",IF(H115<H110,-H115,-H110),-H115),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(I115>0,IF($C$5=\"False\",IF(I115<I110,-I115,-I110),-I115),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,{"$f":"G115+G116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B105-B106","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"K105-K106","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,{"$f":"IF(G117>G118,G118,G117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G115+G116-G118<0,0,G115+G116-G118)","v":0},{"$f":"IF(H115+H116-H118<0,0,H115+H116-H118)","v":0},{"$f":"IF(I115+I116-I118<0,0,I115+I116-I118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B110","v":0},{"$f":"+C110","v":0},{"$f":"+D110","v":0},{"$f":"+E110","v":0},{"$f":"+F110","v":0},{"$f":"IF(+G110+G116-G119<0,0,+G110+G116-G119)","v":0},{"$f":"IF(+H110+H116-H119<0,0,+H110+H116-H119)","v":16781.609632329204},{"$f":"IF(+I110+I116-I119<0,0,+I110+I116-I119)","v":17201.14987313743},17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 7)"]
["Taxes Before Credit",{"$f":"+B121","v":0},0,0,0,0,0,16781.609632329204,{"$f":"+I121","v":17201.14987313743},{"$f":"+J121","v":17631.178619965889},18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$41","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"+SUM(H124:H124)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H126>0,H126,0)","v":10},{"$f":"IF(H127>0,H127-1,IF(I126>0,I126,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H125","v":0},{"$f":"IF(I127>0,H133,0)","v":0},{"$f":"IF(J127>0,I133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(H128>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(H128<H123,-H128,-H123),-H128),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(I128>0,IF($C$5=\"False\",IF(I128<I123,-I128,-I123),-I128),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(J128>0,IF($C$5=\"False\",IF(J128<J123,-J128,-J123),-J128),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,{"$f":"H128+H129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B118-B119","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"K118-K119","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(H130>H131,H131,H130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H128+H129-H131<0,0,H128+H129-H131)","v":0},{"$f":"IF(I128+I129-I131<0,0,I128+I129-I131)","v":0},{"$f":"IF(J128+J129-J131<0,0,J128+J129-J131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B123","v":0},0,0,0,0,0,{"$f":"IF(+H123+H129-H132<0,0,+H123+H129-H132)","v":16781.609632329204},{"$f":"IF(+I123+I129-I132<0,0,+I123+I129-I132)","v":17201.14987313743},{"$f":"IF(+J123+J129-J132<0,0,+J123+J129-J132)","v":17631.178619965889},18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 8)"]
["Taxes Before Credit",{"$f":"+B134","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,{"$f":"+J134","v":17631.178619965889},{"$f":"+K134","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$41","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"+SUM(I137:I137)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I139>0,I139,0)","v":10},{"$f":"IF(I140>0,I140-1,IF(J139>0,J139,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I138","v":0},{"$f":"IF(J140>0,I146,0)","v":0},{"$f":"IF(K140>0,J146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(I141>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(I141<I136,-I141,-I136),-I141),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(J141>0,IF($C$5=\"False\",IF(J141<J136,-J141,-J136),-J141),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(K141>0,IF($C$5=\"False\",IF(K141<K136,-K141,-K136),-K141),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,{"$f":"I141+I142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B131-B132","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"K131-K132","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,{"$f":"IF(I143>I144,I144,I143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I141+I142-I144<0,0,I141+I142-I144)","v":0},{"$f":"IF(J141+J142-J144<0,0,J141+J142-J144)","v":0},{"$f":"IF(K141+K142-K144<0,0,K141+K142-K144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B136","v":0},0,0,0,0,0,16781.609632329204,{"$f":"IF(+I136+I142-I145<0,0,+I136+I142-I145)","v":17201.14987313743},{"$f":"IF(+J136+J142-J145<0,0,+J136+J142-J145)","v":17631.178619965889},{"$f":"IF(+K136+K142-K145<0,0,+K136+K142-K145)","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 9)"]
["Taxes Before Credit",{"$f":"+B147","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"+K147","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$41","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"+SUM(J150:J150)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J152>0,J152,0)","v":10},{"$f":"IF(J153>0,J153-1,IF(K152>0,K152,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J151","v":0},{"$f":"IF(K153>0,J159,0)","v":0},{"$f":"IF(L153>0,K159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(J154>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(J154<J149,-J154,-J149),-J154),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(K154>0,IF($C$5=\"False\",IF(K154<K149,-K154,-K149),-K154),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(L154>0,IF($C$5=\"False\",IF(L154<L149,-L154,-L149),-L154),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,{"$f":"J154+J155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B144-B145","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,{"$f":"L144-L145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,{"$f":"IF(J156>J157,J157,J156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J154+J155-J157<0,0,J154+J155-J157)","v":0},{"$f":"IF(K154+K155-K157<0,0,K154+K155-K157)","v":0},{"$f":"IF(L154+L155-L157<0,0,L154+L155-L157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B149","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,{"$f":"IF(+J149+J155-J158<0,0,+J149+J155-J158)","v":17631.178619965889},{"$f":"IF(+K149+K155-K158<0,0,+K149+K155-K158)","v":18071.958085465016},{"$f":"IF(+L149+L155-L158<0,0,+L149+L155-L158)","v":18523.757037601637},18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 10)"]
["Taxes Before Credit",{"$f":"+B160","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,{"$f":"+L160","v":18523.757037601637},{"$f":"+M160","v":18986.850963541685},19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$41","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(K163:K163)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K165>0,K165,0)","v":10},{"$f":"IF(K166>0,K166-1,IF(L165>0,L165,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K164","v":0},{"$f":"IF(L166>0,K172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167>0,IF('PTC Calculations Federal'!$B$4=\"False\",IF(K167<K162,-K167,-K162),-K167),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(L167>0,IF($C$5=\"False\",IF(L167<L162,-L167,-L162),-L167),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"K167+K168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B157-B158","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,{"$f":"M157-M158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,null,{"$f":"IF(K169>K170,K170,K169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167+K168-K170<0,0,K167+K168-K170)","v":0},{"$f":"IF(L167+L168-L170<0,0,L167+L168-L170)","v":0},{"$f":"IF(M167+M168-M170<0,0,M167+M168-M170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B160","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"IF(+K162+K168-K171<0,0,+K162+K168-K171)","v":18071.958085465016},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":18523.757037601637},{"$f":"IF(+M162+M168-M171<0,0,+M162+M168-M171)","v":18986.850963541685},19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Taxes remaining after Federal PTC credit 10 (goes to ITC calc)",{"$f":"B173","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"K173","v":18071.958085465016},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":18523.757037601637},18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Pass-throughs available",{"$f":"B170-B171","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["State Taxes:  PTC1 (not used)"]
["State Taxes  including carry over",{"$f":"'Taxes & Fees'!C209","v":0},{"$f":"'Taxes & Fees'!D209","v":0},{"$f":"'Taxes & Fees'!E209","v":0},{"$f":"'Taxes & Fees'!F209","v":0},{"$f":"'Taxes & Fees'!G209","v":0},{"$f":"'Taxes & Fees'!H209","v":0},{"$f":"'Taxes & Fees'!I209","v":2876.8473655421494},{"$f":"'Taxes & Fees'!J209","v":2948.7685496807026},{"$f":"'Taxes & Fees'!K209","v":3022.4877634227241},{"$f":"'Taxes & Fees'!L209","v":3098.0499575082886},{"$f":"'Taxes & Fees'!M209","v":3175.5012064459952},{"$f":"'Taxes & Fees'!N209","v":3254.8887366071458},{"$f":"'Taxes & Fees'!O209","v":3336.2609550223219},{"$f":"'Taxes & Fees'!P209","v":3419.6674788978798},{"$f":"'Taxes & Fees'!Q209","v":3505.1591658703296},{"$f":"'Taxes & Fees'!R209","v":3592.7881450170908},{"$f":"'Taxes & Fees'!S209","v":3701.2900653210204},{"$f":"'Taxes & Fees'!T209","v":3836.3903229780772},{"$f":"'Taxes & Fees'!U209","v":3975.229463390508},{"$f":"'Taxes & Fees'!V209","v":4118.0440169045851},{"$f":"'Taxes & Fees'!W209","v":4264.9384771321866},{"$f":"'Taxes & Fees'!X209","v":4416.0208242082172},{"$f":"'Taxes & Fees'!Y209","v":4571.4018032063632},{"$f":"'Taxes & Fees'!Z209","v":4731.1949988063516},{"$f":"'Taxes & Fees'!AA209","v":4895.5169070889306},{"$f":"'Taxes & Fees'!AB209","v":5064.4870091631828},{"$f":"'Taxes & Fees'!AC209","v":5238.227846644274},{"$f":"'Taxes & Fees'!AD209","v":5416.865099028123},{"$f":"'Taxes & Fees'!AE209","v":5600.5276630105454},{"$f":"'Taxes & Fees'!AF209","v":5789.347733799601}]
[]
["STATE PTC"]
["State Tax Credit Applied",{"$f":"IFERROR(-(B203+B213+B223+B233+B243+B253+B263+B273+B283+B293),0)","v":0},{"$f":"IFERROR(-(C203+C213+C223+C233+C243+C253+C263+C273+C283+C293),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Tax Credit Applied (with sensitivity PTC1)",{"$f":"IFERROR(B190,0)","v":0},{"$f":"IFERROR(C190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Taxes on grants",{"$f":"'Funding Schedule'!E260","v":0},{"$f":"'Funding Schedule'!F260","v":0},{"$f":"'Funding Schedule'!G260","v":0},{"$f":"'Funding Schedule'!H260","v":0},{"$f":"'Funding Schedule'!I260","v":0},{"$f":"'Funding Schedule'!J260","v":0},{"$f":"'Funding Schedule'!K260","v":0},{"$f":"'Funding Schedule'!L260","v":0},{"$f":"'Funding Schedule'!M260","v":0},{"$f":"'Funding Schedule'!N260","v":0},{"$f":"'Funding Schedule'!O260","v":0},{"$f":"'Funding Schedule'!P260","v":0},{"$f":"'Funding Schedule'!Q260","v":0},{"$f":"'Funding Schedule'!R260","v":0},{"$f":"'Funding Schedule'!S260","v":0},{"$f":"'Funding Schedule'!T260","v":0},{"$f":"'Funding Schedule'!U260","v":0},{"$f":"'Funding Schedule'!V260","v":0},{"$f":"'Funding Schedule'!W260","v":0},{"$f":"'Funding Schedule'!X260","v":0},{"$f":"'Funding Schedule'!Y260","v":0},{"$f":"'Funding Schedule'!Z260","v":0},{"$f":"'Funding Schedule'!AA260","v":0},{"$f":"'Funding Schedule'!AB260","v":0},{"$f":"'Funding Schedule'!AC260","v":0},{"$f":"'Funding Schedule'!AD260","v":0},{"$f":"'Funding Schedule'!AE260","v":0},{"$f":"'Funding Schedule'!AF260","v":0},{"$f":"'Funding Schedule'!AG260","v":0},{"$f":"'Funding Schedule'!AH260","v":0}]
["Net State Tax",{"$f":"+'PTC Calculations Federal'!B187-B191+B192","v":0},{"$f":"+'PTC Calculations Federal'!C187-C191+C192","v":0},{"$f":"+'PTC Calculations Federal'!D187-D191+D192","v":0},{"$f":"+'PTC Calculations Federal'!E187-E191+E192","v":0},{"$f":"+'PTC Calculations Federal'!F187-F191+F192","v":0},{"$f":"+'PTC Calculations Federal'!G187-G191+G192","v":0},{"$f":"+'PTC Calculations Federal'!H187-H191+H192","v":2876.8473655421494},{"$f":"+'PTC Calculations Federal'!I187-I191+I192","v":2948.7685496807026},{"$f":"+'PTC Calculations Federal'!J187-J191+J192","v":3022.4877634227241},{"$f":"+'PTC Calculations Federal'!K187-K191+K192","v":3098.0499575082886},{"$f":"+'PTC Calculations Federal'!L187-L191+L192","v":3175.5012064459952},{"$f":"+'PTC Calculations Federal'!M187-M191+M192","v":3254.8887366071458},{"$f":"+'PTC Calculations Federal'!N187-N191+N192","v":3336.2609550223219},{"$f":"+'PTC Calculations Federal'!O187-O191+O192","v":3419.6674788978798},{"$f":"+'PTC Calculations Federal'!P187-P191+P192","v":3505.1591658703296},{"$f":"+'PTC Calculations Federal'!Q187-Q191+Q192","v":3592.7881450170908},{"$f":"+'PTC Calculations Federal'!R187-R191+R192","v":3701.2900653210204},{"$f":"+'PTC Calculations Federal'!S187-S191+S192","v":3836.3903229780772},{"$f":"+'PTC Calculations Federal'!T187-T191+T192","v":3975.229463390508},{"$f":"+'PTC Calculations Federal'!U187-U191+U192","v":4118.0440169045851},{"$f":"+'PTC Calculations Federal'!V187-V191+V192","v":4264.9384771321866},{"$f":"+'PTC Calculations Federal'!W187-W191+W192","v":4416.0208242082172},{"$f":"+'PTC Calculations Federal'!X187-X191+X192","v":4571.4018032063632},{"$f":"+'PTC Calculations Federal'!Y187-Y191+Y192","v":4731.1949988063516},{"$f":"+'PTC Calculations Federal'!Z187-Z191+Z192","v":4895.5169070889306},{"$f":"+'PTC Calculations Federal'!AA187-AA191+AA192","v":5064.4870091631828},{"$f":"+'PTC Calculations Federal'!AB187-AB191+AB192","v":5238.227846644274},{"$f":"+'PTC Calculations Federal'!AC187-AC191+AC192","v":5416.865099028123},{"$f":"+'PTC Calculations Federal'!AD187-AD191+AD192","v":5600.5276630105454},{"$f":"+'PTC Calculations Federal'!AE187-AE191+AE192","v":5789.347733799601}]
[]
["Tax Credit (Year 1)"]
["State Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C204","v":0},{"$f":"+'Taxes & Fees'!D204","v":0},{"$f":"+'Taxes & Fees'!E204","v":0},{"$f":"+'Taxes & Fees'!F204","v":0},{"$f":"+'Taxes & Fees'!G204","v":0},{"$f":"+'Taxes & Fees'!H204","v":0},{"$f":"+'Taxes & Fees'!I204","v":2876.8473655421494},{"$f":"+'Taxes & Fees'!J204","v":2948.7685496807026},{"$f":"+'Taxes & Fees'!K204","v":3022.4877634227241},{"$f":"+'Taxes & Fees'!L204","v":3098.0499575082886},{"$f":"+'Taxes & Fees'!M204","v":3175.5012064459952},{"$f":"+'Taxes & Fees'!N204","v":3254.8887366071458},{"$f":"+'Taxes & Fees'!O204","v":3336.2609550223219},{"$f":"+'Taxes & Fees'!P204","v":3419.6674788978798},{"$f":"+'Taxes & Fees'!Q204","v":3505.1591658703296},{"$f":"+'Taxes & Fees'!R204","v":3592.7881450170908},{"$f":"+'Taxes & Fees'!S204","v":3701.2900653210204},{"$f":"+'Taxes & Fees'!T204","v":3836.3903229780772},{"$f":"+'Taxes & Fees'!U204","v":3975.229463390508},{"$f":"+'Taxes & Fees'!V204","v":4118.0440169045851},{"$f":"+'Taxes & Fees'!W204","v":4264.9384771321866},{"$f":"+'Taxes & Fees'!X204","v":4416.0208242082172},{"$f":"+'Taxes & Fees'!Y204","v":4571.4018032063632},{"$f":"+'Taxes & Fees'!Z204","v":4731.1949988063516},{"$f":"+'Taxes & Fees'!AA204","v":4895.5169070889306},{"$f":"+'Taxes & Fees'!AB204","v":5064.4870091631828},{"$f":"+'Taxes & Fees'!AC204","v":5238.227846644274},{"$f":"+'Taxes & Fees'!AD204","v":5416.865099028123},{"$f":"+'Taxes & Fees'!AE204","v":5600.5276630105454},{"$f":"+'Taxes & Fees'!AF204","v":5789.347733799601}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$42","v":0}]
["Investment Tax Credit"]
["Credit  amount",{"$f":"SUM(B197:B198)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number years remaining",{"$f":"IF(B200>0,B200,0)","v":5},{"$f":"IF(B201>0,B201-1,IF(C200>0,C200,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B199","v":0},{"$f":"IF(C201>0,B204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",{"$f":"IF(B202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(B202<B196,-B202,-B196),-B202),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(C202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(C202<C196,-C202,-C196),-C202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(D202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(D202<D196,-D202,-D196),-D202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(E202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E202<E196,-E202,-E196),-E202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F202<F196,-F202,-F196),-F202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G202<G196,-G202,-G196),-G202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H202<H196,-H202,-H196),-H202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I202<I196,-I202,-I196),-I202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J202<J196,-J202,-J196),-J202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K202<K196,-K202,-K196),-K202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L202<L196,-L202,-L196),-L202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M202<M196,-M202,-M196),-M202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N202<N196,-N202,-N196),-N202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O202<O196,-O202,-O196),-O202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P202<P196,-P202,-P196),-P202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q202<Q196,-Q202,-Q196),-Q202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R202<R196,-R202,-R196),-R202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S202<S196,-S202,-S196),-S202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T202<T196,-T202,-T196),-T202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U202<U196,-U202,-U196),-U202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V202<V196,-V202,-V196),-V202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W202<W196,-W202,-W196),-W202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X202<X196,-X202,-X196),-X202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y202<Y196,-Y202,-Y196),-Y202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z202<Z196,-Z202,-Z196),-Z202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA202<AA196,-AA202,-AA196),-AA202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB202<AB196,-AB202,-AB196),-AB202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC202<AC196,-AC202,-AC196),-AC202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD202<AD196,-AD202,-AD196),-AD202),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE202>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE202<AE196,-AE202,-AE196),-AE202),0))","v":0}]
["Ending Balance Credit Available",{"$f":"IF(B202>=B202,B202+B203,B202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"+B196+B203","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 2)"]
["State Taxes Before Credit 2",{"$f":"+B205","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$42","v":0}]
["Credit  amount",null,{"$f":"SUM(C208:C208)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,{"$f":"IF(C210>0,C210,0)","v":5},{"$f":"IF(C211>0,C211-1,IF(D210>0,D210,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C209","v":0},{"$f":"IF(D211>0,C214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,{"$f":"IF(C212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(C212<C207,-C212,-C207),-C212),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(D212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(D212<D207,-D212,-D207),-D212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(E212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E212<E207,-E212,-E207),-E212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F212<F207,-F212,-F207),-F212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G212<G207,-G212,-G207),-G212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H212<H207,-H212,-H207),-H212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I212<I207,-I212,-I207),-I212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J212<J207,-J212,-J207),-J212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K212<K207,-K212,-K207),-K212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L212<L207,-L212,-L207),-L212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M212<M207,-M212,-M207),-M212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N212<N207,-N212,-N207),-N212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O212<O207,-O212,-O207),-O212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P212<P207,-P212,-P207),-P212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q212<Q207,-Q212,-Q207),-Q212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R212<R207,-R212,-R207),-R212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S212<S207,-S212,-S207),-S212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T212<T207,-T212,-T207),-T212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U212<U207,-U212,-U207),-U212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V212<V207,-V212,-V207),-V212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W212<W207,-W212,-W207),-W212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X212<X207,-X212,-X207),-X212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y212<Y207,-Y212,-Y207),-Y212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z212<Z207,-Z212,-Z207),-Z212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA212<AA207,-AA212,-AA207),-AA212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB212<AB207,-AB212,-AB207),-AB212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC212<AC207,-AC212,-AC207),-AC212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD212<AD207,-AD212,-AD207),-AD212),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE212>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE212<AE207,-AE212,-AE207),-AE212),0))","v":0}]
["Ending Balance Credit Available",null,{"$f":"IF(C212>=C212,C212+C213,C212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 2",{"$f":"+B207","v":0},{"$f":"+C207+C213","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 3)"]
["State Taxes Before Credit 3",{"$f":"+B215","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$42","v":0}]
["Credit  amount",null,null,{"$f":"SUM(D218:D218)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,{"$f":"IF(D220>0,D220,0)","v":5},{"$f":"IF(D221>0,D221-1,IF(E220>0,E220,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D219","v":0},{"$f":"IF(E221>0,D224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,{"$f":"IF(D222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(D222<D217,-D222,-D217),-D222),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(E222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E222<E217,-E222,-E217),-E222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F222<F217,-F222,-F217),-F222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G222<G217,-G222,-G217),-G222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H222<H217,-H222,-H217),-H222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I222<I217,-I222,-I217),-I222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J222<J217,-J222,-J217),-J222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K222<K217,-K222,-K217),-K222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L222<L217,-L222,-L217),-L222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M222<M217,-M222,-M217),-M222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N222<N217,-N222,-N217),-N222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O222<O217,-O222,-O217),-O222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P222<P217,-P222,-P217),-P222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q222<Q217,-Q222,-Q217),-Q222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R222<R217,-R222,-R217),-R222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S222<S217,-S222,-S217),-S222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T222<T217,-T222,-T217),-T222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U222<U217,-U222,-U217),-U222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V222<V217,-V222,-V217),-V222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W222<W217,-W222,-W217),-W222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X222<X217,-X222,-X217),-X222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y222<Y217,-Y222,-Y217),-Y222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z222<Z217,-Z222,-Z217),-Z222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA222<AA217,-AA222,-AA217),-AA222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB222<AB217,-AB222,-AB217),-AB222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC222<AC217,-AC222,-AC217),-AC222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD222<AD217,-AD222,-AD217),-AD222),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE222>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE222<AE217,-AE222,-AE217),-AE222),0))","v":0}]
["Ending Balance Credit Available",null,null,{"$f":"IF(D222>=D222,D222+D223,D222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 3",{"$f":"+B217","v":0},{"$f":"+C217","v":0},{"$f":"+D217+D223","v":0},0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 4)"]
["State Taxes Before Credit 4",{"$f":"+B225","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$42","v":0}]
["Credit  amount",null,null,null,{"$f":"SUM(E228:E228)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,null,{"$f":"IF(E230>0,E230,0)","v":5},{"$f":"IF(E231>0,E231-1,IF(F230>0,F230,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E229","v":0},{"$f":"IF(F231>0,E234,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,{"$f":"IF(E232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(E232<E227,-E232,-E227),-E232),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(F232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F232<F227,-F232,-F227),-F232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G232<G227,-G232,-G227),-G232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H232<H227,-H232,-H227),-H232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I232<I227,-I232,-I227),-I232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J232<J227,-J232,-J227),-J232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K232<K227,-K232,-K227),-K232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L232<L227,-L232,-L227),-L232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M232<M227,-M232,-M227),-M232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N232<N227,-N232,-N227),-N232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O232<O227,-O232,-O227),-O232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P232<P227,-P232,-P227),-P232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q232<Q227,-Q232,-Q227),-Q232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R232<R227,-R232,-R227),-R232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S232<S227,-S232,-S227),-S232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T232<T227,-T232,-T227),-T232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U232<U227,-U232,-U227),-U232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V232<V227,-V232,-V227),-V232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W232<W227,-W232,-W227),-W232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X232<X227,-X232,-X227),-X232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y232<Y227,-Y232,-Y227),-Y232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z232<Z227,-Z232,-Z227),-Z232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA232<AA227,-AA232,-AA227),-AA232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB232<AB227,-AB232,-AB227),-AB232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC232<AC227,-AC232,-AC227),-AC232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD232<AD227,-AD232,-AD227),-AD232),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE232>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE232<AE227,-AE232,-AE227),-AE232),0))","v":0}]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E232>=E232,E232+E233,E232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 4",{"$f":"+B227","v":0},{"$f":"+C227","v":0},{"$f":"+D227","v":0},{"$f":"+E227+E233","v":0},0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 5)"]
["State Taxes Before Credit 5",{"$f":"+B235","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$42","v":0}]
["Credit  amount",null,null,null,null,{"$f":"SUM(F238:F238)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,null,null,{"$f":"IF(F240>0,F240,0)","v":5},{"$f":"IF(F241>0,F241-1,IF(G240>0,G240,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F239","v":0},{"$f":"IF(G241>0,F244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,{"$f":"IF(F242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(F242<F237,-F242,-F237),-F242),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(G242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G242<G237,-G242,-G237),-G242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H242<H237,-H242,-H237),-H242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I242<I237,-I242,-I237),-I242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J242<J237,-J242,-J237),-J242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K242<K237,-K242,-K237),-K242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L242<L237,-L242,-L237),-L242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M242<M237,-M242,-M237),-M242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N242<N237,-N242,-N237),-N242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O242<O237,-O242,-O237),-O242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P242<P237,-P242,-P237),-P242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q242<Q237,-Q242,-Q237),-Q242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R242<R237,-R242,-R237),-R242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S242<S237,-S242,-S237),-S242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T242<T237,-T242,-T237),-T242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U242<U237,-U242,-U237),-U242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V242<V237,-V242,-V237),-V242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W242<W237,-W242,-W237),-W242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X242<X237,-X242,-X237),-X242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y242<Y237,-Y242,-Y237),-Y242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z242<Z237,-Z242,-Z237),-Z242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA242<AA237,-AA242,-AA237),-AA242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB242<AB237,-AB242,-AB237),-AB242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC242<AC237,-AC242,-AC237),-AC242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD242<AD237,-AD242,-AD237),-AD242),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE242>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE242<AE237,-AE242,-AE237),-AE242),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F242>=F242,F242+F243,F242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 5",{"$f":"+B237","v":0},{"$f":"+C237","v":0},{"$f":"+D237","v":0},{"$f":"+E237","v":0},{"$f":"+F237+F243","v":0},0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 6)"]
["State Taxes Before Credit 6",{"$f":"+B245","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$42","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"SUM(G248:G248)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G250>0,G250,0)","v":5},{"$f":"IF(G251>0,G251-1,IF(H250>0,H250,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G249","v":0},{"$f":"IF(H251>0,G254,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,{"$f":"IF(G252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(G252<G247,-G252,-G247),-G252),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(H252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H252<H247,-H252,-H247),-H252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I252<I247,-I252,-I247),-I252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J252<J247,-J252,-J247),-J252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K252<K247,-K252,-K247),-K252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L252<L247,-L252,-L247),-L252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M252<M247,-M252,-M247),-M252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N252<N247,-N252,-N247),-N252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O252<O247,-O252,-O247),-O252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P252<P247,-P252,-P247),-P252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q252<Q247,-Q252,-Q247),-Q252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R252<R247,-R252,-R247),-R252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S252<S247,-S252,-S247),-S252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T252<T247,-T252,-T247),-T252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U252<U247,-U252,-U247),-U252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V252<V247,-V252,-V247),-V252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W252<W247,-W252,-W247),-W252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X252<X247,-X252,-X247),-X252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y252<Y247,-Y252,-Y247),-Y252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z252<Z247,-Z252,-Z247),-Z252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA252<AA247,-AA252,-AA247),-AA252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB252<AB247,-AB252,-AB247),-AB252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC252<AC247,-AC252,-AC247),-AC252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD252<AD247,-AD252,-AD247),-AD252),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE252>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE252<AE247,-AE252,-AE247),-AE252),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G252>=G252,G252+G253,G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 6",{"$f":"+B247","v":0},{"$f":"+C247","v":0},{"$f":"+D247","v":0},{"$f":"+E247","v":0},{"$f":"+F247","v":0},{"$f":"+G247+G253","v":0},2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 7)"]
["State Taxes Before Credit 7",{"$f":"+B255","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$42","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"SUM(H258:H258)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H260>0,H260,0)","v":5},{"$f":"IF(H261>0,H261-1,IF(I260>0,I260,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H259","v":0},{"$f":"IF(I261>0,H264,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,{"$f":"IF(H262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(H262<H257,-H262,-H257),-H262),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(I262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I262<I257,-I262,-I257),-I262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J262<J257,-J262,-J257),-J262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K262<K257,-K262,-K257),-K262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L262<L257,-L262,-L257),-L262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M262<M257,-M262,-M257),-M262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N262<N257,-N262,-N257),-N262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O262<O257,-O262,-O257),-O262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P262<P257,-P262,-P257),-P262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q262<Q257,-Q262,-Q257),-Q262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R262<R257,-R262,-R257),-R262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S262<S257,-S262,-S257),-S262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T262<T257,-T262,-T257),-T262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U262<U257,-U262,-U257),-U262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V262<V257,-V262,-V257),-V262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W262<W257,-W262,-W257),-W262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X262<X257,-X262,-X257),-X262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y262<Y257,-Y262,-Y257),-Y262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z262<Z257,-Z262,-Z257),-Z262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA262<AA257,-AA262,-AA257),-AA262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB262<AB257,-AB262,-AB257),-AB262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC262<AC257,-AC262,-AC257),-AC262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD262<AD257,-AD262,-AD257),-AD262),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE262>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE262<AE257,-AE262,-AE257),-AE262),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H262>=H262,H262+H263,H262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 7",{"$f":"+B257","v":0},0,0,0,0,0,{"$f":"+H257+H263","v":2876.8473655421494},2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 8)"]
["State Taxes Before Credit 8",{"$f":"+B265","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(I268:I268)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I270>0,I270,0)","v":5},{"$f":"IF(I271>0,I271-1,IF(J270>0,J270,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I269","v":0},{"$f":"IF(J271>0,I274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,{"$f":"IF(I272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(I272<I267,-I272,-I267),-I272),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(J272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J272<J267,-J272,-J267),-J272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K272<K267,-K272,-K267),-K272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L272<L267,-L272,-L267),-L272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M272<M267,-M272,-M267),-M272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N272<N267,-N272,-N267),-N272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O272<O267,-O272,-O267),-O272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P272<P267,-P272,-P267),-P272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q272<Q267,-Q272,-Q267),-Q272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R272<R267,-R272,-R267),-R272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S272<S267,-S272,-S267),-S272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T272<T267,-T272,-T267),-T272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U272<U267,-U272,-U267),-U272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V272<V267,-V272,-V267),-V272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W272<W267,-W272,-W267),-W272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X272<X267,-X272,-X267),-X272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y272<Y267,-Y272,-Y267),-Y272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z272<Z267,-Z272,-Z267),-Z272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA272<AA267,-AA272,-AA267),-AA272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB272<AB267,-AB272,-AB267),-AB272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC272<AC267,-AC272,-AC267),-AC272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD272<AD267,-AD272,-AD267),-AD272),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE272>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE272<AE267,-AE272,-AE267),-AE272),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I272>=I272,I272+I273,I272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 8",{"$f":"+B267","v":0},0,0,0,0,0,2876.8473655421494,{"$f":"+I267+I273","v":2948.7685496807026},3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 9)"]
["State Taxes Before Credit 9",{"$f":"+B275","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(J278:J278)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J280>0,J280,0)","v":5},{"$f":"IF(J281>0,J281-1,IF(K280>0,K280,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J279","v":0},{"$f":"IF(K281>0,J284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(J282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(J282<J277,-J282,-J277),-J282),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(K282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K282<K277,-K282,-K277),-K282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L282<L277,-L282,-L277),-L282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M282<M277,-M282,-M277),-M282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N282<N277,-N282,-N277),-N282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O282<O277,-O282,-O277),-O282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P282<P277,-P282,-P277),-P282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q282<Q277,-Q282,-Q277),-Q282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R282<R277,-R282,-R277),-R282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S282<S277,-S282,-S277),-S282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T282<T277,-T282,-T277),-T282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U282<U277,-U282,-U277),-U282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V282<V277,-V282,-V277),-V282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W282<W277,-W282,-W277),-W282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X282<X277,-X282,-X277),-X282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y282<Y277,-Y282,-Y277),-Y282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z282<Z277,-Z282,-Z277),-Z282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA282<AA277,-AA282,-AA277),-AA282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB282<AB277,-AB282,-AB277),-AB282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC282<AC277,-AC282,-AC277),-AC282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD282<AD277,-AD282,-AD277),-AD282),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE282>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE282<AE277,-AE282,-AE277),-AE282),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J282>=J282,J282+J283,J282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 9",{"$f":"+B277","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,{"$f":"+J277+J283","v":3022.4877634227241},3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 10)"]
["State Taxes Before Credit 10",{"$f":"+B285","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K288:K288)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations Federal'!$C$6","v":5}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K290>0,K290,0)","v":5},{"$f":"IF(K291>0,K291-1,IF(L290>0,L290,0))","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K289","v":0},{"$f":"IF(L291>0,K294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(K292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(K292<K287,-K292,-K287),-K292),0)","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(L292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(L292<L287,-L292,-L287),-L292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(M292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(M292<M287,-M292,-M287),-M292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(N292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(N292<N287,-N292,-N287),-N292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(O292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(O292<O287,-O292,-O287),-O292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(P292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(P292<P287,-P292,-P287),-P292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Q292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Q292<Q287,-Q292,-Q287),-Q292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(R292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(R292<R287,-R292,-R287),-R292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(S292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(S292<S287,-S292,-S287),-S292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(T292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(T292<T287,-T292,-T287),-T292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(U292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(U292<U287,-U292,-U287),-U292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(V292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(V292<V287,-V292,-V287),-V292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(W292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(W292<W287,-W292,-W287),-W292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(X292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(X292<X287,-X292,-X287),-X292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Y292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Y292<Y287,-Y292,-Y287),-Y292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(Z292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(Z292<Z287,-Z292,-Z287),-Z292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AA292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AA292<AA287,-AA292,-AA287),-AA292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AB292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AB292<AB287,-AB292,-AB287),-AB292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AC292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AC292<AC287,-AC292,-AC287),-AC292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AD292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AD292<AD287,-AD292,-AD287),-AD292),0))","v":0},{"$f":"IF('PTC Calculations Federal'!$C$5=\"False\",0,IF(AE292>0,IF('PTC Calculations Federal'!$C$4=\"False\",IF(AE292<AE287,-AE292,-AE287),-AE292),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K292>=K292,K292+K293,K292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Taxes remaining after State PTC1 10 (goes to PTC2 calc)",{"$f":"+B$287","v":0},{"$f":"+C$287","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,{"$f":"+K$287+K$293","v":3098.0499575082886},{"$f":"+L$287+L$293","v":3175.5012064459952},3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]

{"sheet":"PTC Calculations State","index":37,"n_rows":175,"n_cols":31,"rows_kept":175,"cut":false,"hidden":true,"merged":[]}
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",{"$f":"'Tax Credits'!C19","v":"False"},{"$f":"'Tax Credits'!D19","v":"False"}]
["Allow PTC carry forward?",{"$f":"'Tax Credits'!C20","v":"True"},{"$f":"'Tax Credits'!D20","v":"True"}]
["Maximum years PTC carry forward?",{"$f":"'Tax Credits'!C21","v":10},{"$f":"'Tax Credits'!D21","v":5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FEDERAL TAXES - PTC"]
["State Taxes  including carry over",{"$f":"'Taxes & Fees'!C209","v":0},{"$f":"'Taxes & Fees'!D209","v":0},{"$f":"'Taxes & Fees'!E209","v":0},{"$f":"'Taxes & Fees'!F209","v":0},{"$f":"'Taxes & Fees'!G209","v":0},{"$f":"'Taxes & Fees'!H209","v":0},{"$f":"'Taxes & Fees'!I209","v":2876.8473655421494},{"$f":"'Taxes & Fees'!J209","v":2948.7685496807026},{"$f":"'Taxes & Fees'!K209","v":3022.4877634227241},{"$f":"'Taxes & Fees'!L209","v":3098.0499575082886},{"$f":"'Taxes & Fees'!M209","v":3175.5012064459952},{"$f":"'Taxes & Fees'!N209","v":3254.8887366071458},{"$f":"'Taxes & Fees'!O209","v":3336.2609550223219},{"$f":"'Taxes & Fees'!P209","v":3419.6674788978798},{"$f":"'Taxes & Fees'!Q209","v":3505.1591658703296},{"$f":"'Taxes & Fees'!R209","v":3592.7881450170908},{"$f":"'Taxes & Fees'!S209","v":3701.2900653210204},{"$f":"'Taxes & Fees'!T209","v":3836.3903229780772},{"$f":"'Taxes & Fees'!U209","v":3975.229463390508},{"$f":"'Taxes & Fees'!V209","v":4118.0440169045851},{"$f":"'Taxes & Fees'!W209","v":4264.9384771321866},{"$f":"'Taxes & Fees'!X209","v":4416.0208242082172},{"$f":"'Taxes & Fees'!Y209","v":4571.4018032063632},{"$f":"'Taxes & Fees'!Z209","v":4731.1949988063516},{"$f":"'Taxes & Fees'!AA209","v":4895.5169070889306},{"$f":"'Taxes & Fees'!AB209","v":5064.4870091631828},{"$f":"'Taxes & Fees'!AC209","v":5238.227846644274},{"$f":"'Taxes & Fees'!AD209","v":5416.865099028123},{"$f":"'Taxes & Fees'!AE209","v":5600.5276630105454},{"$f":"'Taxes & Fees'!AF209","v":5789.347733799601}]
[]
["Pass-Through Amounts Used (Treat as grants in LCCA)",{"$f":"B54+B67+B80+B93+B106+B119+B132+B145+B158+B171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pass-Through remaining after PTC (send to ITC)",{"$f":"B175","v":1000000},{"$f":"C175","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["FEDERAL PTC  "]
["Federal PTC Tax Credit Applied",{"$f":"-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal PTC Tax Credit Applied (with sensitivity)",{"$f":"IFERROR(-(B52+B64+B77+B90+B103+B116+B129+B142+B155+B168),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes on grants",{"$f":"'Funding Schedule'!E259","v":0},{"$f":"'Funding Schedule'!F259","v":0},{"$f":"'Funding Schedule'!G259","v":0},{"$f":"'Funding Schedule'!H259","v":0},{"$f":"'Funding Schedule'!I259","v":0},{"$f":"'Funding Schedule'!J259","v":0},{"$f":"'Funding Schedule'!K259","v":0},{"$f":"'Funding Schedule'!L259","v":0},{"$f":"'Funding Schedule'!M259","v":0},{"$f":"'Funding Schedule'!N259","v":0},{"$f":"'Funding Schedule'!O259","v":0},{"$f":"'Funding Schedule'!P259","v":0},{"$f":"'Funding Schedule'!Q259","v":0},{"$f":"'Funding Schedule'!R259","v":0},{"$f":"'Funding Schedule'!S259","v":0},{"$f":"'Funding Schedule'!T259","v":0},{"$f":"'Funding Schedule'!U259","v":0},{"$f":"'Funding Schedule'!V259","v":0},{"$f":"'Funding Schedule'!W259","v":0},{"$f":"'Funding Schedule'!X259","v":0},{"$f":"'Funding Schedule'!Y259","v":0},{"$f":"'Funding Schedule'!Z259","v":0},{"$f":"'Funding Schedule'!AA259","v":0},{"$f":"'Funding Schedule'!AB259","v":0},{"$f":"'Funding Schedule'!AC259","v":0},{"$f":"'Funding Schedule'!AD259","v":0},{"$f":"'Funding Schedule'!AE259","v":0},{"$f":"'Funding Schedule'!AF259","v":0},{"$f":"'Funding Schedule'!AG259","v":0},{"$f":"'Funding Schedule'!AH259","v":0}]
["Net Federal Tax (including tax credit)",{"$f":"+'PTC Calculations State'!B28-B40+B41","v":0},{"$f":"+'PTC Calculations State'!C28-C40+C41","v":0},{"$f":"+'PTC Calculations State'!D28-D40+D41","v":0},{"$f":"+'PTC Calculations State'!E28-E40+E41","v":0},{"$f":"+'PTC Calculations State'!F28-F40+F41","v":0},{"$f":"+'PTC Calculations State'!G28-G40+G41","v":0},{"$f":"+'PTC Calculations State'!H28-H40+H41","v":2876.8473655421494},{"$f":"+'PTC Calculations State'!I28-I40+I41","v":2948.7685496807026},{"$f":"+'PTC Calculations State'!J28-J40+J41","v":3022.4877634227241},{"$f":"+'PTC Calculations State'!K28-K40+K41","v":3098.0499575082886},{"$f":"+'PTC Calculations State'!L28-L40+L41","v":3175.5012064459952},{"$f":"+'PTC Calculations State'!M28-M40+M41","v":3254.8887366071458},{"$f":"+'PTC Calculations State'!N28-N40+N41","v":3336.2609550223219},{"$f":"+'PTC Calculations State'!O28-O40+O41","v":3419.6674788978798},{"$f":"+'PTC Calculations State'!P28-P40+P41","v":3505.1591658703296},{"$f":"+'PTC Calculations State'!Q28-Q40+Q41","v":3592.7881450170908},{"$f":"+'PTC Calculations State'!R28-R40+R41","v":3701.2900653210204},{"$f":"+'PTC Calculations State'!S28-S40+S41","v":3836.3903229780772},{"$f":"+'PTC Calculations State'!T28-T40+T41","v":3975.229463390508},{"$f":"+'PTC Calculations State'!U28-U40+U41","v":4118.0440169045851},{"$f":"+'PTC Calculations State'!V28-V40+V41","v":4264.9384771321866},{"$f":"+'PTC Calculations State'!W28-W40+W41","v":4416.0208242082172},{"$f":"+'PTC Calculations State'!X28-X40+X41","v":4571.4018032063632},{"$f":"+'PTC Calculations State'!Y28-Y40+Y41","v":4731.1949988063516},{"$f":"+'PTC Calculations State'!Z28-Z40+Z41","v":4895.5169070889306},{"$f":"+'PTC Calculations State'!AA28-AA40+AA41","v":5064.4870091631828},{"$f":"+'PTC Calculations State'!AB28-AB40+AB41","v":5238.227846644274},{"$f":"+'PTC Calculations State'!AC28-AC40+AC41","v":5416.865099028123},{"$f":"+'PTC Calculations State'!AD28-AD40+AD41","v":5600.5276630105454},{"$f":"+'PTC Calculations State'!AE28-AE40+AE41","v":5789.347733799601}]
[]
["Tax Credit (Year 1)"]
["Taxes Before Credit 1",{"$f":"+'Taxes & Fees'!C187","v":0},{"$f":"+'Taxes & Fees'!D187","v":0},{"$f":"+'Taxes & Fees'!E187","v":0},{"$f":"+'Taxes & Fees'!F187","v":0},{"$f":"+'Taxes & Fees'!G187","v":0},{"$f":"+'Taxes & Fees'!H187","v":0},{"$f":"+'Taxes & Fees'!I187","v":16781.609632329204},{"$f":"+'Taxes & Fees'!J187","v":17201.14987313743},{"$f":"+'Taxes & Fees'!K187","v":17631.178619965889},{"$f":"+'Taxes & Fees'!L187","v":18071.958085465016},{"$f":"+'Taxes & Fees'!M187","v":18523.757037601637},{"$f":"+'Taxes & Fees'!N187","v":18986.850963541685},{"$f":"+'Taxes & Fees'!O187","v":19461.522237630212},{"$f":"+'Taxes & Fees'!P187","v":19948.060293570965},{"$f":"+'Taxes & Fees'!Q187","v":20446.761800910255},{"$f":"+'Taxes & Fees'!R187","v":20957.930845933028},{"$f":"+'Taxes & Fees'!S187","v":21590.858714372618},{"$f":"+'Taxes & Fees'!T187","v":22378.943550705451},{"$f":"+'Taxes & Fees'!U187","v":23188.838536444629},{"$f":"+'Taxes & Fees'!V187","v":24021.923431943414},{"$f":"+'Taxes & Fees'!W187","v":24878.807783271091},{"$f":"+'Taxes & Fees'!X187","v":25760.12147454793},{"$f":"+'Taxes & Fees'!Y187","v":26666.510518703784},{"$f":"+'Taxes & Fees'!Z187","v":27598.637493037048},{"$f":"+'Taxes & Fees'!AA187","v":28557.181958018762},{"$f":"+'Taxes & Fees'!AB187","v":29542.840886785234},{"$f":"+'Taxes & Fees'!AC187","v":30556.329105424931},{"$f":"+'Taxes & Fees'!AD187","v":31598.379744330716},{"$f":"+'Taxes & Fees'!AE187","v":32669.744700894847},{"$f":"+'Taxes & Fees'!AF187","v":33771.195113831011}]
["PTC Credit with sensitivity",{"$f":"'Taxes & Fees'!C$42","v":0}]
["Credit  amount",{"$f":"SUM(B46:B46)","v":0}]
["Number years carryover",{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number years remaining",{"$f":"IF(B48>0,B48,0)","v":10},{"$f":"IF(B49>0,B49-1,IF(C48>0,C48,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B47","v":0},{"$f":"IF(C49>0,B55,0)","v":0},{"$f":"IF(D49>0,C55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",{"$f":"IF(B50>0,IF($C$5=\"False\",IF(B50<B45,-B50,-B45),-B50),0)","v":0},{"$f":"IF(C50>0,IF($C$5=\"False\",IF(C50<C45,-C50,-C45),-C50),0)","v":0},{"$f":"IF(D50>0,IF($C$5=\"False\",IF(D50<D45,-D50,-D45),-D50),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",{"$f":"B50+B51","v":0},{"$f":"C50+C51","v":0},{"$f":"D50+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"'Taxes & Fees'!C38","v":1000000},{"$f":"'Taxes & Fees'!D38","v":1000000},{"$f":"'Taxes & Fees'!E38","v":1000000},{"$f":"'Taxes & Fees'!F38","v":1000000},{"$f":"'Taxes & Fees'!G38","v":1000000},{"$f":"'Taxes & Fees'!H38","v":1000000},{"$f":"'Taxes & Fees'!I38","v":1000000},{"$f":"'Taxes & Fees'!J38","v":1000000},{"$f":"'Taxes & Fees'!K38","v":1000000},{"$f":"'Taxes & Fees'!L38","v":1000000},{"$f":"'Taxes & Fees'!M38","v":0},{"$f":"'Taxes & Fees'!N38","v":0},{"$f":"'Taxes & Fees'!O38","v":0},{"$f":"'Taxes & Fees'!P38","v":0},{"$f":"'Taxes & Fees'!Q38","v":0},{"$f":"'Taxes & Fees'!R38","v":0},{"$f":"'Taxes & Fees'!S38","v":0},{"$f":"'Taxes & Fees'!T38","v":0},{"$f":"'Taxes & Fees'!U38","v":0},{"$f":"'Taxes & Fees'!V38","v":0},{"$f":"'Taxes & Fees'!W38","v":0},{"$f":"'Taxes & Fees'!X38","v":0},{"$f":"'Taxes & Fees'!Y38","v":0},{"$f":"'Taxes & Fees'!Z38","v":0},{"$f":"'Taxes & Fees'!AA38","v":0},{"$f":"'Taxes & Fees'!AB38","v":0},{"$f":"'Taxes & Fees'!AC38","v":0},{"$f":"'Taxes & Fees'!AD38","v":0},{"$f":"'Taxes & Fees'!AE38","v":0},{"$f":"'Taxes & Fees'!AF38","v":0}]
["Credit used with pass through",{"$f":"IF(B52>B53,B53,B52)","v":0},{"$f":"IF(C52>C53,C53,C52)","v":0},{"$f":"IF(D52>D53,D53,D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",{"$f":"IF(B50+B51-B53<0,0,B50+B51-B53)","v":0},{"$f":"IF(C50+C51-C53<0,0,C50+C51-C53)","v":0},{"$f":"IF(D50+D51-D53<0,0,D50+D51-D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"IF(+B45+B51-B54<0,0,+B45+B51-B54)","v":0},{"$f":"IF(+C45+C51-C54<0,0,+C45+C51-C54)","v":0},{"$f":"IF(+D45+D51-D54<0,0,+D45+D51-D54)","v":0},0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 2)"]
["Taxes Before Credit",{"$f":"+B56","v":0},{"$f":"+C56","v":0},{"$f":"+D56","v":0},{"$f":"+E56","v":0},0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$42","v":0}]
["Credit  amount",null,{"$f":"+SUM(C59:C59)","v":0}]
["Number years carryover",null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,{"$f":"IF(C61>0,C61,0)","v":10},{"$f":"IF(C62>0,C62-1,IF(D61>0,D61,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C60","v":0},{"$f":"IF(D62>0,C68,0)","v":0},{"$f":"IF(E62>0,D68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,{"$f":"IF(C63>0,IF('PTC Calculations State'!$B$4=\"False\",IF(C63<C58,-C63,-C58),-C63),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(D63>0,IF($C$5=\"False\",IF(D63<D58,-D63,-D58),-D63),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(E63>0,IF($C$5=\"False\",IF(E63<E58,-E63,-E58),-E63),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,{"$f":"C63+C64","v":0},{"$f":"D63+D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B53-B54","v":1000000},{"$f":"C53-C54","v":1000000},{"$f":"D53-D54","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,{"$f":"IF(C65>C66,C66,C65)","v":0},{"$f":"IF(D65>D66,D66,D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,{"$f":"IF(C63+C64-C66<0,0,C63+C64-C66)","v":0},{"$f":"IF(D63+D64-D66<0,0,D63+D64-D66)","v":0},{"$f":"IF(E63+E64-E66<0,0,E63+E64-E66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B58","v":0},{"$f":"IF(+C58+C64-C67<0,0,+C58+C64-C67)","v":0},{"$f":"IF(+D58+D64-D67<0,0,+D58+D64-D67)","v":0},{"$f":"IF(+E58+E64-E67<0,0,+E58+E64-E67)","v":0},0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 3)"]
["Taxes Before Credit",{"$f":"+B69","v":0},{"$f":"+C69","v":0},{"$f":"+D69","v":0},{"$f":"+E69","v":0},{"$f":"+F69","v":0},0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$42","v":0}]
["Credit  amount",null,null,{"$f":"+SUM(D72:D72)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,{"$f":"IF(D74>0,D74,0)","v":10},{"$f":"IF(D75>0,D75-1,IF(E74>0,E74,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D73","v":0},{"$f":"IF(E75>0,D81,0)","v":0},{"$f":"IF(F75>0,E81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,{"$f":"IF(D76>0,IF('PTC Calculations State'!$B$4=\"False\",IF(D76<D71,-D76,-D71),-D76),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(E76>0,IF($C$5=\"False\",IF(E76<E71,-E76,-E71),-E76),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(F76>0,IF($C$5=\"False\",IF(F76<F71,-F76,-F71),-F76),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,{"$f":"D76+D77","v":0},{"$f":"E76+E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B66-B67","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,{"$f":"IF(D78>D79,D79,D78)","v":0},{"$f":"IF(E78>E79,E79,E78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,{"$f":"IF(D76+D77-D79<0,0,D76+D77-D79)","v":0},{"$f":"IF(E76+E77-E79<0,0,E76+E77-E79)","v":0},{"$f":"IF(F76+F77-F79<0,0,F76+F77-F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B71","v":0},{"$f":"+C71","v":0},{"$f":"IF(+D71+D77-D80<0,0,+D71+D77-D80)","v":0},{"$f":"IF(+E71+E77-E80<0,0,+E71+E77-E80)","v":0},{"$f":"IF(+F71+F77-F80<0,0,+F71+F77-F80)","v":0},0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 4)"]
["Taxes Before Credit",{"$f":"+B82","v":0},{"$f":"+C82","v":0},{"$f":"+D82","v":0},{"$f":"+E82","v":0},{"$f":"+F82","v":0},{"$f":"+G82","v":0},16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$42","v":0}]
["Credit  amount",null,null,null,{"$f":"+SUM(E85:E85)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E87>0,E87,0)","v":10},{"$f":"IF(E88>0,E88-1,IF(F87>0,F87,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E86","v":0},{"$f":"IF(F88>0,E94,0)","v":0},{"$f":"IF(G88>0,F94,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,{"$f":"IF(E89>0,IF('PTC Calculations State'!$B$4=\"False\",IF(E89<E84,-E89,-E84),-E89),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(F89>0,IF($C$5=\"False\",IF(F89<F84,-F89,-F84),-F89),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(G89>0,IF($C$5=\"False\",IF(G89<G84,-G89,-G84),-G89),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,{"$f":"E89+E90","v":0},{"$f":"F89+F90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B79-B80","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,{"$f":"IF(E91>E92,E92,E91)","v":0},{"$f":"IF(F91>F92,F92,F91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E89+E90-E92<0,0,E89+E90-E92)","v":0},{"$f":"IF(F89+F90-F92<0,0,F89+F90-F92)","v":0},{"$f":"IF(G89+G90-G92<0,0,G89+G90-G92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B84","v":0},{"$f":"+C84","v":0},{"$f":"+D84","v":0},{"$f":"IF(+E84+E90-E93<0,0,+E84+E90-E93)","v":0},{"$f":"IF(+F84+F90-F93<0,0,+F84+F90-F93)","v":0},{"$f":"IF(+G84+G90-G93<0,0,+G84+G90-G93)","v":0},16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 5)"]
["Taxes Before Credit",{"$f":"+B95","v":0},0,0,0,0,0,{"$f":"+H95","v":16781.609632329204},17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$42","v":0}]
["Credit  amount",null,null,null,null,{"$f":"+SUM(F98:F98)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F100>0,F100,0)","v":10},{"$f":"IF(F101>0,F101-1,IF(G100>0,G100,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F99","v":0},{"$f":"IF(G101>0,F107,0)","v":0},{"$f":"IF(H101>0,G107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,{"$f":"IF(F102>0,IF('PTC Calculations State'!$B$4=\"False\",IF(F102<F97,-F102,-F97),-F102),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(G102>0,IF($C$5=\"False\",IF(G102<G97,-G102,-G97),-G102),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(H102>0,IF($C$5=\"False\",IF(H102<H97,-H102,-H97),-H102),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,{"$f":"F102+F103","v":0},{"$f":"G102+G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B92-B93","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,{"$f":"IF(F104>F105,F105,F104)","v":0},{"$f":"IF(G104>G105,G105,G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F102+F103-F105<0,0,F102+F103-F105)","v":0},{"$f":"IF(G102+G103-G105<0,0,G102+G103-G105)","v":0},{"$f":"IF(H102+H103-H105<0,0,H102+H103-H105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B97","v":0},{"$f":"+C97","v":0},{"$f":"+D97","v":0},{"$f":"+E97","v":0},{"$f":"IF(+F97+F103-F106<0,0,+F97+F103-F106)","v":0},{"$f":"IF(+G97+G103-G106<0,0,+G97+G103-G106)","v":0},{"$f":"IF(+H97+H103-H106<0,0,+H97+H103-H106)","v":16781.609632329204},17201.14987313743,17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 6)"]
["Taxes Before Credit",{"$f":"+B108","v":0},0,0,0,0,0,{"$f":"+H108","v":16781.609632329204},{"$f":"+I108","v":17201.14987313743},17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$42","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"+SUM(G111:G111)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G113>0,G113,0)","v":10},{"$f":"IF(G114>0,G114-1,IF(H113>0,H113,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G112","v":0},{"$f":"IF(H114>0,G120,0)","v":0},{"$f":"IF(I114>0,H120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,{"$f":"IF(G115>0,IF('PTC Calculations State'!$B$4=\"False\",IF(G115<G110,-G115,-G110),-G115),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(H115>0,IF($C$5=\"False\",IF(H115<H110,-H115,-H110),-H115),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(I115>0,IF($C$5=\"False\",IF(I115<I110,-I115,-I110),-I115),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,{"$f":"G115+G116","v":0},{"$f":"H115+H116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B105-B106","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,{"$f":"IF(G117>G118,G118,G117)","v":0},{"$f":"IF(H117>H118,H118,H117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G115+G116-G118<0,0,G115+G116-G118)","v":0},{"$f":"IF(H115+H116-H118<0,0,H115+H116-H118)","v":0},{"$f":"IF(I115+I116-I118<0,0,I115+I116-I118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B110","v":0},{"$f":"+C110","v":0},{"$f":"+D110","v":0},{"$f":"+E110","v":0},{"$f":"+F110","v":0},{"$f":"IF(+G110+G116-G119<0,0,+G110+G116-G119)","v":0},{"$f":"IF(+H110+H116-H119<0,0,+H110+H116-H119)","v":16781.609632329204},{"$f":"IF(+I110+I116-I119<0,0,+I110+I116-I119)","v":17201.14987313743},17631.178619965889,18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 7)"]
["Taxes Before Credit",{"$f":"+B121","v":0},0,0,0,0,0,16781.609632329204,{"$f":"+I121","v":17201.14987313743},{"$f":"+J121","v":17631.178619965889},18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$42","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"+SUM(H124:H124)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H126>0,H126,0)","v":10},{"$f":"IF(H127>0,H127-1,IF(I126>0,I126,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H125","v":0},{"$f":"IF(I127>0,H133,0)","v":0},{"$f":"IF(J127>0,I133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,{"$f":"IF(H128>0,IF('PTC Calculations State'!$B$4=\"False\",IF(H128<H123,-H128,-H123),-H128),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(I128>0,IF($C$5=\"False\",IF(I128<I123,-I128,-I123),-I128),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(J128>0,IF($C$5=\"False\",IF(J128<J123,-J128,-J123),-J128),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,{"$f":"H128+H129","v":0},{"$f":"I128+I129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B118-B119","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,{"$f":"IF(H130>H131,H131,H130)","v":0},{"$f":"IF(I130>I131,I131,I130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H128+H129-H131<0,0,H128+H129-H131)","v":0},{"$f":"IF(I128+I129-I131<0,0,I128+I129-I131)","v":0},{"$f":"IF(J128+J129-J131<0,0,J128+J129-J131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B123","v":0},0,0,0,0,0,{"$f":"IF(+H123+H129-H132<0,0,+H123+H129-H132)","v":16781.609632329204},{"$f":"IF(+I123+I129-I132<0,0,+I123+I129-I132)","v":17201.14987313743},{"$f":"IF(+J123+J129-J132<0,0,+J123+J129-J132)","v":17631.178619965889},18071.958085465016,18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 8)"]
["Taxes Before Credit",{"$f":"+B134","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,{"$f":"+J134","v":17631.178619965889},{"$f":"+K134","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"+SUM(I137:I137)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I139>0,I139,0)","v":10},{"$f":"IF(I140>0,I140-1,IF(J139>0,J139,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I138","v":0},{"$f":"IF(J140>0,I146,0)","v":0},{"$f":"IF(K140>0,J146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,{"$f":"IF(I141>0,IF('PTC Calculations State'!$B$4=\"False\",IF(I141<I136,-I141,-I136),-I141),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(J141>0,IF($C$5=\"False\",IF(J141<J136,-J141,-J136),-J141),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(K141>0,IF($C$5=\"False\",IF(K141<K136,-K141,-K136),-K141),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,{"$f":"I141+I142","v":0},{"$f":"J141+J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B131-B132","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,{"$f":"IF(I143>I144,I144,I143)","v":0},{"$f":"IF(J143>J144,J144,J143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I141+I142-I144<0,0,I141+I142-I144)","v":0},{"$f":"IF(J141+J142-J144<0,0,J141+J142-J144)","v":0},{"$f":"IF(K141+K142-K144<0,0,K141+K142-K144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B136","v":0},0,0,0,0,0,16781.609632329204,{"$f":"IF(+I136+I142-I145<0,0,+I136+I142-I145)","v":17201.14987313743},{"$f":"IF(+J136+J142-J145<0,0,+J136+J142-J145)","v":17631.178619965889},{"$f":"IF(+K136+K142-K145<0,0,+K136+K142-K145)","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 9)"]
["Taxes Before Credit",{"$f":"+B147","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"+K147","v":18071.958085465016},18523.757037601637,18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"+SUM(J150:J150)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J152>0,J152,0)","v":10},{"$f":"IF(J153>0,J153-1,IF(K152>0,K152,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J151","v":0},{"$f":"IF(K153>0,J159,0)","v":0},{"$f":"IF(L153>0,K159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,{"$f":"IF(J154>0,IF('PTC Calculations State'!$B$4=\"False\",IF(J154<J149,-J154,-J149),-J154),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(K154>0,IF($C$5=\"False\",IF(K154<K149,-K154,-K149),-K154),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(L154>0,IF($C$5=\"False\",IF(L154<L149,-L154,-L149),-L154),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,{"$f":"J154+J155","v":0},{"$f":"K154+K155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B144-B145","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,{"$f":"IF(J156>J157,J157,J156)","v":0},{"$f":"IF(K156>K157,K157,K156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J154+J155-J157<0,0,J154+J155-J157)","v":0},{"$f":"IF(K154+K155-K157<0,0,K154+K155-K157)","v":0},{"$f":"IF(L154+L155-L157<0,0,L154+L155-L157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B149","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,{"$f":"IF(+J149+J155-J158<0,0,+J149+J155-J158)","v":17631.178619965889},{"$f":"IF(+K149+K155-K158<0,0,+K149+K155-K158)","v":18071.958085465016},{"$f":"IF(+L149+L155-L158<0,0,+L149+L155-L158)","v":18523.757037601637},18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Tax Credit (Year 10)"]
["Taxes Before Credit",{"$f":"+B160","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,18071.958085465016,{"$f":"+L160","v":18523.757037601637},{"$f":"+M160","v":18986.850963541685},19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$42","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(K163:K163)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC Calculations State'!$B$6","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K165>0,K165,0)","v":10},{"$f":"IF(K166>0,K166-1,IF(L165>0,L165,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K164","v":0},{"$f":"IF(L166>0,K172,0)","v":0},{"$f":"IF(M166>0,L172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used with project taxes",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167>0,IF('PTC Calculations State'!$B$4=\"False\",IF(K167<K162,-K167,-K162),-K167),0)","v":0},{"$f":"IF($C$6=\"False\",0,IF(L167>0,IF($C$5=\"False\",IF(L167<L162,-L167,-L162),-L167),0))","v":0},{"$f":"IF($C$6=\"False\",0,IF(M167>0,IF($C$5=\"False\",IF(M167<M162,-M167,-M162),-M167),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit remaining for pass-through",null,null,null,null,null,null,null,null,null,{"$f":"K167+K168","v":0},{"$f":"L167+L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pass-throughs available",{"$f":"B157-B158","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit used with pass through",null,null,null,null,null,null,null,null,null,{"$f":"IF(K169>K170,K170,K169)","v":0},{"$f":"IF(L169>L170,L170,L169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K167+K168-K170<0,0,K167+K168-K170)","v":0},{"$f":"IF(L167+L168-L170<0,0,L167+L168-L170)","v":0},{"$f":"IF(M167+M168-M170<0,0,M167+M168-M170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit",{"$f":"+B160","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"IF(+K162+K168-K171<0,0,+K162+K168-K171)","v":18071.958085465016},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":18523.757037601637},{"$f":"IF(+M162+M168-M171<0,0,+M162+M168-M171)","v":18986.850963541685},19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Taxes remaining after Federal PTC credit 10 (goes to ITC calc)",{"$f":"B173","v":0},0,0,0,0,0,16781.609632329204,17201.14987313743,17631.178619965889,{"$f":"K173","v":18071.958085465016},{"$f":"IF(+L162+L168-L171<0,0,+L162+L168-L171)","v":18523.757037601637},18986.850963541685,19461.522237630212,19948.060293570965,20446.761800910255,20957.930845933028,21590.858714372618,22378.943550705451,23188.838536444629,24021.923431943414,24878.807783271091,25760.12147454793,26666.510518703784,27598.637493037048,28557.181958018762,29542.840886785234,30556.329105424931,31598.379744330716,32669.744700894847,33771.195113831011]
["Pass-throughs available",{"$f":"B170-B171","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTC2 Calculations (not used)","index":38,"n_rows":122,"n_cols":31,"rows_kept":122,"cut":false,"hidden":true,"merged":[]}
["USE THIS AS A TEMPLATE FOR TAX CREDIT CALCULATOR"]
[]
[]
[]
["PRODUCTION TAX CREDITS","FEDERAL","STATE"]
["Refundable tax credits?",null,{"$f":"'Tax Credits'!E19","v":"False"}]
["Allow PTC carry forward?",null,{"$f":"'Tax Credits'!E20","v":"True"}]
["Maximum years PTC carry forward?",null,{"$f":"'Tax Credits'!E21","v":10}]
[]
[]
[null,{"$f":"'Taxes & Fees'!C202","v":1},{"$f":"'Taxes & Fees'!D202","v":2},{"$f":"'Taxes & Fees'!E202","v":3},{"$f":"'Taxes & Fees'!F202","v":4},{"$f":"'Taxes & Fees'!G202","v":5},{"$f":"'Taxes & Fees'!H202","v":6},{"$f":"'Taxes & Fees'!I202","v":7},{"$f":"'Taxes & Fees'!J202","v":8},{"$f":"'Taxes & Fees'!K202","v":9},{"$f":"'Taxes & Fees'!L202","v":10},{"$f":"'Taxes & Fees'!M202","v":11},{"$f":"'Taxes & Fees'!N202","v":12},{"$f":"'Taxes & Fees'!O202","v":13},{"$f":"'Taxes & Fees'!P202","v":14},{"$f":"'Taxes & Fees'!Q202","v":15},{"$f":"'Taxes & Fees'!R202","v":16},{"$f":"'Taxes & Fees'!S202","v":17},{"$f":"'Taxes & Fees'!T202","v":18},{"$f":"'Taxes & Fees'!U202","v":19},{"$f":"'Taxes & Fees'!V202","v":20},{"$f":"'Taxes & Fees'!W202","v":21},{"$f":"'Taxes & Fees'!X202","v":22},{"$f":"'Taxes & Fees'!Y202","v":23},{"$f":"'Taxes & Fees'!Z202","v":24},{"$f":"'Taxes & Fees'!AA202","v":25},{"$f":"'Taxes & Fees'!AB202","v":26},{"$f":"'Taxes & Fees'!AC202","v":27},{"$f":"'Taxes & Fees'!AD202","v":28},{"$f":"'Taxes & Fees'!AE202","v":29},{"$f":"'Taxes & Fees'!AF202","v":30}]
["STATE TAXES - PTC2"]
["State Taxes  remaining after PTC1",{"$f":"'Taxes & Fees'!C210","v":0},{"$f":"'Taxes & Fees'!D210","v":0},{"$f":"'Taxes & Fees'!E210","v":0},{"$f":"'Taxes & Fees'!F210","v":0},{"$f":"'Taxes & Fees'!G210","v":0},{"$f":"'Taxes & Fees'!H210","v":0},{"$f":"'Taxes & Fees'!I210","v":2876.8473655421494},{"$f":"'Taxes & Fees'!J210","v":2948.7685496807026},{"$f":"'Taxes & Fees'!K210","v":3022.4877634227241},{"$f":"'Taxes & Fees'!L210","v":3098.0499575082886},{"$f":"'Taxes & Fees'!M210","v":3175.5012064459952},{"$f":"'Taxes & Fees'!N210","v":3254.8887366071458},{"$f":"'Taxes & Fees'!O210","v":3336.2609550223219},{"$f":"'Taxes & Fees'!P210","v":3419.6674788978798},{"$f":"'Taxes & Fees'!Q210","v":3505.1591658703296},{"$f":"'Taxes & Fees'!R210","v":3592.7881450170908},{"$f":"'Taxes & Fees'!S210","v":3701.2900653210204},{"$f":"'Taxes & Fees'!T210","v":3836.3903229780772},{"$f":"'Taxes & Fees'!U210","v":3975.229463390508},{"$f":"'Taxes & Fees'!V210","v":4118.0440169045851},{"$f":"'Taxes & Fees'!W210","v":4264.9384771321866},{"$f":"'Taxes & Fees'!X210","v":4416.0208242082172},{"$f":"'Taxes & Fees'!Y210","v":4571.4018032063632},{"$f":"'Taxes & Fees'!Z210","v":4731.1949988063516},{"$f":"'Taxes & Fees'!AA210","v":4895.5169070889306},{"$f":"'Taxes & Fees'!AB210","v":5064.4870091631828},{"$f":"'Taxes & Fees'!AC210","v":5238.227846644274},{"$f":"'Taxes & Fees'!AD210","v":5416.865099028123},{"$f":"'Taxes & Fees'!AE210","v":5600.5276630105454},{"$f":"'Taxes & Fees'!AF210","v":5789.347733799601}]
[]
["STATE PTC"]
["State Tax Credit Applied",{"$f":"-(B29+B39+B49+B59+B69+B79+B89+B99+B109+B119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Tax Credit Applied (with sensitivity PTC2)",{"$f":"B16","v":0},{"$f":"C16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Taxes on grants",{"$f":"'Funding Schedule'!E260","v":0},{"$f":"'Funding Schedule'!F260","v":0},{"$f":"'Funding Schedule'!G260","v":0},{"$f":"'Funding Schedule'!H260","v":0},{"$f":"'Funding Schedule'!I260","v":0},{"$f":"'Funding Schedule'!J260","v":0},{"$f":"'Funding Schedule'!K260","v":0},{"$f":"'Funding Schedule'!L260","v":0},{"$f":"'Funding Schedule'!M260","v":0},{"$f":"'Funding Schedule'!N260","v":0},{"$f":"'Funding Schedule'!O260","v":0},{"$f":"'Funding Schedule'!P260","v":0},{"$f":"'Funding Schedule'!Q260","v":0},{"$f":"'Funding Schedule'!R260","v":0},{"$f":"'Funding Schedule'!S260","v":0},{"$f":"'Funding Schedule'!T260","v":0},{"$f":"'Funding Schedule'!U260","v":0},{"$f":"'Funding Schedule'!V260","v":0},{"$f":"'Funding Schedule'!W260","v":0},{"$f":"'Funding Schedule'!X260","v":0},{"$f":"'Funding Schedule'!Y260","v":0},{"$f":"'Funding Schedule'!Z260","v":0},{"$f":"'Funding Schedule'!AA260","v":0},{"$f":"'Funding Schedule'!AB260","v":0},{"$f":"'Funding Schedule'!AC260","v":0},{"$f":"'Funding Schedule'!AD260","v":0},{"$f":"'Funding Schedule'!AE260","v":0},{"$f":"'Funding Schedule'!AF260","v":0},{"$f":"'Funding Schedule'!AG260","v":0},{"$f":"'Funding Schedule'!AH260","v":0}]
["Net State Tax",{"$f":"+'PTC2 Calculations (not used)'!B13-B17+B18","v":0},{"$f":"+'PTC2 Calculations (not used)'!C13-C17+C18","v":0},{"$f":"+'PTC2 Calculations (not used)'!D13-D17+D18","v":0},{"$f":"+'PTC2 Calculations (not used)'!E13-E17+E18","v":0},{"$f":"+'PTC2 Calculations (not used)'!F13-F17+F18","v":0},{"$f":"+'PTC2 Calculations (not used)'!G13-G17+G18","v":0},{"$f":"+'PTC2 Calculations (not used)'!H13-H17+H18","v":2876.8473655421494},{"$f":"+'PTC2 Calculations (not used)'!I13-I17+I18","v":2948.7685496807026},{"$f":"+'PTC2 Calculations (not used)'!J13-J17+J18","v":3022.4877634227241},{"$f":"+'PTC2 Calculations (not used)'!K13-K17+K18","v":3098.0499575082886},{"$f":"+'PTC2 Calculations (not used)'!L13-L17+L18","v":3175.5012064459952},{"$f":"+'PTC2 Calculations (not used)'!M13-M17+M18","v":3254.8887366071458},{"$f":"+'PTC2 Calculations (not used)'!N13-N17+N18","v":3336.2609550223219},{"$f":"+'PTC2 Calculations (not used)'!O13-O17+O18","v":3419.6674788978798},{"$f":"+'PTC2 Calculations (not used)'!P13-P17+P18","v":3505.1591658703296},{"$f":"+'PTC2 Calculations (not used)'!Q13-Q17+Q18","v":3592.7881450170908},{"$f":"+'PTC2 Calculations (not used)'!R13-R17+R18","v":3701.2900653210204},{"$f":"+'PTC2 Calculations (not used)'!S13-S17+S18","v":3836.3903229780772},{"$f":"+'PTC2 Calculations (not used)'!T13-T17+T18","v":3975.229463390508},{"$f":"+'PTC2 Calculations (not used)'!U13-U17+U18","v":4118.0440169045851},{"$f":"+'PTC2 Calculations (not used)'!V13-V17+V18","v":4264.9384771321866},{"$f":"+'PTC2 Calculations (not used)'!W13-W17+W18","v":4416.0208242082172},{"$f":"+'PTC2 Calculations (not used)'!X13-X17+X18","v":4571.4018032063632},{"$f":"+'PTC2 Calculations (not used)'!Y13-Y17+Y18","v":4731.1949988063516},{"$f":"+'PTC2 Calculations (not used)'!Z13-Z17+Z18","v":4895.5169070889306},{"$f":"+'PTC2 Calculations (not used)'!AA13-AA17+AA18","v":5064.4870091631828},{"$f":"+'PTC2 Calculations (not used)'!AB13-AB17+AB18","v":5238.227846644274},{"$f":"+'PTC2 Calculations (not used)'!AC13-AC17+AC18","v":5416.865099028123},{"$f":"+'PTC2 Calculations (not used)'!AD13-AD17+AD18","v":5600.5276630105454},{"$f":"+'PTC2 Calculations (not used)'!AE13-AE17+AE18","v":5789.347733799601}]
[]
["Tax Credit (Year 1)"]
["State Taxes Before Credit 1",{"$f":"B13","v":0},{"$f":"C13","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit (from taxes and fees)",{"$f":"'Taxes & Fees'!C$43","v":0}]
["Investment Tax Credit"]
["Credit  amount",{"$f":"SUM(B23:B24)","v":0}]
["Number years carryover",{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number years remaining",{"$f":"IF(B26>0,B26,0)","v":10},{"$f":"IF(B27>0,B27-1,IF(C26>0,C26,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",{"$f":"+B25","v":0},{"$f":"IF(C27>0,B30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",{"$f":"IF(B28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(B28<B22,-B28,-B22),-B28),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(C28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(C28<C22,-C28,-C22),-C28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(D28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(D28<D22,-D28,-D22),-D28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(E28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E28<E22,-E28,-E22),-E28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F28<F22,-F28,-F22),-F28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G28<G22,-G28,-G22),-G28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H28<H22,-H28,-H22),-H28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I28<I22,-I28,-I22),-I28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J28<J22,-J28,-J22),-J28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K28<K22,-K28,-K22),-K28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L28<L22,-L28,-L22),-L28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M28<M22,-M28,-M22),-M28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N28<N22,-N28,-N22),-N28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O28<O22,-O28,-O22),-O28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P28<P22,-P28,-P22),-P28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q28<Q22,-Q28,-Q22),-Q28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R28<R22,-R28,-R22),-R28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S28<S22,-S28,-S22),-S28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T28<T22,-T28,-T22),-T28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U28<U22,-U28,-U22),-U28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V28<V22,-V28,-V22),-V28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W28<W22,-W28,-W22),-W28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X28<X22,-X28,-X22),-X28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y28<Y22,-Y28,-Y22),-Y28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z28<Z22,-Z28,-Z22),-Z28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA28<AA22,-AA28,-AA22),-AA28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB28<AB22,-AB28,-AB22),-AB28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC28<AC22,-AC28,-AC22),-AC28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD28<AD22,-AD28,-AD22),-AD28),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE28>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE28<AE22,-AE28,-AE22),-AE28),0))","v":0}]
["Ending Balance Credit Available",{"$f":"IF(B28>=B28,B28+B29,B28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 1",{"$f":"+B22+B29","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 2)"]
["State Taxes Before Credit 2",{"$f":"+B31","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,{"$f":"'Taxes & Fees'!D$43","v":0}]
["Credit  amount",null,{"$f":"SUM(C34:C34)","v":0}]
["Number years carryover",null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,{"$f":"IF(C36>0,C36,0)","v":10},{"$f":"IF(C37>0,C37-1,IF(D36>0,D36,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,{"$f":"+C35","v":0},{"$f":"IF(D37>0,C40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,{"$f":"IF(C38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(C38<C33,-C38,-C33),-C38),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(D38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(D38<D33,-D38,-D33),-D38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(E38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E38<E33,-E38,-E33),-E38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F38<F33,-F38,-F33),-F38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G38<G33,-G38,-G33),-G38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H38<H33,-H38,-H33),-H38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I38<I33,-I38,-I33),-I38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J38<J33,-J38,-J33),-J38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K38<K33,-K38,-K33),-K38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L38<L33,-L38,-L33),-L38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M38<M33,-M38,-M33),-M38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N38<N33,-N38,-N33),-N38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O38<O33,-O38,-O33),-O38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P38<P33,-P38,-P33),-P38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q38<Q33,-Q38,-Q33),-Q38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R38<R33,-R38,-R33),-R38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S38<S33,-S38,-S33),-S38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T38<T33,-T38,-T33),-T38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U38<U33,-U38,-U33),-U38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V38<V33,-V38,-V33),-V38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W38<W33,-W38,-W33),-W38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X38<X33,-X38,-X33),-X38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y38<Y33,-Y38,-Y33),-Y38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z38<Z33,-Z38,-Z33),-Z38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA38<AA33,-AA38,-AA33),-AA38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB38<AB33,-AB38,-AB33),-AB38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC38<AC33,-AC38,-AC33),-AC38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD38<AD33,-AD38,-AD33),-AD38),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE38>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE38<AE33,-AE38,-AE33),-AE38),0))","v":0}]
["Ending Balance Credit Available",null,{"$f":"IF(C38>=C38,C38+C39,C38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 2",{"$f":"+B33","v":0},{"$f":"+C33+C39","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 3)"]
["State Taxes Before Credit 3",{"$f":"+B41","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,{"$f":"'Taxes & Fees'!E$43","v":0}]
["Credit  amount",null,null,{"$f":"SUM(D44:D44)","v":0}]
["Number years carryover",null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,{"$f":"IF(D46>0,D46,0)","v":10},{"$f":"IF(D47>0,D47-1,IF(E46>0,E46,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,{"$f":"+D45","v":0},{"$f":"IF(E47>0,D50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,{"$f":"IF(D48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(D48<D43,-D48,-D43),-D48),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(E48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E48<E43,-E48,-E43),-E48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F48<F43,-F48,-F43),-F48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G48<G43,-G48,-G43),-G48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H48<H43,-H48,-H43),-H48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I48<I43,-I48,-I43),-I48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J48<J43,-J48,-J43),-J48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K48<K43,-K48,-K43),-K48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L48<L43,-L48,-L43),-L48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M48<M43,-M48,-M43),-M48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N48<N43,-N48,-N43),-N48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O48<O43,-O48,-O43),-O48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P48<P43,-P48,-P43),-P48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q48<Q43,-Q48,-Q43),-Q48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R48<R43,-R48,-R43),-R48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S48<S43,-S48,-S43),-S48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T48<T43,-T48,-T43),-T48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U48<U43,-U48,-U43),-U48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V48<V43,-V48,-V43),-V48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W48<W43,-W48,-W43),-W48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X48<X43,-X48,-X43),-X48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y48<Y43,-Y48,-Y43),-Y48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z48<Z43,-Z48,-Z43),-Z48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA48<AA43,-AA48,-AA43),-AA48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB48<AB43,-AB48,-AB43),-AB48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC48<AC43,-AC48,-AC43),-AC48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD48<AD43,-AD48,-AD43),-AD48),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE48>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE48<AE43,-AE48,-AE43),-AE48),0))","v":0}]
["Ending Balance Credit Available",null,null,{"$f":"IF(D48>=D48,D48+D49,D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 3",{"$f":"+B43","v":0},{"$f":"+C43","v":0},{"$f":"+D43+D49","v":0},0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 4)"]
["State Taxes Before Credit 4",{"$f":"+B51","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,{"$f":"'Taxes & Fees'!F$43","v":0}]
["Credit  amount",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
["Number years carryover",null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,{"$f":"IF(E56>0,E56,0)","v":10},{"$f":"IF(E57>0,E57-1,IF(F56>0,F56,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,{"$f":"+E55","v":0},{"$f":"IF(F57>0,E60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,{"$f":"IF(E58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(E58<E53,-E58,-E53),-E58),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(F58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F58<F53,-F58,-F53),-F58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G58<G53,-G58,-G53),-G58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H58<H53,-H58,-H53),-H58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I58<I53,-I58,-I53),-I58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J58<J53,-J58,-J53),-J58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K58<K53,-K58,-K53),-K58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L58<L53,-L58,-L53),-L58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M58<M53,-M58,-M53),-M58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N58<N53,-N58,-N53),-N58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O58<O53,-O58,-O53),-O58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P58<P53,-P58,-P53),-P58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q58<Q53,-Q58,-Q53),-Q58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R58<R53,-R58,-R53),-R58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S58<S53,-S58,-S53),-S58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T58<T53,-T58,-T53),-T58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U58<U53,-U58,-U53),-U58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V58<V53,-V58,-V53),-V58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W58<W53,-W58,-W53),-W58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X58<X53,-X58,-X53),-X58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y58<Y53,-Y58,-Y53),-Y58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z58<Z53,-Z58,-Z53),-Z58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA58<AA53,-AA58,-AA53),-AA58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB58<AB53,-AB58,-AB53),-AB58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC58<AC53,-AC58,-AC53),-AC58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD58<AD53,-AD58,-AD53),-AD58),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE58>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE58<AE53,-AE58,-AE53),-AE58),0))","v":0}]
["Ending Balance Credit Available",null,null,null,{"$f":"IF(E58>=E58,E58+E59,E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 4",{"$f":"+B53","v":0},{"$f":"+C53","v":0},{"$f":"+D53","v":0},{"$f":"+E53+E59","v":0},0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 5)"]
["State Taxes Before Credit 5",{"$f":"+B61","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,{"$f":"'Taxes & Fees'!G$43","v":0}]
["Credit  amount",null,null,null,null,{"$f":"SUM(F64:F64)","v":0}]
["Number years carryover",null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,{"$f":"IF(F66>0,F66,0)","v":10},{"$f":"IF(F67>0,F67-1,IF(G66>0,G66,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,{"$f":"+F65","v":0},{"$f":"IF(G67>0,F70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,{"$f":"IF(F68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(F68<F63,-F68,-F63),-F68),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(G68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G68<G63,-G68,-G63),-G68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H68<H63,-H68,-H63),-H68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I68<I63,-I68,-I63),-I68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J68<J63,-J68,-J63),-J68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K68<K63,-K68,-K63),-K68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L68<L63,-L68,-L63),-L68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M68<M63,-M68,-M63),-M68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N68<N63,-N68,-N63),-N68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O68<O63,-O68,-O63),-O68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P68<P63,-P68,-P63),-P68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q68<Q63,-Q68,-Q63),-Q68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R68<R63,-R68,-R63),-R68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S68<S63,-S68,-S63),-S68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T68<T63,-T68,-T63),-T68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U68<U63,-U68,-U63),-U68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V68<V63,-V68,-V63),-V68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W68<W63,-W68,-W63),-W68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X68<X63,-X68,-X63),-X68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y68<Y63,-Y68,-Y63),-Y68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z68<Z63,-Z68,-Z63),-Z68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA68<AA63,-AA68,-AA63),-AA68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB68<AB63,-AB68,-AB63),-AB68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC68<AC63,-AC68,-AC63),-AC68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD68<AD63,-AD68,-AD63),-AD68),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE68>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE68<AE63,-AE68,-AE63),-AE68),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,{"$f":"IF(F68>=F68,F68+F69,F68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 5",{"$f":"+B63","v":0},{"$f":"+C63","v":0},{"$f":"+D63","v":0},{"$f":"+E63","v":0},{"$f":"+F63+F69","v":0},0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 6)"]
["State Taxes Before Credit 6",{"$f":"+B71","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,{"$f":"'Taxes & Fees'!H$43","v":0}]
["Credit  amount",null,null,null,null,null,{"$f":"SUM(G74:G74)","v":0}]
["Number years carryover",null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,{"$f":"IF(G76>0,G76,0)","v":10},{"$f":"IF(G77>0,G77-1,IF(H76>0,H76,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,{"$f":"+G75","v":0},{"$f":"IF(H77>0,G80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,{"$f":"IF(G78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(G78<G73,-G78,-G73),-G78),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(H78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H78<H73,-H78,-H73),-H78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I78<I73,-I78,-I73),-I78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J78<J73,-J78,-J73),-J78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K78<K73,-K78,-K73),-K78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L78<L73,-L78,-L73),-L78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M78<M73,-M78,-M73),-M78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N78<N73,-N78,-N73),-N78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O78<O73,-O78,-O73),-O78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P78<P73,-P78,-P73),-P78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q78<Q73,-Q78,-Q73),-Q78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R78<R73,-R78,-R73),-R78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S78<S73,-S78,-S73),-S78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T78<T73,-T78,-T73),-T78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U78<U73,-U78,-U73),-U78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V78<V73,-V78,-V73),-V78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W78<W73,-W78,-W73),-W78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X78<X73,-X78,-X73),-X78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y78<Y73,-Y78,-Y73),-Y78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z78<Z73,-Z78,-Z73),-Z78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA78<AA73,-AA78,-AA73),-AA78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB78<AB73,-AB78,-AB73),-AB78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC78<AC73,-AC78,-AC73),-AC78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD78<AD73,-AD78,-AD73),-AD78),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE78>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE78<AE73,-AE78,-AE73),-AE78),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,{"$f":"IF(G78>=G78,G78+G79,G78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 6",{"$f":"+B73","v":0},{"$f":"+C73","v":0},{"$f":"+D73","v":0},{"$f":"+E73","v":0},{"$f":"+F73","v":0},{"$f":"+G73+G79","v":0},2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 7)"]
["State Taxes Before Credit 7",{"$f":"+B81","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,{"$f":"'Taxes & Fees'!I$43","v":0}]
["Credit  amount",null,null,null,null,null,null,{"$f":"SUM(H84:H84)","v":0}]
["Number years carryover",null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,{"$f":"IF(H86>0,H86,0)","v":10},{"$f":"IF(H87>0,H87-1,IF(I86>0,I86,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,{"$f":"+H85","v":0},{"$f":"IF(I87>0,H90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,{"$f":"IF(H88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(H88<H83,-H88,-H83),-H88),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(I88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I88<I83,-I88,-I83),-I88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J88<J83,-J88,-J83),-J88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K88<K83,-K88,-K83),-K88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L88<L83,-L88,-L83),-L88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M88<M83,-M88,-M83),-M88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N88<N83,-N88,-N83),-N88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O88<O83,-O88,-O83),-O88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P88<P83,-P88,-P83),-P88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q88<Q83,-Q88,-Q83),-Q88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R88<R83,-R88,-R83),-R88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S88<S83,-S88,-S83),-S88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T88<T83,-T88,-T83),-T88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U88<U83,-U88,-U83),-U88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V88<V83,-V88,-V83),-V88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W88<W83,-W88,-W83),-W88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X88<X83,-X88,-X83),-X88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y88<Y83,-Y88,-Y83),-Y88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z88<Z83,-Z88,-Z83),-Z88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA88<AA83,-AA88,-AA83),-AA88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB88<AB83,-AB88,-AB83),-AB88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC88<AC83,-AC88,-AC83),-AC88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD88<AD83,-AD88,-AD83),-AD88),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE88>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE88<AE83,-AE88,-AE83),-AE88),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,{"$f":"IF(H88>=H88,H88+H89,H88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 7",{"$f":"+B83","v":0},0,0,0,0,0,{"$f":"+H83+H89","v":2876.8473655421494},2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 8)"]
["State Taxes Before Credit 8",{"$f":"+B91","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!J$43","v":0}]
["Credit  amount",null,null,null,null,null,null,null,{"$f":"SUM(I94:I94)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,{"$f":"IF(I96>0,I96,0)","v":10},{"$f":"IF(I97>0,I97-1,IF(J96>0,J96,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,{"$f":"+I95","v":0},{"$f":"IF(J97>0,I100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,{"$f":"IF(I98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(I98<I93,-I98,-I93),-I98),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(J98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J98<J93,-J98,-J93),-J98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K98<K93,-K98,-K93),-K98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L98<L93,-L98,-L93),-L98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M98<M93,-M98,-M93),-M98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N98<N93,-N98,-N93),-N98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O98<O93,-O98,-O93),-O98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P98<P93,-P98,-P93),-P98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q98<Q93,-Q98,-Q93),-Q98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R98<R93,-R98,-R93),-R98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S98<S93,-S98,-S93),-S98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T98<T93,-T98,-T93),-T98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U98<U93,-U98,-U93),-U98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V98<V93,-V98,-V93),-V98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W98<W93,-W98,-W93),-W98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X98<X93,-X98,-X93),-X98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y98<Y93,-Y98,-Y93),-Y98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z98<Z93,-Z98,-Z93),-Z98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA98<AA93,-AA98,-AA93),-AA98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB98<AB93,-AB98,-AB93),-AB98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC98<AC93,-AC98,-AC93),-AC98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD98<AD93,-AD98,-AD93),-AD98),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE98>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE98<AE93,-AE98,-AE93),-AE98),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,{"$f":"IF(I98>=I98,I98+I99,I98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 8",{"$f":"+B93","v":0},0,0,0,0,0,2876.8473655421494,{"$f":"+I93+I99","v":2948.7685496807026},3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 9)"]
["State Taxes Before Credit 9",{"$f":"+B101","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!K$43","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,{"$f":"SUM(J104:J104)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,{"$f":"IF(J106>0,J106,0)","v":10},{"$f":"IF(J107>0,J107-1,IF(K106>0,K106,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,{"$f":"+J105","v":0},{"$f":"IF(K107>0,J110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,{"$f":"IF(J108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(J108<J103,-J108,-J103),-J108),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(K108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K108<K103,-K108,-K103),-K108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L108<L103,-L108,-L103),-L108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M108<M103,-M108,-M103),-M108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N108<N103,-N108,-N103),-N108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O108<O103,-O108,-O103),-O108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P108<P103,-P108,-P103),-P108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q108<Q103,-Q108,-Q103),-Q108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R108<R103,-R108,-R103),-R108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S108<S103,-S108,-S103),-S108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T108<T103,-T108,-T103),-T108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U108<U103,-U108,-U103),-U108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V108<V103,-V108,-V103),-V108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W108<W103,-W108,-W103),-W108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X108<X103,-X108,-X103),-X108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y108<Y103,-Y108,-Y103),-Y108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z108<Z103,-Z108,-Z103),-Z108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA108<AA103,-AA108,-AA103),-AA108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB108<AB103,-AB108,-AB103),-AB108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC108<AC103,-AC108,-AC103),-AC108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD108<AD103,-AD108,-AD103),-AD108),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE108>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE108<AE103,-AE108,-AE103),-AE108),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,{"$f":"IF(J108>=J108,J108+J109,J108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxes remaining after credit 9",{"$f":"+B103","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,{"$f":"+J103+J109","v":3022.4877634227241},3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["Tax Credit (Year 10)"]
["State Taxes Before Credit 10",{"$f":"+B111","v":0},0,0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,3098.0499575082886,3175.5012064459952,3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]
["PTC Credit",null,null,null,null,null,null,null,null,null,{"$f":"'Taxes & Fees'!L$43","v":0}]
["Credit  amount",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K114:K114)","v":0}]
["Number years carryover",null,null,null,null,null,null,null,null,null,{"$f":"+'PTC2 Calculations (not used)'!$C$8","v":10}]
["Number months remaining",null,null,null,null,null,null,null,null,null,{"$f":"IF(K116>0,K116,0)","v":10},{"$f":"IF(K117>0,K117-1,IF(L116>0,L116,0))","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
["Beginning credit available",null,null,null,null,null,null,null,null,null,{"$f":"+K115","v":0},{"$f":"IF(L117>0,K120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Credit Used",null,null,null,null,null,null,null,null,null,{"$f":"IF(K118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(K118<K113,-K118,-K113),-K118),0)","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(L118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(L118<L113,-L118,-L113),-L118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(M118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(M118<M113,-M118,-M113),-M118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(N118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(N118<N113,-N118,-N113),-N118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(O118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(O118<O113,-O118,-O113),-O118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(P118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(P118<P113,-P118,-P113),-P118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Q118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Q118<Q113,-Q118,-Q113),-Q118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(R118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(R118<R113,-R118,-R113),-R118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(S118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(S118<S113,-S118,-S113),-S118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(T118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(T118<T113,-T118,-T113),-T118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(U118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(U118<U113,-U118,-U113),-U118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(V118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(V118<V113,-V118,-V113),-V118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(W118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(W118<W113,-W118,-W113),-W118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(X118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(X118<X113,-X118,-X113),-X118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Y118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Y118<Y113,-Y118,-Y113),-Y118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(Z118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(Z118<Z113,-Z118,-Z113),-Z118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AA118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AA118<AA113,-AA118,-AA113),-AA118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AB118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AB118<AB113,-AB118,-AB113),-AB118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AC118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AC118<AC113,-AC118,-AC113),-AC118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AD118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AD118<AD113,-AD118,-AD113),-AD118),0))","v":0},{"$f":"IF('PTC2 Calculations (not used)'!$C$7=\"False\",0,IF(AE118>0,IF('PTC2 Calculations (not used)'!$C$6=\"False\",IF(AE118<AE113,-AE118,-AE113),-AE118),0))","v":0}]
["Ending Balance Credit Available",null,null,null,null,null,null,null,null,null,{"$f":"IF(K118>=K118,K118+K119,K118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RESULT"]
["Taxes remaining after PTC2 10 (goes to ITC calc)",{"$f":"+B$113","v":0},{"$f":"+C$113","v":0},0,0,0,0,2876.8473655421494,2948.7685496807026,3022.4877634227241,{"$f":"+K$113+K$119","v":3098.0499575082886},{"$f":"+L$113+L$119","v":3175.5012064459952},3254.8887366071458,3336.2609550223219,3419.6674788978798,3505.1591658703296,3592.7881450170908,3701.2900653210204,3836.3903229780772,3975.229463390508,4118.0440169045851,4264.9384771321866,4416.0208242082172,4571.4018032063632,4731.1949988063516,4895.5169070889306,5064.4870091631828,5238.227846644274,5416.865099028123,5600.5276630105454,5789.347733799601]

{"sheet":"Cost Escalation","index":39,"n_rows":322,"n_cols":32,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Cost Escalation",{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
["LINKS TO SCENARIO SHEET",null,{"$f":"Description","v":"1  Riverside Hotel"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,{"$f":"IF(ISBLANK(Scenarios!C122)=FALSE,Scenarios!C122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D122)=FALSE,Scenarios!D122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E122)=FALSE,Scenarios!E122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F122)=FALSE,Scenarios!F122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G122)=FALSE,Scenarios!G122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H122)=FALSE,Scenarios!H122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I122)=FALSE,Scenarios!I122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J122)=FALSE,Scenarios!J122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K122)=FALSE,Scenarios!K122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L122)=FALSE,Scenarios!L122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M122)=FALSE,Scenarios!M122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N122)=FALSE,Scenarios!N122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O122)=FALSE,Scenarios!O122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P122)=FALSE,Scenarios!P122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q122)=FALSE,Scenarios!Q122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R122)=FALSE,Scenarios!R122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S122)=FALSE,Scenarios!S122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T122)=FALSE,Scenarios!T122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U122)=FALSE,Scenarios!U122,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V122)=FALSE,Scenarios!V122,\"\")","v":"End"}]
["Scenario",1,{"$f":"IF(ISBLANK(Scenarios!C134)=FALSE,Scenarios!C134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D134)=FALSE,Scenarios!D134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E134)=FALSE,Scenarios!E134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F134)=FALSE,Scenarios!F134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G134)=FALSE,Scenarios!G134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H134)=FALSE,Scenarios!H134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I134)=FALSE,Scenarios!I134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J134)=FALSE,Scenarios!J134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K134)=FALSE,Scenarios!K134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L134)=FALSE,Scenarios!L134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M134)=FALSE,Scenarios!M134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N134)=FALSE,Scenarios!N134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O134)=FALSE,Scenarios!O134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P134)=FALSE,Scenarios!P134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q134)=FALSE,Scenarios!Q134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R134)=FALSE,Scenarios!R134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S134)=FALSE,Scenarios!S134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T134)=FALSE,Scenarios!T134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U134)=FALSE,Scenarios!U134,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V134)=FALSE,Scenarios!V134,\"\")","v":0}]
[]
[]
["WORKSPACE (Optional)"]
[null,null,null,null,1,2,{"$f":"F9+1","v":3},4,5,6,7,8,9,10,11]
[]
[]
[]
["ARE ESCALATION FACTORS ENTERED AS RELATIVE TO INFLATION?"]
["Selected Forcast",{"$f":"+WhatIf!B7","v":"Likely"},"(From \"What If\" tab)"]
["Include general inflation?","True",{"$f":"IF(B15=\"True\",+General!D145,0)","v":2.5000000000000001E-2},"(Factor)"]
[null,{"$f":"IF(B15=\"True\",\"ESCALATION RATES ARE RELATIVE TO INFLATION\",\"ESCALATION RATES INCLUDE INFLATION\")","v":"ESCALATION RATES ARE RELATIVE TO INFLATION"}]
[]
["ENTER LIBRARY OF LIKELY, AGRRESSIVE, AND CONSERVATIVE FORECASTS"]
[]
["Forecast:","Likely"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2015},{"$f":"+B22+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+S22+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[{"$f":"IF(B15=\"True\",\"Escalation Above General Inflation\",\"Escalation Factors\")","v":"Escalation Above General Inflation"},{"$f":"FirstYear_0or1","v":1},{"$f":"+B23+1","v":2},{"$f":"+C23+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S23+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description"]
["SALES & SAVINGS"]
[{"$f":"+'Sales & Savings'!E$17","v":"Avoided Electricity Purchases"}]
[{"$f":"+'Sales & Savings'!E$24","v":"Avoided Boiler Fuel Purchases"}]
[{"$f":"+'Sales & Savings'!E$31","v":0}]
[{"$f":"+'Sales & Savings'!E$38","v":0}]
[{"$f":"+'Sales & Savings'!E$45","v":"Electricity Sales, "}]
[{"$f":"+'Sales & Savings'!E$52","v":0}]
[{"$f":"+'Sales & Savings'!E$59","v":0}]
[{"$f":"+'Sales & Savings'!E$66","v":0}]
[{"$f":"+'Sales & Savings'!E$73","v":0}]
["ENVIRONMENTAL CREDITS"]
[{"$f":"+'Prod Incentives'!E$17","v":0}]
[{"$f":"+'Prod Incentives'!E$26","v":0}]
["PRODUCTION INCENTIVES"]
[{"$f":"WhatIf!A14","v":"Federal PTC Description"}]
[{"$f":"WhatIf!A15","v":"State PTC Description"}]
[{"$f":"WhatIf!A16","v":"State PTC Description"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Variable Costs"}]
[{"$f":"+'O&M'!D$45","v":"Fixed Costs"}]
[{"$f":"+'O&M'!D$56","v":""}]
[{"$f":"+'O&M'!D$67","v":""}]
[{"$f":"'O&M'!D90","v":"Operating Labor"}]
[{"$f":"+'O&M'!D$97","v":"Insurance"}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"}]
["PURCHASED QUANTITIES"]
[{"$f":"+Purchases!D$21","v":"CHP Fuel"}]
[{"$f":"+Purchases!D$22","v":"Supplemental Fuel, Needs Unmet by CHP"}]
[{"$f":"+Purchases!D$23","v":0}]
[{"$f":"+Purchases!D$24","v":0}]
[{"$f":"+Purchases!D$25","v":0}]
[{"$f":"+Purchases!D$26","v":0}]
[{"$f":"+Purchases!D$27","v":0}]
[{"$f":"+Purchases!D$28","v":0}]
[{"$f":"+Purchases!D$29","v":0}]
[{"$f":"+Purchases!D$30","v":0}]
["OTHER"]
["Major Expenses"]
["Capital Expenditures"]
[]
[]
["Forecast:","Aggressive"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2015},{"$f":"+B68+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+S68+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"+AD68+1","v":2044},2045]
["Escalation Factors",1,{"$f":"+B69+1","v":2},{"$f":"+C69+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S69+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description",1,{"$f":"+B70+1","v":2},{"$f":"+C70+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S70+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["SALES"]
[{"$f":"+'Sales & Savings'!E$17","v":"Avoided Electricity Purchases"}]
[{"$f":"+'Sales & Savings'!E$24","v":"Avoided Boiler Fuel Purchases"}]
[{"$f":"+'Sales & Savings'!E$31","v":0}]
[{"$f":"+'Sales & Savings'!E$38","v":0}]
[{"$f":"+'Sales & Savings'!E$45","v":"Electricity Sales, "}]
[{"$f":"+'Sales & Savings'!E$52","v":0}]
[{"$f":"+'Sales & Savings'!E$59","v":0}]
[{"$f":"+'Sales & Savings'!E$66","v":0}]
[{"$f":"+'Sales & Savings'!E$73","v":0}]
[{"$f":"+A35","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$17","v":0}]
[{"$f":"+'Prod Incentives'!E$26","v":0}]
["PRODUCTION INCENTIVES"]
[{"$f":"A39","v":"Federal PTC Description"}]
[{"$f":"A40","v":"State PTC Description"}]
[{"$f":"A41","v":"State PTC Description"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Variable Costs"}]
[{"$f":"+'O&M'!D$45","v":"Fixed Costs"}]
[{"$f":"+'O&M'!D$56","v":""}]
[{"$f":"+'O&M'!D$67","v":""}]
[{"$f":"+'O&M'!D$82","v":0}]
[{"$f":"+'O&M'!D$97","v":"Insurance"}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"}]
["PURCHASED QUANTITIES"]
[{"$f":"+Purchases!D$21","v":"CHP Fuel"}]
[{"$f":"+Purchases!D$22","v":"Supplemental Fuel, Needs Unmet by CHP"}]
[{"$f":"+Purchases!D$23","v":0}]
[{"$f":"+Purchases!D$24","v":0}]
[{"$f":"+Purchases!D$25","v":0}]
[{"$f":"+Purchases!D$26","v":0}]
[{"$f":"+Purchases!D$27","v":0}]
[{"$f":"+Purchases!D$28","v":0}]
[{"$f":"+Purchases!D$29","v":0}]
[{"$f":"+Purchases!D$30","v":0}]
["OTHER"]
["Major Expenses"]
["Capital Expenditures"]
[]
[]
["Forecast:","Conservative"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2015},{"$f":"+B114+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+S114+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"+AD114+1","v":2044},2045]
["Escalation Factors",1,{"$f":"+B115+1","v":2},{"$f":"+C115+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S115+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description",1,{"$f":"+B116+1","v":2},{"$f":"+C116+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S116+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["SALES"]
[{"$f":"+'Sales & Savings'!E$17","v":"Avoided Electricity Purchases"}]
[{"$f":"+'Sales & Savings'!E$24","v":"Avoided Boiler Fuel Purchases"}]
[{"$f":"+'Sales & Savings'!E$31","v":0}]
[{"$f":"+'Sales & Savings'!E$38","v":0}]
[{"$f":"+'Sales & Savings'!E$45","v":"Electricity Sales, "}]
[{"$f":"+'Sales & Savings'!E$52","v":0}]
[{"$f":"+'Sales & Savings'!E$59","v":0}]
[{"$f":"+'Sales & Savings'!E$66","v":0}]
[{"$f":"+'Sales & Savings'!E$73","v":0}]
[{"$f":"+A81","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$17","v":0}]
[{"$f":"+'Prod Incentives'!E$26","v":0}]
[{"$f":"A84","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A85","v":"Federal PTC Description"}]
[{"$f":"A86","v":"State PTC Description"}]
[{"$f":"A87","v":"State PTC Description"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Variable Costs"}]
[{"$f":"+'O&M'!D$45","v":"Fixed Costs"}]
[{"$f":"+'O&M'!D$56","v":""}]
[{"$f":"+'O&M'!D$67","v":""}]
[{"$f":"+'O&M'!D$82","v":0}]
[{"$f":"+'O&M'!D$97","v":"Insurance"}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"}]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$21","v":"CHP Fuel"}]
[{"$f":"+Purchases!D$22","v":"Supplemental Fuel, Needs Unmet by CHP"}]
[{"$f":"+Purchases!D$23","v":0}]
[{"$f":"+Purchases!D$24","v":0}]
[{"$f":"+Purchases!D$25","v":0}]
[{"$f":"+Purchases!D$26","v":0}]
[{"$f":"+Purchases!D$27","v":0}]
[{"$f":"+Purchases!D$28","v":0}]
[{"$f":"+Purchases!D$29","v":0}]
[{"$f":"+Purchases!D$30","v":0}]
["OTHER"]
["Major Expenses"]
["Capital Expenditures"]
[]
[]
["Forecast:","None"]
[null,"Project Year"]
[null,{"$f":"+General!$D$21","v":2015},{"$f":"+B160+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+S160+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"+AD160+1","v":2044},2045]
["Escalation Factors",1,{"$f":"+B161+1","v":2},{"$f":"+C161+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S161+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
["Description",1,{"$f":"+B162+1","v":2},{"$f":"+C162+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S162+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"+A117","v":"SALES"}]
[{"$f":"+'Sales & Savings'!E$17","v":"Avoided Electricity Purchases"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$24","v":"Avoided Boiler Fuel Purchases"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$31","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$38","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$45","v":"Electricity Sales, "},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$52","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$59","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$66","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Sales & Savings'!E$73","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+A127","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$17","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'Prod Incentives'!E$26","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"A130","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A131","v":"Federal PTC Description"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"A132","v":"State PTC Description"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"A133","v":"State PTC Description"}]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Variable Costs"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'O&M'!D$45","v":"Fixed Costs"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'O&M'!D$56","v":""},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'O&M'!D$67","v":""},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'O&M'!D$82","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'O&M'!D$97","v":"Insurance"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$21","v":"CHP Fuel"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$22","v":"Supplemental Fuel, Needs Unmet by CHP"},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$23","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$24","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$25","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$26","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$27","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$28","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$29","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[{"$f":"+Purchases!D$30","v":0},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
["OTHER"]
["Major Expenses",{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
["Capital Expenditures",{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2},{"$f":"+IF($B$15=\"False\",0,General!$D$145)","v":2.5000000000000001E-2}]
[]
[]
["Escalation + Inflation (if included)","Project Year"]
["Description",1,{"$f":"+B205+1","v":2},{"$f":"+C205+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S205+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"+A25","v":"SALES & SAVINGS"}]
[{"$f":"+'Sales & Savings'!E$17","v":"Avoided Electricity Purchases"},{"$f":"IF($B$14=\"Likely\",C26+$C$15,IF($B$14=\"Aggressive\",B72+$C$15,IF($B$14=\"Conservative\",B118+$C$15,IF($B$14=\"None\",B164,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$24","v":"Avoided Boiler Fuel Purchases"},{"$f":"IF($B$14=\"Likely\",C27+$C$15,IF($B$14=\"Aggressive\",B73+$C$15,IF($B$14=\"Conservative\",B119+$C$15,IF($B$14=\"None\",B165,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$31","v":0},{"$f":"IF($B$14=\"Likely\",C28+$C$15,IF($B$14=\"Aggressive\",B74+$C$15,IF($B$14=\"Conservative\",B120+$C$15,IF($B$14=\"None\",B166,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$38","v":0},{"$f":"IF($B$14=\"Likely\",C29+$C$15,IF($B$14=\"Aggressive\",B75+$C$15,IF($B$14=\"Conservative\",B121+$C$15,IF($B$14=\"None\",B167,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$45","v":"Electricity Sales, "},{"$f":"IF($B$14=\"Likely\",C30+$C$15,IF($B$14=\"Aggressive\",B76+$C$15,IF($B$14=\"Conservative\",B122+$C$15,IF($B$14=\"None\",B168,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$52","v":0},{"$f":"IF($B$14=\"Likely\",C31+$C$15,IF($B$14=\"Aggressive\",B77+$C$15,IF($B$14=\"Conservative\",B123+$C$15,IF($B$14=\"None\",B169,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$59","v":0},{"$f":"IF($B$14=\"Likely\",C32+$C$15,IF($B$14=\"Aggressive\",B78+$C$15,IF($B$14=\"Conservative\",B124+$C$15,IF($B$14=\"None\",B170,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$66","v":0},{"$f":"IF($B$14=\"Likely\",C33+$C$15,IF($B$14=\"Aggressive\",B79+$C$15,IF($B$14=\"Conservative\",B125+$C$15,IF($B$14=\"None\",B171,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Sales & Savings'!E$73","v":0},{"$f":"IF($B$14=\"Likely\",C34+$C$15,IF($B$14=\"Aggressive\",B80+$C$15,IF($B$14=\"Conservative\",B126+$C$15,IF($B$14=\"None\",B172,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+A35","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$17","v":0},{"$f":"IF($B$14=\"Likely\",C36+$C$15,IF($B$14=\"Aggressive\",B82+$C$15,IF($B$14=\"Conservative\",B128+$C$15,IF($B$14=\"None\",B174,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'Prod Incentives'!E$26","v":0},{"$f":"IF($B$14=\"Likely\",C37+$C$15,IF($B$14=\"Aggressive\",B83+$C$15,IF($B$14=\"Conservative\",B129+$C$15,IF($B$14=\"None\",B175,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"A176","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A177","v":"Federal PTC Description"},{"$f":"IF($B$14=\"Likely\",C39+$C$15,IF($B$14=\"Aggressive\",B85+$C$15,IF($B$14=\"Conservative\",B131+$C$15,IF($B$14=\"None\",B177,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"A178","v":"State PTC Description"},{"$f":"IF($B$14=\"Likely\",C40+$C$15,IF($B$14=\"Aggressive\",B86+$C$15,IF($B$14=\"Conservative\",B132+$C$15,IF($B$14=\"None\",B178,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"A179","v":"State PTC Description"},{"$f":"IF($B$14=\"Likely\",C41+$C$15,IF($B$14=\"Aggressive\",B87+$C$15,IF($B$14=\"Conservative\",B133+$C$15,IF($B$14=\"None\",B179,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Variable Costs"},{"$f":"IF($B$14=\"Likely\",C43+$C$15,IF($B$14=\"Aggressive\",B89+$C$15,IF($B$14=\"Conservative\",B135+$C$15,IF($B$14=\"None\",B181,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'O&M'!D$45","v":"Fixed Costs"},{"$f":"IF($B$14=\"Likely\",C44+$C$15,IF($B$14=\"Aggressive\",B90+$C$15,IF($B$14=\"Conservative\",B136+$C$15,IF($B$14=\"None\",B182,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'O&M'!D$56","v":""},{"$f":"IF($B$14=\"Likely\",C45+$C$15,IF($B$14=\"Aggressive\",B91+$C$15,IF($B$14=\"Conservative\",B137+$C$15,IF($B$14=\"None\",B183,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'O&M'!D$67","v":""},{"$f":"IF($B$14=\"Likely\",C46+$C$15,IF($B$14=\"Aggressive\",B92+$C$15,IF($B$14=\"Conservative\",B138+$C$15,IF($B$14=\"None\",B184,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'O&M'!D$82","v":0},{"$f":"IF($B$14=\"Likely\",C47+$C$15,IF($B$14=\"Aggressive\",B93+$C$15,IF($B$14=\"Conservative\",B139+$C$15,IF($B$14=\"None\",B185,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'O&M'!D$97","v":"Insurance"},{"$f":"IF($B$14=\"Likely\",C48+$C$15,IF($B$14=\"Aggressive\",B94+$C$15,IF($B$14=\"Conservative\",B140+$C$15,IF($B$14=\"None\",B186,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"},{"$f":"IF($B$14=\"Likely\",C49+$C$15,IF($B$14=\"Aggressive\",B95+$C$15,IF($B$14=\"Conservative\",B141+$C$15,IF($B$14=\"None\",B187,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$21","v":"CHP Fuel"},{"$f":"IF($B$14=\"Likely\",C51+$C$15,IF($B$14=\"Aggressive\",B97+$C$15,IF($B$14=\"Conservative\",B143+$C$15,IF($B$14=\"None\",B189,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$22","v":"Supplemental Fuel, Needs Unmet by CHP"},{"$f":"IF($B$14=\"Likely\",C52+$C$15,IF($B$14=\"Aggressive\",B98+$C$15,IF($B$14=\"Conservative\",B144+$C$15,IF($B$14=\"None\",B190,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$23","v":0},{"$f":"IF($B$14=\"Likely\",C53+$C$15,IF($B$14=\"Aggressive\",B99+$C$15,IF($B$14=\"Conservative\",B145+$C$15,IF($B$14=\"None\",B191,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$24","v":0},{"$f":"IF($B$14=\"Likely\",C54+$C$15,IF($B$14=\"Aggressive\",B100+$C$15,IF($B$14=\"Conservative\",B146+$C$15,IF($B$14=\"None\",B192,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$25","v":0},{"$f":"IF($B$14=\"Likely\",C55+$C$15,IF($B$14=\"Aggressive\",B101+$C$15,IF($B$14=\"Conservative\",B147+$C$15,IF($B$14=\"None\",B193,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$26","v":0},{"$f":"IF($B$14=\"Likely\",C56+$C$15,IF($B$14=\"Aggressive\",B102+$C$15,IF($B$14=\"Conservative\",B148+$C$15,IF($B$14=\"None\",B194,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$27","v":0},{"$f":"IF($B$14=\"Likely\",C57+$C$15,IF($B$14=\"Aggressive\",B103+$C$15,IF($B$14=\"Conservative\",B149+$C$15,IF($B$14=\"None\",B195,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$28","v":0},{"$f":"IF($B$14=\"Likely\",C58+$C$15,IF($B$14=\"Aggressive\",B104+$C$15,IF($B$14=\"Conservative\",B150+$C$15,IF($B$14=\"None\",B196,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$29","v":0},{"$f":"IF($B$14=\"Likely\",C59+$C$15,IF($B$14=\"Aggressive\",B105+$C$15,IF($B$14=\"Conservative\",B151+$C$15,IF($B$14=\"None\",B197,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"+Purchases!D$30","v":0},{"$f":"IF($B$14=\"Likely\",C60+$C$15,IF($B$14=\"Aggressive\",B106+$C$15,IF($B$14=\"Conservative\",B152+$C$15,IF($B$14=\"None\",B198,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["OTHER"]
["Major Expenses",{"$f":"IF($B$14=\"Likely\",C62+$C$15,IF($B$14=\"Aggressive\",B108+$C$15,IF($B$14=\"Conservative\",B154+$C$15,IF($B$14=\"None\",B200,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Capital Expenditures",{"$f":"IF($B$14=\"Likely\",C63+$C$15,IF($B$14=\"Aggressive\",B109+$C$15,IF($B$14=\"Conservative\",B155+$C$15,IF($B$14=\"None\",B201,-1))))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Escalation Multipliers","Project Year"]
[{"$f":"+A206","v":"SALES & SAVINGS"}]
[{"$f":"+'Sales & Savings'!E$17","v":"Avoided Electricity Purchases"},1,{"$f":"+B247*(1+B207)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S247*(1+S207)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$24","v":"Avoided Boiler Fuel Purchases"},1,{"$f":"+B248*(1+B208)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S248*(1+S208)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$31","v":0},1,{"$f":"+B249*(1+B209)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S249*(1+S209)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$38","v":0},1,{"$f":"+B250*(1+B210)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S250*(1+S210)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$45","v":"Electricity Sales, "},1,{"$f":"+B251*(1+B211)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S251*(1+S211)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$52","v":0},1,{"$f":"+B252*(1+B212)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S252*(1+S212)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$59","v":0},1,{"$f":"+B253*(1+B213)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S253*(1+S213)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$66","v":0},1,{"$f":"+B254*(1+B214)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S254*(1+S214)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'Sales & Savings'!E$73","v":0},1,{"$f":"+B255*(1+B215)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S255*(1+S215)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+A216","v":"ENVIRONMENTAL CREDITS"}]
[{"$f":"+'Prod Incentives'!E$17","v":0},1,{"$f":"+B257*(1+B217)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S257*(1+S217)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,{"$f":"+AD257*(1+AD217)","v":2.0464073942261325},{"$f":"+AE257*(1+AE217)","v":2.0975675790817858}]
[{"$f":"+'Prod Incentives'!E$26","v":0},1,{"$f":"+B258*(1+B218)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S258*(1+S218)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,{"$f":"+AD258*(1+AD218)","v":2.0464073942261325},{"$f":"+AE258*(1+AE218)","v":2.0975675790817858}]
[{"$f":"A219","v":"PRODUCTION INCENTIVES"}]
[{"$f":"A220","v":"Federal PTC Description"},1,{"$f":"+B260*(1+B220)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S260*(1+S220)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,{"$f":"+AD260*(1+AD220)","v":2.0464073942261325},2.0975675790817858]
[{"$f":"A221","v":"State PTC Description"},1,{"$f":"+B261*(1+B221)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S261*(1+S221)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"A222","v":"State PTC Description"},1,{"$f":"+B262*(1+B222)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
["O&M"]
[{"$f":"+'O&M'!D$30","v":"Variable Costs"},1,{"$f":"+B264*(1+B224)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S264*(1+S224)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'O&M'!D$45","v":"Fixed Costs"},1,{"$f":"+B265*(1+B225)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S265*(1+S225)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'O&M'!D$56","v":""},1,{"$f":"+B266*(1+B226)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S266*(1+S226)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'O&M'!D$67","v":""},1,{"$f":"+B267*(1+B227)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S267*(1+S227)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'O&M'!D$82","v":0},1,{"$f":"+B268*(1+B228)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S268*(1+S228)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'O&M'!D$97","v":"Insurance"},1,{"$f":"+B269*(1+B229)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S269*(1+S229)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+'O&M'!D$104","v":"Property Taxes"},1,{"$f":"+B270*(1+B230)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S270*(1+S230)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
["PURCHASED FUELS"]
[{"$f":"+Purchases!D$21","v":"CHP Fuel"},1,{"$f":"+B272*(1+B232)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S272*(1+S232)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$22","v":"Supplemental Fuel, Needs Unmet by CHP"},1,{"$f":"+B273*(1+B233)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S273*(1+S233)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$23","v":0},1,{"$f":"+B274*(1+B234)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S274*(1+S234)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$24","v":0},1,{"$f":"+B275*(1+B235)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S275*(1+S235)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$25","v":0},1,{"$f":"+B276*(1+B236)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S276*(1+S236)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$26","v":0},1,{"$f":"+B277*(1+B237)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S277*(1+S237)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$27","v":0},1,{"$f":"+B278*(1+B238)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S278*(1+S238)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$28","v":0},1,{"$f":"+B279*(1+B239)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S279*(1+S239)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$29","v":0},1,{"$f":"+B280*(1+B240)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S280*(1+S240)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[{"$f":"+Purchases!D$30","v":0},1,{"$f":"+B281*(1+B241)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S281*(1+S241)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
["OTHER"]
["Major Expenses",1,{"$f":"+B283*(1+B243)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S283*(1+S243)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
["Capital Expenditures",1,{"$f":"+B284*(1+B244)","v":1.0249999999999999},1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,{"$f":"+S284*(1+S244)","v":1.5596587177065029},1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area"]
["Toggle_Comments_Escal","Hidden"]
["Toggle_UserArea_Escal","Hidden"]
["Toggle_ScenarioSection","Hidden"]
["Copied","No"]

{"sheet":"Cost Allocation","index":40,"n_rows":79,"n_cols":32,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Cost Allocation",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!$C$7","v":""}]
["LINKS TO SCENARIO SHEET",null,null,{"$f":"Description","v":"1  Riverside Hotel"},null,null,null,null,null,null,null,null,"RELCOST Financial    ©2009 Washington State University Extension Energy Program"]
[null,null,null,{"$f":"IF(ISBLANK(Scenarios!C139)=FALSE,Scenarios!C139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D139)=FALSE,Scenarios!D139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E139)=FALSE,Scenarios!E139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F139)=FALSE,Scenarios!F139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G139)=FALSE,Scenarios!G139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H139)=FALSE,Scenarios!H139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I139)=FALSE,Scenarios!I139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J139)=FALSE,Scenarios!J139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K139)=FALSE,Scenarios!K139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L139)=FALSE,Scenarios!L139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M139)=FALSE,Scenarios!M139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N139)=FALSE,Scenarios!N139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O139)=FALSE,Scenarios!O139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P139)=FALSE,Scenarios!P139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q139)=FALSE,Scenarios!Q139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R139)=FALSE,Scenarios!R139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S139)=FALSE,Scenarios!S139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T139)=FALSE,Scenarios!T139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U139)=FALSE,Scenarios!U139,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V139)=FALSE,Scenarios!V139,\"\")","v":"End"}]
["Scenario",2,{"$f":"IF(ISBLANK(Scenarios!B140)=FALSE,Scenarios!B140,\"\")","v":"BASE CASE"},{"$f":"IF(ISBLANK(Scenarios!C140)=FALSE,Scenarios!C140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!D140)=FALSE,Scenarios!D140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!E140)=FALSE,Scenarios!E140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!F140)=FALSE,Scenarios!F140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!G140)=FALSE,Scenarios!G140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!H140)=FALSE,Scenarios!H140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!I140)=FALSE,Scenarios!I140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!J140)=FALSE,Scenarios!J140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!K140)=FALSE,Scenarios!K140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!L140)=FALSE,Scenarios!L140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!M140)=FALSE,Scenarios!M140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!N140)=FALSE,Scenarios!N140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!O140)=FALSE,Scenarios!O140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!P140)=FALSE,Scenarios!P140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!Q140)=FALSE,Scenarios!Q140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!R140)=FALSE,Scenarios!R140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!S140)=FALSE,Scenarios!S140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!T140)=FALSE,Scenarios!T140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!U140)=FALSE,Scenarios!U140,\"\")","v":""},{"$f":"IF(ISBLANK(Scenarios!V140)=FALSE,Scenarios!V140,\"\")","v":""}]
[null,null,"ALTERNATIVE",{"$f":"IF(ISBLANK(Scenarios!C151)=FALSE,Scenarios!C151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!D151)=FALSE,Scenarios!D151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!E151)=FALSE,Scenarios!E151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!F151)=FALSE,Scenarios!F151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!G151)=FALSE,Scenarios!G151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!H151)=FALSE,Scenarios!H151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!I151)=FALSE,Scenarios!I151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!J151)=FALSE,Scenarios!J151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!K151)=FALSE,Scenarios!K151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!L151)=FALSE,Scenarios!L151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!M151)=FALSE,Scenarios!M151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!N151)=FALSE,Scenarios!N151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!O151)=FALSE,Scenarios!O151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!P151)=FALSE,Scenarios!P151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!Q151)=FALSE,Scenarios!Q151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!R151)=FALSE,Scenarios!R151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!S151)=FALSE,Scenarios!S151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!T151)=FALSE,Scenarios!T151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!U151)=FALSE,Scenarios!U151,\"\")","v":0},{"$f":"IF(ISBLANK(Scenarios!V151)=FALSE,Scenarios!V151,\"\")","v":0}]
[]
["WORKSPACE (Optional)"]
[]
["CHP Plant",{"$f":"'Capital Expenditures'!D32","v":1242000}]
["Energy Conservation Measures",{"$f":"'Capital Expenditures'!D41","v":800000}]
[]
[]
["ALLOCATE COSTS OF SALES FOR LEVELIZED COSTS"]
[null,{"$f":"+General!$D$21","v":2015},{"$f":"+B15+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+S15+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["PROJECT YEAR",{"$f":"FirstYear_0or1","v":1},{"$f":"+B16+1","v":2},{"$f":"+C16+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"+Q16+1","v":17},{"$f":"+R16+1","v":18},{"$f":"+S16+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"+'Sales & Savings'!E17","v":"Avoided Electricity Purchases"}]
[{"$f":"+'Sales & Savings'!E24","v":"Avoided Boiler Fuel Purchases"}]
[{"$f":"+'Sales & Savings'!E31","v":0}]
[{"$f":"+'Sales & Savings'!E38","v":0}]
[{"$f":"+'Sales & Savings'!E45","v":"Electricity Sales, "}]
[{"$f":"+'Sales & Savings'!E52","v":0}]
[{"$f":"+'Sales & Savings'!E59","v":0}]
[{"$f":"+'Sales & Savings'!E66","v":0}]
[{"$f":"+'Sales & Savings'!E73","v":0}]
["TOTAL",{"$f":"+SUM(B17:B25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(T17:T25)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AF17:AF25)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area"]
["Toggle_Comments_Alloc","Hidden"]
["Toggle_UserArea_Alloc","Showing"]
["Toggle_ScenarioSection","Hidden"]

{"sheet":"Dividends","index":41,"n_rows":83,"n_cols":33,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[null,"RELCOST: Dividends to Shareholders",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[null,"USER AREA (Optional)"]
[null,null,null,null,null,1,2,{"$f":"G4+1","v":3},4,5,6,7,8,9,10,11,null,null,null,null,null,{"$f":"Scenarios!I8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I9","v":0},{"$f":"Scenarios!K9","v":0},{"$f":"Scenarios!L9","v":0},{"$f":"Scenarios!M9","v":0},{"$f":"Scenarios!N9","v":0},{"$f":"Scenarios!O9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I11","v":0},{"$f":"Scenarios!J11","v":0},{"$f":"Scenarios!M10","v":0},{"$f":"Scenarios!N10","v":0},{"$f":"Scenarios!O10","v":0},{"$f":"Scenarios!Q10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Scenarios!I12","v":0},{"$f":"Scenarios!J12","v":0},{"$f":"Scenarios!M11","v":0},{"$f":"Scenarios!N11","v":0},{"$f":"Scenarios!O11","v":0},{"$f":"Scenarios!Q11","v":0}]
[null,"ENTER DIVIDEND PAYMENTS TO SHAREHOLDERS"]
[]
[null,"Include dividends?","False"]
[]
[null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+C12+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"+T12+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C13+1","v":2},{"$f":"+D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+T13+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Dividends"]
[null,"Net Profit After Taxes (NPAT)",{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!C21,\"\")","v":-19915.058880771161},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!D21,\"\")","v":-429405.11535279045},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!E21,\"\")","v":-286712.5312366102},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!F21,\"\")","v":-223386.42051752546},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!G21,\"\")","v":-222436.68103046354},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!H21,\"\")","v":-187643.59405622515},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!I21,\"\")","v":28288.999094497805},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!J21,\"\")","v":28996.224071860248},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!K21,\"\")","v":29721.129673656789},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!L21,\"\")","v":30464.157915498174},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!M21,\"\")","v":31225.761863385625},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!N21,\"\")","v":32006.405909970268},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!O21,\"\")","v":32806.566057719501},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!P21,\"\")","v":33626.730209162488},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Q21,\"\")","v":34467.398464391576},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!R21,\"\")","v":35329.083426001394},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!S21,\"\")","v":36396.018975656698},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!T21,\"\")","v":37724.50484261776},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!U21,\"\")","v":39089.75639000666},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!V21,\"\")","v":40494.099499561758},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!W21,\"\")","v":41938.561691799841},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!X21,\"\")","v":43424.204771380806},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Y21,\"\")","v":44952.117731529244},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!Z21,\"\")","v":46523.417488262457},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AA21,\"\")","v":48139.249586374492},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AB21,\"\")","v":49800.788923437969},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AC21,\"\")","v":51509.240492002034},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AD21,\"\")","v":53265.840140443215},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AE21,\"\")","v":55071.855352937033},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AF21,\"\")","v":56928.586049029414},{"$f":"IFERROR(+'O_IncomeStatement (Tax)'!AG21,\"\")","v":99724.348141185474}]
[null,"Maximum payout",null,{"$f":"+C16","v":0},{"$f":"+D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T16","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Percent ofNPAT",{"$f":"+$E$6","v":0},{"$f":"+C17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"IF($C$10=\"True\",IF(C15>0,MIN(C16,C17*C15),0),0)","v":0},{"$f":"IF($C$10=\"True\",IF(D15>0,MIN(D16,D17*D15),0),0)","v":0},0,0,0,0,{"$f":"IF($C$10=\"True\",IF(I15>0,MIN(I16,I17*I15),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$10=\"True\",IF(U15>0,MIN(U16,U17*U15),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$10=\"True\",IF(AG15>0,MIN(AG16,AG17*AG15),0),0)","v":0}]
[]
[]
[null,"WORKSPACE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculation Area"]
[null,"Toggle_Comments_Div","Hidden"]
[null,"Toggle_UserArea_Div","Showing"]

{"sheet":"Depreciation_Factors","index":42,"n_rows":713,"n_cols":53,"rows_kept":713,"cut":false,"hidden":true,"merged":[]}
["RELCOST: Depreciation Factors",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,null,"INPUTS","RESULTS"]
[]
[]
[]
["DEPRECIATION SCHEDULES FOR ACCELERATED AND STRAIGHTLINE DEPRECIATION SCHEDULES - Enter custom schedules at bottom"]
[]
[]
[]
["Depreciation Schedule","Project Year"]
["CLASS~METHOD~CONVENTION~QUARTER",{"$f":"FirstYear_0or1","v":1},{"$f":"+B10+1","v":2},{"$f":"+C10+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,"Check Sum"]
["01YR ",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B11:AZ11)","v":1}]
["02YR~SLINE~HY~ANY",0.2,0.4,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q1",0.35,0.4,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q3",0.15,0.4,0.4,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["02YR~SLINE~MQ~Q4",0.05,0.4,0.4,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~HY~ANY",0.25,0.375,0.25,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q1",0.4375,0.28129999999999999,0.25,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q2",0.3125,0.34379999999999999,0.25,9.3700000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q3",0.1875,0.40629999999999999,0.25,0.15620000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~150DB~MQ~Q4",6.25E-2,0.46879999999999999,0.25,0.21870000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~HY~ANY",0.33329999999999999,0.44450000000000001,0.14810000000000001,7.4099999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q1",0.58330000000000004,0.27779999999999999,0.1235,1.54E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~200DB~MQ~Q2",0.41670000000000001,0.38890000000000002,0.1414,5.2999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q3",0.25,0.5,0.16669999999999999,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~200DB~MQ~Q4",8.3299999999999999E-2,0.61109999999999998,0.20369999999999999,0.1019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~SLINE~HY~ANY",0.16669999999999999,0.33329999999999999,0.33329999999999999,0.16669999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~SLINE~MQ~Q1",0.29170000000000001,0.33329999999999999,0.33329999999999999,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["03YR~SLINE~MQ~Q3",0.125,0.33329999999999999,0.33339999999999997,0.20830000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["03YR~SLINE~MQ~Q4",4.1700000000000001E-2,0.33329999999999999,0.33329999999999999,0.29170000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~HY~ANY",0.125,0.25,0.25,0.25,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q1",0.21879999999999999,0.25,0.25,0.25,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q3",9.3799999999999994E-2,0.25,0.25,0.25,0.15620000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["04YR~SLINE~MQ~Q4",3.1300000000000001E-2,0.25,0.25,0.25,0.21870000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~HY~ANY",0.15,0.255,0.17849999999999999,0.1666,0.1666,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~MQ~Q1",0.26250000000000001,0.2213,0.16520000000000001,0.16520000000000001,0.16520000000000001,2.06E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~150DB~MQ~Q2",0.1875,0.24379999999999999,0.1706,0.1676,0.1676,6.2899999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~150DB~MQ~Q3",0.1125,0.26629999999999998,0.18640000000000001,0.1656,0.16569999999999999,0.10349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~150DB~MQ~Q4",3.7499999999999999E-2,0.2888,0.2021,0.16400000000000001,0.1641,0.14349999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~HY~ANY",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~200DB~MQ~Q1",0.35,0.26,0.156,0.1101,0.1101,1.38E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~MQ~Q2",0.25,0.3,0.18,0.1137,0.1137,4.2599999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~200DB~MQ~Q3",0.15,0.34,0.20399999999999999,0.12239999999999999,0.113,7.0599999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~200DB~MQ~Q4",0.05,0.38,0.22800000000000001,0.1368,0.1094,9.5799999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~SLINE~HY~ANY",0.1,0.2,0.2,0.2,0.2,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~SLINE~MQ~Q1",0.17499999999999999,0.2,0.2,0.2,0.2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["05YR~SLINE~MQ~Q3",7.4999999999999997E-2,0.2,0.2,0.2,0.2,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["05YR~SLINE~MQ~Q4",2.5000000000000001E-2,0.2,0.2,0.2,0.2,0.17499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["06YR~SLINE~HY~ANY",8.3299999999999999E-2,0.16669999999999999,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,8.3299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q1",0.14580000000000001,0.16669999999999999,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,2.0799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q3",6.25E-2,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,0.1666,0.1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["06YR~SLINE~MQ~Q4",2.0799999999999999E-2,0.16669999999999999,0.16669999999999999,0.1666,0.16669999999999999,0.16669999999999999,0.14580000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["07YR~150DB~HY~ANY",0.1071,0.1913,0.15029999999999999,0.1225,0.1225,0.1225,0.1225,6.13E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~150DB~MQ~Q1",0.1875,0.1741,0.1368,0.1216,0.1216,0.1216,0.1216,1.52E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~150DB~MQ~Q2",0.13389999999999999,0.18559999999999999,0.14580000000000001,0.1222,0.1222,0.1222,0.12230000000000001,4.58E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["07YR~150DB~MQ~Q3",8.0399999999999999E-2,0.1971,0.15479999999999999,0.1227,0.12280000000000001,0.1227,0.12280000000000001,7.6700000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~150DB~MQ~Q4",2.6800000000000001E-2,0.20849999999999999,0.16389999999999999,0.12870000000000001,0.12180000000000001,0.12180000000000001,0.12189999999999999,0.1066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~HY~ANY",0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,4.4600000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~200DB~MQ~Q1",0.25,0.21429999999999999,0.15310000000000001,0.10929999999999999,8.7499999999999994E-2,8.7400000000000005E-2,8.7499999999999994E-2,1.09E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q2",0.17849999999999999,0.23469999999999999,0.1676,0.1197,8.8700000000000001E-2,8.8700000000000001E-2,8.8700000000000001E-2,3.3399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q3",0.1071,0.25509999999999999,0.1822,0.13020000000000001,9.2999999999999999E-2,8.8499999999999995E-2,8.8599999999999998E-2,5.5300000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~200DB~MQ~Q4",3.5700000000000003E-2,0.27550000000000002,0.1968,0.1406,0.1004,8.7300000000000003E-2,8.7300000000000003E-2,7.6399999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~HY~ANY",7.1400000000000005E-2,0.1429,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,7.1400000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["07YR~SLINE~MQ~Q1",0.125,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,0.14280000000000001,1.7899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~MQ~Q3",5.3600000000000002E-2,0.1429,0.1429,0.14280000000000001,0.14280000000000001,0.1429,0.14280000000000001,8.9300000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["07YR~SLINE~MQ~Q4",1.7899999999999999E-2,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.1429,0.14280000000000001,0.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~HY~ANY",6.25E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~MQ~Q1",0.1094,0.125,0.125,0.125,0.125,0.125,0.125,0.125,1.5599999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["08YR~SLINE~MQ~Q3",4.6899999999999997E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,7.8100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["08YR~SLINE~MQ~Q4",1.5599999999999999E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["09YR~SLINE~HY~ANY",5.5599999999999997E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,5.5599999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q1",9.7199999999999995E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.11119999999999999,0.1111,1.3899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q3",4.1700000000000001E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,6.9500000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["09YR~SLINE~MQ~Q4",1.3899999999999999E-2,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,0.1111,9.7299999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~150DB~HY~ANY",7.4999999999999997E-2,0.13880000000000001,0.1179,0.1002,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,8.7400000000000005E-2,4.3700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q1",0.1313,0.1303,0.1108,9.4100000000000003E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,8.7099999999999997E-2,1.09E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B75:AZ75)","v":0.99999999999999978}]
["10YR~150DB~MQ~Q2",9.3799999999999994E-2,0.13589999999999999,0.11550000000000001,9.8199999999999996E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,8.7300000000000003E-2,3.2800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q3",5.6300000000000003E-2,0.1416,0.1203,0.1023,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7400000000000005E-2,8.7499999999999994E-2,8.7400000000000005E-2,5.4699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["10YR~150DB~MQ~Q4",1.8800000000000001E-2,0.1472,0.12509999999999999,0.10630000000000001,9.0399999999999994E-2,8.72E-2,8.72E-2,8.72E-2,8.72E-2,8.7099999999999997E-2,7.6300000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["10YR~200DB~HY~ANY",0.1,0.18,0.14399999999999999,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,3.2800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q1",0.17499999999999999,0.16500000000000001,0.13200000000000001,0.1056,8.4500000000000006E-2,6.7599999999999993E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,8.2000000000000007E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q2",0.125,0.17499999999999999,0.14000000000000001,0.112,8.9599999999999999E-2,7.17E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,2.46E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q3",7.4999999999999997E-2,0.185,0.14799999999999999,0.11840000000000001,9.4700000000000006E-2,7.5800000000000006E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,4.1000000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~200DB~MQ~Q4",2.5000000000000001E-2,0.19500000000000001,0.156,0.12479999999999999,9.98E-2,7.9899999999999999E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,5.74E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["10YR~SLINE~HY~ANY",0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["10YR~SLINE~MQ~Q1",8.7499999999999994E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["10YR~SLINE~MQ~Q3",3.7499999999999999E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["10YR~SLINE~MQ~Q4",1.2500000000000001E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,8.7499999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["11YR~SLINE~HY~ANY",4.5499999999999999E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,4.5499999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["11YR~SLINE~MQ~Q1",7.9500000000000001E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0999999999999998E-2,9.0899999999999995E-2,1.14E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["11YR~SLINE~MQ~Q3",3.4099999999999998E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0999999999999998E-2,5.6800000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["11YR~SLINE~MQ~Q4",1.14E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,9.0899999999999995E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["12YR~150DB~HY~ANY",6.25E-2,0.1172,0.10249999999999999,8.9700000000000002E-2,7.85E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3300000000000004E-2,7.3200000000000001E-2,7.3300000000000004E-2,3.6600000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~HY~ANY",4.1700000000000001E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q1",7.2900000000000006E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,1.04E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q3",3.1300000000000001E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,5.21E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["12YR~SLINE~MQ~Q4",1.04E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,8.3299999999999999E-2,8.3400000000000002E-2,7.2900000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["13YR~SLINE~HY~ANY",3.85E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,3.85E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["13YR~SLINE~MQ~Q1",6.7299999999999999E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,9.5999999999999992E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["13YR~SLINE~MQ~Q3",2.8799999999999999E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,4.8099999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["13YR~SLINE~MQ~Q4",9.5999999999999992E-3,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,7.6899999999999996E-2,7.6999999999999999E-2,6.7299999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["14YR~SLINE~HY~ANY",3.5700000000000003E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,3.5700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q1",6.25E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,8.8999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q3",2.6800000000000001E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,4.4699999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["14YR~SLINE~MQ~Q4",8.8999999999999999E-3,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,7.1400000000000005E-2,7.1499999999999994E-2,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["15YR~150DB~HY~ANY",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q1",8.7499999999999994E-2,9.1300000000000006E-2,8.2100000000000006E-2,7.3899999999999993E-2,6.6500000000000004E-2,5.9900000000000002E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,7.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["15YR~150DB~MQ~Q2",6.25E-2,9.3799999999999994E-2,8.4400000000000003E-2,7.5899999999999995E-2,6.83E-2,6.1499999999999999E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.2100000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q3",3.7499999999999999E-2,9.6299999999999997E-2,8.6599999999999996E-2,7.8E-2,7.0199999999999999E-2,6.3100000000000003E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,3.6900000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["15YR~150DB~MQ~Q4",1.2500000000000001E-2,9.8799999999999999E-2,8.8900000000000007E-2,0.08,7.1999999999999995E-2,6.4799999999999996E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.1700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["15YR~SLINE~HY~ANY",3.3300000000000003E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,3.3300000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["15YR~SLINE~MQ~Q1",5.8299999999999998E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,8.3000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["15YR~SLINE~MQ~Q3",2.5000000000000001E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,4.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["15YR~SLINE~MQ~Q4",8.3000000000000001E-3,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,5.8299999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["16YR~SLINE~HY~ANY",3.1300000000000001E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q1",5.4699999999999999E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,7.7999999999999996E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q3",2.3400000000000001E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,3.9100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["16YR~SLINE~MQ~Q4",7.7999999999999996E-3,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,5.4699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["17YR~SLINE~HY~ANY",2.9399999999999999E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,2.9399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["17YR~SLINE~MQ~Q1",5.1499999999999997E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,7.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["17YR~SLINE~MQ~Q3",2.2100000000000002E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,3.6799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["17YR~SLINE~MQ~Q4",7.4000000000000003E-3,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.8900000000000001E-2,5.8799999999999998E-2,5.1499999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["18YR~SLINE~HY~ANY",2.7799999999999998E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,2.7799999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q1",4.8599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,6.8999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q2",3.4700000000000002E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,2.0799999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["18YR~SLINE~MQ~Q3",2.0799999999999999E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,3.4700000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["18YR~SLINE~MQ~Q4",6.8999999999999999E-3,5.5599999999999997E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,5.5500000000000001E-2,5.5599999999999997E-2,4.8599999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["19YR~SLINE~HY~ANY",2.63E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,2.63E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["19YR~SLINE~MQ~Q1",4.6100000000000002E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q2",3.2899999999999999E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,1.9699999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q3",1.9699999999999999E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,3.2899999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["19YR~SLINE~MQ~Q4",6.6E-3,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,5.2699999999999997E-2,5.2600000000000001E-2,4.6100000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999978]
["20YR~150DB~HY~ANY",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["20YR~150DB~MQ~Q1",6.5629999999999994E-2,7.0080000000000003E-2,6.4820000000000003E-2,5.9959999999999999E-2,5.5460000000000002E-2,5.1299999999999998E-2,4.7460000000000002E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,4.5900000000000003E-2,4.4600000000000001E-2,4.4589999999999998E-2,4.4600000000000001E-2,5.5700000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0013100000000001]
["20YR~150DB~MQ~Q2",4.6879999999999998E-2,7.1480000000000002E-2,6.6119999999999998E-2,6.1159999999999999E-2,5.6579999999999998E-2,5.2330000000000002E-2,4.8410000000000002E-2,4.478E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,4.462E-2,4.4630000000000003E-2,1.6729999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["20YR~150DB~MQ~Q3",2.8129999999999999E-2,7.2889999999999996E-2,6.7419999999999994E-2,6.2370000000000002E-2,5.7689999999999998E-2,5.3359999999999998E-2,4.9360000000000001E-2,4.5659999999999999E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.6600000000000003E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,4.4609999999999997E-2,4.4600000000000001E-2,2.7879999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.002]
["20YR~150DB~MQ~Q4",9.3799999999999994E-3,7.4300000000000005E-2,6.8720000000000003E-2,6.3570000000000002E-2,5.8799999999999998E-2,5.4390000000000001E-2,5.0310000000000001E-2,4.6539999999999998E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4580000000000002E-2,4.4589999999999998E-2,4.4580000000000002E-2,4.4589999999999998E-2,3.9010000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999967]
["20YR~SLINE~HY~ANY",2.5000000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["20YR~SLINE~MQ~Q1",4.3749999999999997E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,6.2500000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["20YR~SLINE~MQ~Q2",3.125E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,1.8749999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B139:AZ139)","v":1.0000000000000004}]
["20YR~SLINE~MQ~Q3",1.8749999999999999E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,3.125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["20YR~SLINE~MQ~Q4",6.2500000000000003E-3,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.3749999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["22YR~SLINE~HY~ANY",2.273E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,2.273E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["22YR~SLINE~MQ~Q1",3.977E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,5.6800000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["22YR~SLINE~MQ~Q2",2.8410000000000001E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,1.7049999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["22YR~SLINE~MQ~Q3",1.7049999999999999E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,2.8410000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["22YR~SLINE~MQ~Q4",5.6800000000000002E-3,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,3.9969999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0002000000000002]
["24YR~SLINE~HY~ANY",2.0830000000000001E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,2.0830000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q1",3.6459999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,5.2100000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q2",2.6040000000000001E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,1.562E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q3",1.5630000000000002E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,2.6040000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["24YR~SLINE~MQ~Q4",5.2100000000000002E-3,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,4.1669999999999999E-2,4.1660000000000003E-2,3.6459999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["25YR~SLINE~HY~ANY",0.02,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["25YR~SLINE~MQ~Q1",3.5000000000000003E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["25YR~SLINE~MQ~Q2",2.5000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.1099999999999998E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0011000000000003]
["25YR~SLINE~MQ~Q4",5.0000000000000001E-3,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~HY~ANY",1.8870000000000001E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q1",3.3020000000000001E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,2.358E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q2",2.358E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.3020000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q3",1.4149999999999999E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,4.7200000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["26YR~SLINE~MQ~Q4",4.7200000000000002E-3,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,3.773E-2,3.7740000000000003E-2,1.4149999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002]
["28YR~SLINE~HY~ANY",1.7860000000000001E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,1.7860000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q1",3.125E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,4.4600000000000004E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q2",2.232E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,1.3390000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q3",1.3390000000000001E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,2.232E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["28YR~SLINE~MQ~Q4",4.4600000000000004E-3,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5712000000000001E-2,3.5712000000000001E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.5720000000000002E-2,3.5709999999999999E-2,3.125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99998399999999987]
["30YR~SLINE~HY~ANY",1.6670000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,1.6670000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q1",2.9170000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,4.1700000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q2",2.0830000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q3",1.2500000000000001E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,2.0830000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["30YR~SLINE~MQ~Q4",4.1700000000000001E-3,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,3.3340000000000002E-2,3.3329999999999999E-2,2.9170000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~150DB~MQ~Q1",2.5000000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,3.5699999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~SLINE~HY~ANY",1.4290000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8575E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.4290000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.000005]
["35YR~SLINE~MQ~Q2",1.7860000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.072E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99999999999999989]
["35YR~SLINE~MQ~Q3",1.0710000000000001E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,1.7860000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["35YR~SLINE~MQ~Q4",3.5699999999999998E-3,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.8570000000000002E-2,2.8580000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["40YR~SLINE~HY~ANY",1.2500000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q1",2.188E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,3.1199999999999999E-3,null,null,null,null,null,null,null,null,null,null,1.0000000000000004]
["40YR~SLINE~MQ~Q2",1.5630000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,9.3699999999999999E-3,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q3",9.3799999999999994E-3,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.562E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["40YR~SLINE~MQ~Q4",3.13E-3,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.1870000000000001E-2,null,null,null,null,null,null,null,null,null,null,1.0000000000000007]
["45YR~SLINE~HY~ANY",1.111E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,1.111E-2,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q1",1.9439999999999999E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.7799999999999999E-3,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q2",1.389E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,8.3300000000000006E-3,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q3",8.3300000000000006E-3,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,1.389E-2,null,null,null,null,null,1]
["45YR~SLINE~MQ~Q4",2.7799999999999999E-3,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,2.223E-2,2.222E-2,1.9449999999999999E-2,null,null,null,null,null,1]
["50YR~SLINE~HY~ANY",0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,1.0000000000000004]
["50YR~SLINE~MQ~Q1",1.7500000000000002E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,2.5000000000000001E-3,1.0000000000000007]
["50YR~SLINE~MQ~Q2",1.2500000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,7.4999999999999997E-3,1.0000000000000007]
["50YR~SLINE~MQ~Q3",7.4999999999999997E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.2500000000000001E-2,1.0000000000000007]
["50YR~SLINE~MQ~Q4",2.5000000000000001E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.7500000000000002E-2,1.0000000000000007]
["01YR~Section 179",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["---- USER-DEFINED SCHEDULES ---- ",{"$f":"B10","v":1},{"$f":"C10","v":2},{"$f":"D10","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,{"$f":"IFERROR(+'Funding Schedule'!B71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!C71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!D71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!E71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!F71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!G71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!H71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!I71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!J71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!K71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!L71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!M71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!N71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!O71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!P71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!Q71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!R71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!S71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!T71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!U71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!V71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!W71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!X71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!Y71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!Z71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AA71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AB71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AC71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AD71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AE71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AF71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AG71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AH71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AI71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AJ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AK71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AL71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AM71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AN71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AO71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AP71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AQ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AR71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AS71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AT71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AU71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AV71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AW71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AX71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AY71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},{"$f":"IFERROR(+'Funding Schedule'!AZ71/SUM('Funding Schedule'!$B$71:$AE$71),\"\")","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B204:AZ204)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Return to Top of Sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATIONS"]
["Toggle_Comments_Dep","Hidden"]
[]
[]
[]
["Tolerance",5.0000000000000001E-3]
[]
[{"$f":"BA10","v":"Check Sum"},"Difference","ok?","Row if not ok","Schedule if not ok"]
[1,{"$f":"IF(A289=0,0,ABS(1-A289)/A289)","v":0},{"$f":"IF(B289>$B$286,0,1)","v":1},{"$f":"IF(AND(C289<>1,BA11<>0),ROW(BA11),\"\")","v":""},{"$f":"IF(AND(C289<>1,BA11<>0),A11,\"\")","v":""}]
[1,0,{"$f":"IF(B290>$B$286,0,1)","v":1},"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[{"$f":"BA42","v":0.99999999999999989},1.1102230246251565E-16,1,"",""]
[1,0,1,{"$f":"IF(AND(C321<>1,BA43<>0),ROW(BA43),\"\")","v":""},{"$f":"IF(AND(C321<>1,BA43<>0),A43,\"\")","v":""}]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[{"$f":"BA74","v":1.0000000000000002},2.2204460492503126E-16,1,"",""]
[0.99999999999999978,{"$f":"IF(A353=0,0,ABS(1-A353)/A353)","v":2.2204460492503136E-16},1,{"$f":"IF(AND(C353<>1,BA75<>0),ROW(BA75),\"\")","v":""},{"$f":"IF(AND(C353<>1,BA75<>0),A75,\"\")","v":""}]
[1.0000000000000002,2.2204460492503126E-16,{"$f":"IF(B354>$B$286,0,1)","v":1},"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[{"$f":"BA106","v":1.0000000000000004},4.4408920985006242E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,{"$f":"IF(AND(C385<>1,BA107<>0),ROW(BA107),\"\")","v":""},{"$f":"IF(AND(C385<>1,BA107<>0),A107,\"\")","v":""}]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[0.99999999999999978,2.2204460492503136E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0013100000000001,1.3082861451499978E-3,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[1.002,1.9960079840319377E-3,1,"",""]
[0.99999999999999967,3.3306690738754706E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[{"$f":"BA138","v":1.0000000000000004},4.4408920985006242E-16,1,"",""]
[1.0000000000000004,{"$f":"IF(A417=0,0,ABS(1-A417)/A417)","v":4.4408920985006242E-16},1,{"$f":"IF(AND(C417<>1,BA139<>0),ROW(BA139),\"\")","v":""},{"$f":"IF(AND(C417<>1,BA139<>0),A139,\"\")","v":""}]
[1.0000000000000004,4.4408920985006242E-16,{"$f":"IF(B418>$B$286,0,1)","v":1},"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0002000000000002,1.9996000799860027E-4,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0011000000000003,1.0987913295378311E-3,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[1.0000000000000002,2.2204460492503126E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99999999999999989,1.1102230246251565E-16,1,"",""]
[0.99998399999999987,1.6000256004223092E-5,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[{"$f":"BA170","v":1},0,1,"",""]
[1,0,1,{"$f":"IF(AND(C449<>1,BA171<>0),ROW(BA171),\"\")","v":""},{"$f":"IF(AND(C449<>1,BA171<>0),A171,\"\")","v":""}]
[1.000005,{"$f":"IF(A450=0,0,ABS(1-A450)/A450)","v":4.9999750001577552E-6},1,"","",{"$f":"B450/A450","v":4.9999500004077526E-6}]
[0.99999999999999989,{"$f":"IF(A451=0,0,ABS(1-A451)/A451)","v":1.1102230246251565E-16},1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1,0,1,"",""]
[1.0000000000000004,4.4408920985006242E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1.0000000000000007,6.6613381477509353E-16,1,"",""]
[1,0,1,"",""]
[{"$f":"BA193","v":0},0,1,{"$f":"IF(AND(C470<>1,BA193<>0),ROW(BA193),\"\")","v":""},{"$f":"IF(AND(C470<>1,BA193<>0),A192,\"\")","v":""}]
[0,0,1,"",{"$f":"IF(AND(C471<>1,BA194<>0),A194,\"\")","v":""}]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[{"$f":"BA203","v":0},0,1,"",""]
[0,0,1,{"$f":"IF(AND(C481<>1,BA204<>0),ROW(BA204),\"\")","v":""},{"$f":"IF(AND(C481<>1,BA204<>0),A204,\"\")","v":""}]
[0,0,{"$f":"IF(B482>$B$286,0,1)","v":1},"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[0,0,1,"",""]
[]
[]
[null,"Keep blank at top so menu starts at top if cell is cleared."]
[{"$f":"A11","v":"01YR "}]
[{"$f":"A12","v":"02YR~SLINE~HY~ANY"}]
["02YR~SLINE~MQ~Q1"]
["02YR~SLINE~MQ~Q3"]
["02YR~SLINE~MQ~Q4"]
["03YR~150DB~HY~ANY"]
["03YR~150DB~MQ~Q1"]
["03YR~150DB~MQ~Q2"]
["03YR~150DB~MQ~Q3"]
["03YR~150DB~MQ~Q4"]
["03YR~200DB~HY~ANY"]
["03YR~200DB~MQ~Q1"]
["03YR~200DB~MQ~Q2"]
["03YR~200DB~MQ~Q3"]
["03YR~200DB~MQ~Q4"]
["03YR~SLINE~HY~ANY"]
["03YR~SLINE~MQ~Q1"]
["03YR~SLINE~MQ~Q3"]
["03YR~SLINE~MQ~Q4"]
["04YR~SLINE~HY~ANY"]
["04YR~SLINE~MQ~Q1"]
["04YR~SLINE~MQ~Q3"]
["04YR~SLINE~MQ~Q4"]
["05YR~150DB~HY~ANY"]
["05YR~150DB~MQ~Q1"]
["05YR~150DB~MQ~Q2"]
["05YR~150DB~MQ~Q3"]
["05YR~150DB~MQ~Q4"]
["05YR~200DB~HY~ANY"]
["05YR~200DB~MQ~Q1"]
["05YR~200DB~MQ~Q2"]
["05YR~200DB~MQ~Q3"]
["05YR~200DB~MQ~Q4"]
["05YR~SLINE~HY~ANY"]
["05YR~SLINE~MQ~Q1"]
["05YR~SLINE~MQ~Q3"]
["05YR~SLINE~MQ~Q4"]
["06YR~SLINE~HY~ANY"]
["06YR~SLINE~MQ~Q1"]
["06YR~SLINE~MQ~Q3"]
["06YR~SLINE~MQ~Q4"]
["07YR~150DB~HY~ANY"]
["07YR~150DB~MQ~Q1"]
["07YR~150DB~MQ~Q2"]
["07YR~150DB~MQ~Q3"]
["07YR~150DB~MQ~Q4"]
["07YR~200DB~HY~ANY"]
["07YR~200DB~MQ~Q1"]
["07YR~200DB~MQ~Q2"]
["07YR~200DB~MQ~Q3"]
["07YR~200DB~MQ~Q4"]
["07YR~SLINE~HY~ANY"]
["07YR~SLINE~MQ~Q1"]
["07YR~SLINE~MQ~Q3"]
["07YR~SLINE~MQ~Q4"]
["08YR~SLINE~HY~ANY"]
["08YR~SLINE~MQ~Q1"]
["08YR~SLINE~MQ~Q3"]
["08YR~SLINE~MQ~Q4"]
["09YR~SLINE~HY~ANY"]
["09YR~SLINE~MQ~Q1"]
["09YR~SLINE~MQ~Q3"]
["09YR~SLINE~MQ~Q4"]
["10YR~150DB~HY~ANY"]
["10YR~150DB~MQ~Q1"]
[{"$f":"A76","v":"10YR~150DB~MQ~Q2"}]
["10YR~150DB~MQ~Q3"]
["10YR~150DB~MQ~Q4"]
["10YR~200DB~HY~ANY"]
["10YR~200DB~MQ~Q1"]
["10YR~200DB~MQ~Q2"]
["10YR~200DB~MQ~Q3"]
["10YR~200DB~MQ~Q4"]
["10YR~SLINE~HY~ANY"]
["10YR~SLINE~MQ~Q1"]
["10YR~SLINE~MQ~Q3"]
["10YR~SLINE~MQ~Q4"]
["11YR~SLINE~HY~ANY"]
["11YR~SLINE~MQ~Q1"]
["11YR~SLINE~MQ~Q3"]
["11YR~SLINE~MQ~Q4"]
["12YR~150DB~HY~ANY"]
["12YR~SLINE~HY~ANY"]
["12YR~SLINE~MQ~Q1"]
["12YR~SLINE~MQ~Q3"]
["12YR~SLINE~MQ~Q4"]
["13YR~SLINE~HY~ANY"]
["13YR~SLINE~MQ~Q1"]
["13YR~SLINE~MQ~Q3"]
["13YR~SLINE~MQ~Q4"]
["14YR~SLINE~HY~ANY"]
["14YR~SLINE~MQ~Q1"]
["14YR~SLINE~MQ~Q3"]
["14YR~SLINE~MQ~Q4"]
["15YR~150DB~HY~ANY"]
["15YR~150DB~MQ~Q1"]
["15YR~150DB~MQ~Q2"]
["15YR~150DB~MQ~Q3"]
["15YR~150DB~MQ~Q4"]
["15YR~SLINE~HY~ANY"]
["15YR~SLINE~MQ~Q1"]
["15YR~SLINE~MQ~Q3"]
["15YR~SLINE~MQ~Q4"]
["16YR~SLINE~HY~ANY"]
["16YR~SLINE~MQ~Q1"]
["16YR~SLINE~MQ~Q3"]
["16YR~SLINE~MQ~Q4"]
["17YR~SLINE~HY~ANY"]
["17YR~SLINE~MQ~Q1"]
["17YR~SLINE~MQ~Q3"]
["17YR~SLINE~MQ~Q4"]
["18YR~SLINE~HY~ANY"]
["18YR~SLINE~MQ~Q1"]
["18YR~SLINE~MQ~Q2"]
["18YR~SLINE~MQ~Q3"]
["18YR~SLINE~MQ~Q4"]
["19YR~SLINE~HY~ANY"]
["19YR~SLINE~MQ~Q1"]
["19YR~SLINE~MQ~Q2"]
["19YR~SLINE~MQ~Q3"]
["19YR~SLINE~MQ~Q4"]
["20YR~150DB~HY~ANY"]
["20YR~150DB~MQ~Q1"]
["20YR~150DB~MQ~Q2"]
["20YR~150DB~MQ~Q3"]
["20YR~150DB~MQ~Q4"]
["20YR~SLINE~HY~ANY"]
["20YR~SLINE~MQ~Q1"]
["20YR~SLINE~MQ~Q2"]
[{"$f":"A140","v":"20YR~SLINE~MQ~Q3"}]
["20YR~SLINE~MQ~Q4"]
["22YR~SLINE~HY~ANY"]
["22YR~SLINE~MQ~Q1"]
["22YR~SLINE~MQ~Q2"]
["22YR~SLINE~MQ~Q3"]
["22YR~SLINE~MQ~Q4"]
["24YR~SLINE~HY~ANY"]
["24YR~SLINE~MQ~Q1"]
["24YR~SLINE~MQ~Q2"]
["24YR~SLINE~MQ~Q3"]
["24YR~SLINE~MQ~Q4"]
["25YR~SLINE~HY~ANY"]
["25YR~SLINE~MQ~Q1"]
["25YR~SLINE~MQ~Q2"]
["25YR~SLINE~MQ~Q4"]
["26YR~SLINE~HY~ANY"]
["26YR~SLINE~MQ~Q1"]
["26YR~SLINE~MQ~Q2"]
["26YR~SLINE~MQ~Q3"]
["26YR~SLINE~MQ~Q4"]
["28YR~SLINE~HY~ANY"]
["28YR~SLINE~MQ~Q1"]
["28YR~SLINE~MQ~Q2"]
["28YR~SLINE~MQ~Q3"]
["28YR~SLINE~MQ~Q4"]
["30YR~SLINE~HY~ANY"]
["30YR~SLINE~MQ~Q1"]
["30YR~SLINE~MQ~Q2"]
["30YR~SLINE~MQ~Q3"]
["30YR~SLINE~MQ~Q4"]
["35YR~150DB~MQ~Q1"]
["35YR~SLINE~HY~ANY"]
["35YR~SLINE~MQ~Q2"]
["35YR~SLINE~MQ~Q3"]
["35YR~SLINE~MQ~Q4"]
["40YR~SLINE~HY~ANY"]
["40YR~SLINE~MQ~Q1"]
["40YR~SLINE~MQ~Q2"]
["40YR~SLINE~MQ~Q3"]
["40YR~SLINE~MQ~Q4"]
["45YR~SLINE~HY~ANY"]
["45YR~SLINE~MQ~Q1"]
["45YR~SLINE~MQ~Q2"]
["45YR~SLINE~MQ~Q3"]
["45YR~SLINE~MQ~Q4"]
["50YR~SLINE~HY~ANY"]
["50YR~SLINE~MQ~Q1"]
["50YR~SLINE~MQ~Q2"]
["50YR~SLINE~MQ~Q3"]
["50YR~SLINE~MQ~Q4"]
["01YR~Section 179"]
[{"$f":"IF(A193=\"\",\"\",A193)","v":""},"User Defined Schedules Start Here"]
[{"$f":"IF(A194=\"\",\"\",A194)","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Stop-Light Indicators","index":43,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":false,"merged":[[31,7,31,17],[26,7,26,17],[27,7,27,17],[28,7,28,17],[29,7,29,17],[30,7,30,17],[21,7,21,17],[22,7,22,17],[23,7,23,17],[24,7,24,17],[25,7,25,17],[16,7,16,17],[17,7,17,17],[18,7,18,17],[19,7,19,17],[20,7,20,17],[11,7,11,17],[12,7,12,17],[13,7,13,17],[14,7,14,17],[15,7,15,17],[7,3,7,4],[7,7,7,17],[8,7,8,17],[9,7,9,17],[10,7,10,17]]}
["RELCOST: Stop-Light Indicators",null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},"©2009 Washington State University Extension Energy Program",null,null,null,null,"INPUTS","RESULTS"]
[]
[]
["DEFINE RED, YELLOW AND GREEN STOP-LIGHT INDICATORS FOR RESULTS ON \"WHAT-IF\" TAB",null,null,null,null,null,null,"Return to WhatIf tab"]
[]
[]
["FINANCIAL INDICATORS & RATIOS",null,null,null,null,null,null,"Tips"]
["Scorecard Year=",{"$f":"Scorecard_Year","v":5},null,"Red",null,"Yellow","Green"]
["Financial Indicators (Period end values)","Risk Value","Risk Level","MIN","MAX","MAX","MAX"]
["Equity IRR",{"$f":"IFERROR(WhatIf!H14,\"\")","v":0.18890799169207684},{"$f":"IF(B10=\"\",\"\",IF(B10<>\"N/A\",IF((B10>=D10)*AND(B10<=E10),\"R\",IF(B10<F10,\"Y\",\"G\")),\"R\"))","v":"G"},-1,{"$f":"E15*Discount_rate","v":8.0000000000000016E-2},{"$f":"F15*Discount_rate","v":0.1},null,"If the Equity IRR (aka return on equity) is greater than the cost of equity, consider project."]
["Project IRR",{"$f":"IFERROR(WhatIf!H15,\"\")","v":0.18890799169207684},{"$f":"IF(B11=\"\",\"\",IF(B11<>\"N/A\",IF((B11>=D11)*AND(B11<E11),\"R\",IF(B11<F11,\"Y\",\"G\")),\"R\"))","v":"G"},-1,{"$f":"Discount_rate*'Stop-Light Indicators'!$E$15","v":8.0000000000000016E-2},{"$f":"Discount_rate*'Stop-Light Indicators'!$F$15","v":0.1}]
["Net Present Value",{"$f":"IFERROR(NetPresentVal,\"\")","v":151025.69535858996},{"$f":"IF(B12<>\"N/A\",IF((B12>=D12)*AND(B12<E12),\"R\",IF(B12<F12,\"Y\",\"G\")),\"R\")","v":"Y"},-1000000000,0,1000000,null,"If NPV>0, consider project.  "]
["Discounted Payback (years) -- After Tax",{"$f":"IFERROR(WhatIf!H18,\"\")","v":5.4147363596734612},{"$f":"IF(B13<>\"N/A\",IF(B13<G13,\"G\",IF(B13<F13,\"Y\",\"R\")),\"R\")","v":"G"},null,null,15,10,"Short paybacks are preferred."]
["Simple Payback (years) - Before Interest & Tax",{"$f":"IFERROR(WhatIf!H21,\"\")","v":11.583832313679686},{"$f":"IF(B14<>\"N/A\",IF(B14<G14,\"G\",IF(B14<F14,\"Y\",\"R\")),\"R\")","v":"R"},null,null,5,2]
["Benefit-Cost Ratio (After Tax)",{"$f":"IFERROR(WhatIf!H17,\"\")","v":1.2756949531920228},{"$f":"IF(B15<>\"N/A\",IF((B15>=D15)*AND(B15<E15),\"R\",IF(B15<F15,\"Y\",\"G\")),\"N/A\")","v":"G"},0,0.8,1,null,"If BCR>1, consider project.  BCR>1 indicates  benefits are greater than costs in the selected time.  "]
["Profitability Ratios"]
[{"$f":"+'Calcs_Financial Indicators'!A72","v":" GrossMargin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A95,0,B91)","v":0.1377806474290981},{"$f":"IF(B17<>\"N/A\",IF((B17>=D17)*AND(B17<E17),\"R\",IF(B17<F17,\"Y\",\"G\")),\"N/A\")","v":"Y"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A73","v":"Operating Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A96,0,B91)","v":-0.19117847960488465},{"$f":"IF(B18<>\"N/A\",IF((B18>=D18)*AND(B18<E18),\"R\",IF(B18<F18,\"Y\",\"G\")),\"N/A\")","v":"Y"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A74","v":"Pre - Tax Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A97,0,B91)","v":-0.19117847960488465},{"$f":"IF(B19<>\"N/A\",IF((B19>=D19)*AND(B19<E19),\"R\",IF(B19<F19,\"Y\",\"G\")),\"N/A\")","v":"Y"},0,0.1,0.2]
[{"$f":"+'Calcs_Financial Indicators'!A75","v":"After - Tax Margin"},{"$f":"OFFSET('Calcs_Financial Indicators'!A98,0,B91)","v":-0.19117847960488465},{"$f":"IF(B20<>\"N/A\",IF((B20>=D20)*AND(B20<E20),\"R\",IF(B20<F20,\"Y\",\"G\")),\"N/A\")","v":"Y"},0,0.1,0.2]
["Liquidity Measures"]
[{"$f":"+'Calcs_Financial Indicators'!A60","v":"Current Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A83,0,B91),\"\")","v":"N/A"},{"$f":"IFERROR(IF(B22<>\"N/A\",IF((B22>=D22)*AND(B22<E22),\"R\",IF(B22<F22,\"Y\",\"G\")),\"N/A\"),\"\")","v":"N/A"},0,1,3,null,"CR<1 indicates company cannot pay its obligations, if they were to come due."]
[{"$f":"+'Calcs_Financial Indicators'!A61","v":"Acid Test Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A84,0,B91),\"\")","v":"N/A"},{"$f":"IFERROR(IF(B23<>\"N/A\",IF((B23>=D23)*AND(B23<E23),\"R\",IF(B23<F23,\"Y\",\"G\")),\"N/A\"),\"\")","v":"N/A"},0,1,3,null,"ATR<1 indicates a company cannot pay its current liabilities."]
["Cash Flow"]
[{"$f":"+'Calcs_Financial Indicators'!A63","v":"Debt Service Coverage Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A86,0,B91),\"\")","v":"N/A"},{"$f":"IF(B25<>\"N/A\",IF((B25>=D25)*AND(B25<E25),\"R\",IF(B25<F25,\"Y\",\"G\")),\"N/A\")","v":"N/A"},0,1,1.5,null,"If DSCR>1 consider project.  DSCR is ratio of its debts company can cover.  For e.g. if DSCR=0.95, company can only cover 95% of its debts"]
["Leverage Ratios"]
[{"$f":"+'Calcs_Financial Indicators'!A65","v":"Debt to Equity"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A88,0,B91),\"\")","v":"NA"},{"$f":"IFERROR(IF(B27<>\"N/A\",IF(B27<G27,\"G\",IF(B27<F27,\"Y\",\"R\")),\"N/A\"),\"\")","v":"R"},null,1,1,1,"A debt-equity ratio of 1 is fairly typical (50% debt, 50% equity funded).  Lenders might consider 60% debt, 40% equity (DER 1.5).  Lenders generally will not consider 70% debt, 30% equity (DER 2.3).  "]
[{"$f":"+'Calcs_Financial Indicators'!A66","v":"Debt"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A89,0,B91),\"NA\")","v":0},{"$f":"IF(B28<>\"N/A\",IF(B28<G28,\"G\",IF(B28<F28,\"Y\",\"R\")),\"N/A\")","v":"G"},null,1,1,1]
[{"$f":"+'Calcs_Financial Indicators'!A67","v":"Equity"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A90,0,B91),\"NA\")","v":1},{"$f":"IF(B29<>\"N/A\",IF((B29>=D29)*AND(B29<E29),\"R\",IF(B29<F29,\"Y\",\"G\")),\"N/A\")","v":"G"}]
[{"$f":"+'Calcs_Financial Indicators'!A68","v":"Debt-Asset Ratio"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A91,0,B91),\"\")","v":1.0951785750867347},{"$f":"IFERROR(IF(B30<>\"N/A\",IF(B30<H30,\"G\",IF(B30<G30,\"Y\",\"R\")),\"N/A\"),\"\")","v":"G"},null,null,null,null,"High ratio indicates a \"highly debt leveraged firm\". "]
[{"$f":"+'Calcs_Financial Indicators'!A69","v":"Interest Coverage"},{"$f":"OFFSET('Calcs_Financial Indicators'!A92,0,B91)","v":"N/A"},{"$f":"IF(B31<>\"N/A\",IF((B31>=D31)*AND(B31<E31),\"R\",IF(B31<F31,\"Y\",\"G\")),\"N/A\")","v":"N/A"},null,1,10,null,"Ratio of 1.5 or lower indicates questionable ability to meet interest expenses. Ratio below 1 indicates the company is not generating sufficient revenues to satisfy interest expenses."]
[{"$f":"+'Calcs_Financial Indicators'!A70","v":"Effective Interest Cost (%)"},{"$f":"OFFSET('Calcs_Financial Indicators'!A93,0,B91)","v":"N/A"},{"$f":"IF(B32<>\"N/A\",IF(B32<G32,\"G\",IF(B32<F32,\"Y\",\"R\")),\"N/A\")","v":"N/A"}]
[]
[]
["SALES & INCOME"]
["Scorecard Year=",{"$f":"+Scorecard_Year","v":5},null,"Red",{"$f":"D8","v":"Red"},"Yellow","Green"]
["Levelised Cost (Pre-Tax)","Risk Value","Risk Level","MIN","MAX","MAX","MAX"]
[{"$f":"+'Calcs_Financial Indicators'!A38","v":"Avoided Electricity Purchases"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A184,0,Scorecard_Year),\"\")","v":0},{"$f":"IFERROR(IF(B38<>\"N/A\",IF(B38<G38,\"G\",IF(B38<F38,\"Y\",\"R\")),\"R\"),\"\")","v":"G"},null,null,200,100]
[{"$f":"+'Calcs_Financial Indicators'!A39","v":"Avoided Boiler Fuel Purchases"},{"$f":"IFERROR(OFFSET('Calcs_Financial Indicators'!A190,0,Scorecard_Year),\"\")","v":0},{"$f":"IF(A39=0,\"\",IF(AND(B39<>\"N/A\",+WhatIf!B22>0),IF((B39>=D39)*AND(B39<E39),\"R\",IF(B39<F39,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A40","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A196,0,Scorecard_Year)","v":0},{"$f":"IF(A40=0,\"\",IF(AND(B40<>\"N/A\",+WhatIf!B23>0),IF((B40>=D40)*AND(B40<E40),\"R\",IF(B40<F40,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A41","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A202,0,Scorecard_Year)","v":0},{"$f":"IF(A41=0,\"\",IF(AND(B41<>\"N/A\",+WhatIf!B24>0),IF((B41>=D41)*AND(B41<E41),\"R\",IF(B41<F41,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A42","v":"Electricity Sales, "},{"$f":"OFFSET('Calcs_Financial Indicators'!A208,0,Scorecard_Year)","v":0},{"$f":"IF(A42=0,\"\",IF(AND(B42<>\"N/A\",+WhatIf!B25>0),IF((B42>=D42)*AND(B42<E42),\"R\",IF(B42<F42,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A43","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A214,0,Scorecard_Year)","v":0},{"$f":"IF(A43=0,\"\",IF(AND(B43<>\"N/A\",+WhatIf!B26>0),IF((B43>=D43)*AND(B43<E43),\"R\",IF(B43<F43,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A44","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A220,0,Scorecard_Year)","v":0},{"$f":"IF(A44=0,\"\",IF(AND(B44<>\"N/A\",+WhatIf!B27>0),IF((B44>=D44)*AND(B44<E44),\"R\",IF(B44<F44,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A45","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A226,0,Scorecard_Year)","v":0},{"$f":"IF(A45=0,\"\",IF(AND(B45<>\"N/A\",+WhatIf!B28>0),IF((B45>=D45)*AND(B45<E45),\"R\",IF(B45<F45,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[{"$f":"+'Calcs_Financial Indicators'!A46","v":""},{"$f":"OFFSET('Calcs_Financial Indicators'!A232,0,Scorecard_Year)","v":0},{"$f":"IF(A46=0,\"\",IF(AND(B46<>\"N/A\",+WhatIf!B29>0),IF((B46>=D46)*AND(B46<E46),\"R\",IF(B46<F46,\"Y\",\"G\")),\"N/A\"))","v":"Y"},null,null,100,50]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation Area Below"]
["Hidden","Hidden"]
["Copied","No"]
[]
[]
["Is first year 1 or 0?",{"$f":"FirstYear_0or1","v":1}]
["Look up year for financial indicator",{"$f":"IF(B90=0,Scorecard_Year+1,Scorecard_Year)","v":5}]
[]
[]
[]
["Updating Parameter List"]

{"sheet":"Funding Schedule","index":44,"n_rows":511,"n_cols":374,"rows_kept":511,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Funding Schedule",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,1,null,null,null,"RESULTS (No Edits)"]
[]
[]
[null,{"$f":"+General!$D$21","v":2015},{"$f":"+B4+1","v":2016},{"$f":"+C4+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Project Year",1,{"$f":"+B6+1","v":2},{"$f":"+C6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Borrowed Funds"]
[{"$f":"IF('Funding Plan'!C20<>\"\",'Funding Plan'!C20,\"Source #1\")","v":"Source #1"}]
["Amount Borrowed",{"$f":"SUM(C355:N355)","v":0},{"$f":"SUM(O355:Z355)","v":0},{"$f":"SUM(AA355:AL355)","v":0},{"$f":"SUM(AM355:AX355)","v":0},{"$f":"SUM(AY355:BJ355)","v":0},{"$f":"SUM(BK355:BV355)","v":0},{"$f":"SUM(BW355:CH355)","v":0},{"$f":"SUM(CI355:CT355)","v":0},{"$f":"SUM(CU355:DF355)","v":0},{"$f":"SUM(DG355:DR355)","v":0},{"$f":"SUM(DS355:ED355)","v":0},{"$f":"SUM(EE355:EP355)","v":0},{"$f":"SUM(EQ355:FB355)","v":0},{"$f":"SUM(FC355:FN355)","v":0},{"$f":"SUM(FO355:FZ355)","v":0},{"$f":"SUM(GA355:GL355)","v":0},{"$f":"SUM(GM355:GX355)","v":0},{"$f":"SUM(GY355:HJ355)","v":0},{"$f":"SUM(HK355:HV355)","v":0},{"$f":"SUM(HW355:IH355)","v":0},{"$f":"SUM(II355:IT355)","v":0},{"$f":"SUM(IU355:JF355)","v":0},{"$f":"SUM(JG355:JR355)","v":0},{"$f":"SUM(JS355:KD355)","v":0},{"$f":"SUM(KE355:KP355)","v":0},{"$f":"SUM(KQ355:LB355)","v":0},{"$f":"SUM(LC355:LN355)","v":0},{"$f":"SUM(LO355:LZ355)","v":0},{"$f":"SUM(MA355:ML355)","v":0},{"$f":"SUM(MM355:MX355)","v":0},{"$f":"SUM(MY355:NJ355)","v":0}]
["Interest Payment",{"$f":"SUM(C360:N360)","v":0},{"$f":"SUM(O360:Z360)","v":0},{"$f":"SUM(AA360:AL360)","v":0},{"$f":"SUM(AM360:AX360)","v":0},{"$f":"SUM(AY360:BJ360)","v":0},{"$f":"SUM(BK360:BV360)","v":0},{"$f":"SUM(BW360:CH360)","v":0},{"$f":"SUM(CI360:CT360)","v":0},{"$f":"SUM(CU360:DF360)","v":0},{"$f":"SUM(DG360:DR360)","v":0},{"$f":"SUM(DS360:ED360)","v":0},{"$f":"SUM(EE360:EP360)","v":0},{"$f":"SUM(EQ360:FB360)","v":0},{"$f":"SUM(FC360:FN360)","v":0},{"$f":"SUM(FO360:FZ360)","v":0},{"$f":"SUM(GA360:GL360)","v":0},{"$f":"SUM(GM360:GX360)","v":0},{"$f":"SUM(GY360:HJ360)","v":0},{"$f":"SUM(HK360:HV360)","v":0},{"$f":"SUM(HW360:IH360)","v":0},{"$f":"SUM(II360:IT360)","v":0},{"$f":"SUM(IU360:JF360)","v":0},{"$f":"SUM(JG360:JR360)","v":0},{"$f":"SUM(JS360:KD360)","v":0},{"$f":"SUM(KE360:KP360)","v":0},{"$f":"SUM(KQ360:LB360)","v":0},{"$f":"SUM(LC360:LN360)","v":0},{"$f":"SUM(LO360:LZ360)","v":0},{"$f":"SUM(MA360:ML360)","v":0},{"$f":"SUM(MM360:MX360)","v":0},{"$f":"SUM(MY360:NJ360)","v":0}]
["Principal Payment",{"$f":"SUM(C362:N362)","v":0},{"$f":"SUM(O362:Z362)","v":0},{"$f":"SUM(AA362:AL362)","v":0},{"$f":"SUM(AM362:AX362)","v":0},{"$f":"SUM(AY362:BJ362)","v":0},{"$f":"SUM(BK362:BV362)","v":0},{"$f":"SUM(BW362:CH362)","v":0},{"$f":"SUM(CI362:CT362)","v":0},{"$f":"SUM(CU362:DF362)","v":0},{"$f":"SUM(DG362:DR362)","v":0},{"$f":"SUM(DS362:ED362)","v":0},{"$f":"SUM(EE362:EP362)","v":0},{"$f":"SUM(EQ362:FB362)","v":0},{"$f":"SUM(FC362:FN362)","v":0},{"$f":"SUM(FO362:FZ362)","v":0},{"$f":"SUM(GA362:GL362)","v":0},{"$f":"SUM(GM362:GX362)","v":0},{"$f":"SUM(GY362:HJ362)","v":0},{"$f":"SUM(HK362:HV362)","v":0},{"$f":"SUM(HW362:IH362)","v":0},{"$f":"SUM(II362:IT362)","v":0},{"$f":"SUM(IU362:JF362)","v":0},{"$f":"SUM(JG362:JR362)","v":0},{"$f":"SUM(JS362:KD362)","v":0},{"$f":"SUM(KE362:KP362)","v":0},{"$f":"SUM(KQ362:LB362)","v":0},{"$f":"SUM(LC362:LN362)","v":0},{"$f":"SUM(LO362:LZ362)","v":0},{"$f":"SUM(MA362:ML362)","v":0},{"$f":"SUM(MM362:MX362)","v":0},{"$f":"SUM(MY362:NJ362)","v":0}]
["Total P&I",{"$f":"SUM(C361:N361)","v":0},{"$f":"SUM(O361:Z361)","v":0},{"$f":"SUM(AA361:AL361)","v":0},{"$f":"SUM(AM361:AX361)","v":0},{"$f":"SUM(AY361:BJ361)","v":0},{"$f":"SUM(BK361:BV361)","v":0},{"$f":"SUM(BW361:CH361)","v":0},{"$f":"SUM(CI361:CT361)","v":0},{"$f":"SUM(CU361:DF361)","v":0},{"$f":"SUM(DG361:DR361)","v":0},{"$f":"SUM(DS361:ED361)","v":0},{"$f":"SUM(EE361:EP361)","v":0},{"$f":"SUM(EQ361:FB361)","v":0},{"$f":"SUM(FC361:FN361)","v":0},{"$f":"SUM(FO361:FZ361)","v":0},{"$f":"SUM(GA361:GL361)","v":0},{"$f":"SUM(GM361:GX361)","v":0},{"$f":"SUM(GY361:HJ361)","v":0},{"$f":"SUM(HK361:HV361)","v":0},{"$f":"SUM(HW361:IH361)","v":0},{"$f":"SUM(II361:IT361)","v":0},{"$f":"SUM(IU361:JF361)","v":0},{"$f":"SUM(JG361:JR361)","v":0},{"$f":"SUM(JS361:KD361)","v":0},{"$f":"SUM(KE361:KP361)","v":0},{"$f":"SUM(KQ361:LB361)","v":0},{"$f":"SUM(LC361:LN361)","v":0},{"$f":"SUM(LO361:LZ361)","v":0},{"$f":"SUM(MA361:ML361)","v":0},{"$f":"SUM(MM361:MX361)","v":0},{"$f":"SUM(MY361:NJ361)","v":0}]
["Loan Fees",{"$f":"SUM(C364:N364)","v":0},{"$f":"SUM(O364:Z364)","v":0},{"$f":"SUM(AA364:AL364)","v":0},{"$f":"SUM(AM364:AX364)","v":0},{"$f":"SUM(AY364:BJ364)","v":0},{"$f":"SUM(BK364:BV364)","v":0},{"$f":"SUM(BW364:CH364)","v":0},{"$f":"SUM(CI364:CT364)","v":0},{"$f":"SUM(CU364:DF364)","v":0},{"$f":"SUM(DG364:DR364)","v":0},{"$f":"SUM(DS364:ED364)","v":0},{"$f":"SUM(EE364:EP364)","v":0},{"$f":"SUM(EQ364:FB364)","v":0},{"$f":"SUM(FC364:FN364)","v":0},{"$f":"SUM(FO364:FZ364)","v":0},{"$f":"SUM(GA364:GL364)","v":0},{"$f":"SUM(GM364:GX364)","v":0},{"$f":"SUM(GY364:HJ364)","v":0},{"$f":"SUM(HK364:HV364)","v":0},{"$f":"SUM(HW364:IH364)","v":0},{"$f":"SUM(II364:IT364)","v":0},{"$f":"SUM(IF364:JF364)","v":0},{"$f":"SUM(JG364:JR364)","v":0},{"$f":"SUM(JS364:KD364)","v":0},{"$f":"SUM(KE364:KP364)","v":0},{"$f":"SUM(KQ364:LB364)","v":0},{"$f":"SUM(LC364:LN364)","v":0},{"$f":"SUM(LO364:LZ364)","v":0},{"$f":"SUM(MA364:ML364)","v":0},{"$f":"SUM(MM364:MX364)","v":0},{"$f":"SUM(MY364:NI364)","v":0}]
[{"$f":"IF('Funding Plan'!D20<>\"\",'Funding Plan'!D20,\"Source #2\")","v":"Source #2"}]
["Amount Borrowed",{"$f":"+SUM(C367:N367)","v":0},{"$f":"SUM(O367:Z367)","v":0},{"$f":"SUM(AA367:AL367)","v":0},{"$f":"SUM(AM367:AX367)","v":0},{"$f":"SUM(AY367:BJ367)","v":0},{"$f":"SUM(BK367:BV367)","v":0},{"$f":"SUM(BW367:CH367)","v":0},{"$f":"SUM(CI367:CT367)","v":0},{"$f":"SUM(CU367:DF367)","v":0},{"$f":"SUM(DG367:DR367)","v":0},{"$f":"SUM(DS367:ED367)","v":0},{"$f":"SUM(EE367:EP367)","v":0},{"$f":"SUM(EQ367:FB367)","v":0},{"$f":"SUM(FC367:FN367)","v":0},{"$f":"SUM(FO367:FZ367)","v":0},{"$f":"SUM(GA367:GL367)","v":0},{"$f":"SUM(GM367:GX367)","v":0},{"$f":"SUM(GY367:HJ367)","v":0},{"$f":"SUM(HK367:HV367)","v":0},{"$f":"SUM(HW367:IH367)","v":0},{"$f":"SUM(II367:IT367)","v":0},{"$f":"SUM(IT367:JF367)","v":0},{"$f":"SUM(JG367:JR367)","v":0},{"$f":"SUM(JS367:KD367)","v":0},{"$f":"SUM(KE367:KP367)","v":0},{"$f":"SUM(KQ367:LB367)","v":0},{"$f":"SUM(LC367:LN367)","v":0},{"$f":"SUM(LO367:LZ367)","v":0},{"$f":"SUM(MA367:ML367)","v":0},{"$f":"SUM(MM367:MX367)","v":0},{"$f":"SUM(MY367:NJ367)","v":0}]
["Interest Payment",{"$f":"+SUM(C372:N372)","v":0},{"$f":"SUM(O372:Z372)","v":0},{"$f":"SUM(AA372:AL372)","v":0},{"$f":"SUM(AM372:AX372)","v":0},{"$f":"SUM(AY372:BJ372)","v":0},{"$f":"SUM(BK372:BV372)","v":0},{"$f":"SUM(BW372:CH372)","v":0},{"$f":"SUM(CI372:CT372)","v":0},{"$f":"SUM(CU372:DF372)","v":0},{"$f":"SUM(DG372:DR372)","v":0},{"$f":"SUM(DS372:ED372)","v":0},{"$f":"SUM(EE372:EP372)","v":0},{"$f":"SUM(EQ372:FB372)","v":0},{"$f":"SUM(FC372:FN372)","v":0},{"$f":"SUM(FO372:FZ372)","v":0},{"$f":"SUM(GA372:GL372)","v":0},{"$f":"SUM(GM372:GX372)","v":0},{"$f":"SUM(GY372:HJ372)","v":0},{"$f":"SUM(HK372:HV372)","v":0},{"$f":"SUM(HW372:IH372)","v":0},{"$f":"SUM(II372:IT372)","v":0},{"$f":"SUM(IT372:JF372)","v":0},{"$f":"SUM(JG372:JR372)","v":0},{"$f":"SUM(JS372:KD372)","v":0},{"$f":"SUM(KE372:KP372)","v":0},{"$f":"SUM(KQ372:LB372)","v":0},{"$f":"SUM(LC372:LN372)","v":0},{"$f":"SUM(LO372:LZ372)","v":0},{"$f":"SUM(MA372:ML372)","v":0},{"$f":"SUM(MM372:MX372)","v":0},{"$f":"SUM(MY372:NJ372)","v":0}]
["Principal Payment",{"$f":"SUM(C374:N374)","v":0},{"$f":"SUM(O374:Z374)","v":0},{"$f":"SUM(AA374:AL374)","v":0},{"$f":"SUM(AM374:AX374)","v":0},{"$f":"SUM(AY374:BJ374)","v":0},{"$f":"SUM(BK374:BV374)","v":0},{"$f":"SUM(BW374:CH374)","v":0},{"$f":"SUM(CI374:CT374)","v":0},{"$f":"SUM(CU374:DF374)","v":0},{"$f":"SUM(DG374:DR374)","v":0},{"$f":"SUM(DS374:ED374)","v":0},{"$f":"SUM(EE374:EP374)","v":0},{"$f":"SUM(EQ374:FB374)","v":0},{"$f":"SUM(FC374:FN374)","v":0},{"$f":"SUM(FO374:FZ374)","v":0},{"$f":"SUM(GA374:GL374)","v":0},{"$f":"SUM(GM374:GX374)","v":0},{"$f":"SUM(GY374:HJ374)","v":0},{"$f":"SUM(HK374:HV374)","v":0},{"$f":"SUM(HW374:IH374)","v":0},{"$f":"SUM(II374:IT374)","v":0},{"$f":"SUM(IU374:JF374)","v":0},{"$f":"SUM(JG374:JR374)","v":0},{"$f":"SUM(JS374:KD374)","v":0},{"$f":"SUM(KE374:KP374)","v":0},{"$f":"SUM(KQ374:LB374)","v":0},{"$f":"SUM(LC374:LN374)","v":0},{"$f":"SUM(LO374:LZ374)","v":0},{"$f":"SUM(MA374:ML374)","v":0},{"$f":"SUM(MM374:MX374)","v":0},{"$f":"SUM(MY374:NJ374)","v":0}]
["Total P&I",{"$f":"SUM(C373:N373)","v":0},{"$f":"SUM(O373:Z373)","v":0},{"$f":"SUM(AA373:AL373)","v":0},{"$f":"SUM(AM373:AX373)","v":0},{"$f":"SUM(AY373:BJ373)","v":0},{"$f":"SUM(BK373:BV373)","v":0},{"$f":"SUM(BW373:CH373)","v":0},{"$f":"SUM(CI373:CT373)","v":0},{"$f":"SUM(CU373:DF373)","v":0},{"$f":"SUM(DG373:DR373)","v":0},{"$f":"SUM(DS373:ED373)","v":0},{"$f":"SUM(EE373:EP373)","v":0},{"$f":"SUM(EQ373:FB373)","v":0},{"$f":"SUM(FC373:FN373)","v":0},{"$f":"SUM(FO373:FZ373)","v":0},{"$f":"SUM(GA373:GL373)","v":0},{"$f":"SUM(GM373:GX373)","v":0},{"$f":"SUM(GY373:HJ373)","v":0},{"$f":"SUM(HK373:HV373)","v":0},{"$f":"SUM(HW373:IH373)","v":0},{"$f":"SUM(II373:IT373)","v":0},{"$f":"SUM(IU373:JF373)","v":0},{"$f":"SUM(JG373:JR373)","v":0},{"$f":"SUM(JS373:KD373)","v":0},{"$f":"SUM(KE373:KP373)","v":0},{"$f":"SUM(KQ373:LB373)","v":0},{"$f":"SUM(LC373:LN373)","v":0},{"$f":"SUM(LO373:LZ373)","v":0},{"$f":"SUM(MA373:ML373)","v":0},{"$f":"SUM(MM373:MX373)","v":0},{"$f":"SUM(MY373:NJ373)","v":0}]
["Loan Fees",{"$f":"SUM(C376:N376)","v":0},{"$f":"SUM(O376:Z376)","v":0},{"$f":"SUM(AA376:AL376)","v":0},{"$f":"SUM(AM376:AX376)","v":0},{"$f":"SUM(AY376:BJ376)","v":0},{"$f":"SUM(BK376:BV376)","v":0},{"$f":"SUM(BW376:CH376)","v":0},{"$f":"SUM(CI376:CT376)","v":0},{"$f":"SUM(CU376:DF376)","v":0},{"$f":"SUM(DG376:DR376)","v":0},{"$f":"SUM(DS376:ED376)","v":0},{"$f":"SUM(EE376:EP376)","v":0},{"$f":"SUM(EQ376:FB376)","v":0},{"$f":"SUM(FC376:FN376)","v":0},{"$f":"SUM(FO376:FZ376)","v":0},{"$f":"SUM(GA376:GL376)","v":0},{"$f":"SUM(GM376:GX376)","v":0},{"$f":"SUM(GY376:HJ376)","v":0},{"$f":"SUM(HK376:HV376)","v":0},{"$f":"SUM(HW376:IH376)","v":0},{"$f":"SUM(II376:IT376)","v":0},{"$f":"SUM(IU376:JF376)","v":0},{"$f":"SUM(JG376:JR376)","v":0},{"$f":"SUM(JS376:KD376)","v":0},{"$f":"SUM(KE376:KP376)","v":0},{"$f":"SUM(KQ376:LB376)","v":0},{"$f":"SUM(LC376:LN376)","v":0},{"$f":"SUM(LO376:LZ376)","v":0},{"$f":"SUM(MA376:ML376)","v":0},{"$f":"SUM(MM376:MX376)","v":0},{"$f":"SUM(MY376:NJ376)","v":0}]
[{"$f":"IF('Funding Plan'!E20<>\"\",'Funding Plan'!E20,\"Source #3\")","v":"Source #3"}]
["Amount Borrowed",{"$f":"SUM(C379:N379)","v":0},{"$f":"SUM(O379:Z379)","v":0},{"$f":"SUM(AA379:AL379)","v":0},{"$f":"SUM(AM379:AX379)","v":0},{"$f":"SUM(AY379:BJ379)","v":0},{"$f":"SUM(BK379:BV379)","v":0},{"$f":"SUM(BW379:CH379)","v":0},{"$f":"SUM(CI379:CT379)","v":0},{"$f":"SUM(CU379:DF379)","v":0},{"$f":"SUM(DG379:DR379)","v":0},{"$f":"SUM(DS379:ED379)","v":0},{"$f":"SUM(EE379:EP379)","v":0},{"$f":"SUM(EQ379:FB379)","v":0},{"$f":"SUM(FC379:FN379)","v":0},{"$f":"SUM(FO379:FZ379)","v":0},{"$f":"SUM(GA379:GL379)","v":0},{"$f":"SUM(GM379:GX379)","v":0},{"$f":"SUM(GY379:HJ379)","v":0},{"$f":"SUM(HK379:HV379)","v":0},{"$f":"SUM(HW379:IH379)","v":0},{"$f":"SUM(II366:IT379)","v":0},{"$f":"SUM(IU379:JF379)","v":0},{"$f":"SUM(JG379:JR379)","v":0},{"$f":"SUM(JS379:KD379)","v":0},{"$f":"SUM(KE379:KP379)","v":0},{"$f":"SUM(KQ379:LB379)","v":0},{"$f":"SUM(LC379:LN379)","v":0},{"$f":"SUM(LO379:LZ379)","v":0},{"$f":"SUM(MA379:ML379)","v":0},{"$f":"SUM(MN379:MX379)","v":0},{"$f":"SUM(MY379:NJ379)","v":0}]
["Interest Payment",{"$f":"SUM(C384:N384)","v":0},{"$f":"SUM(O384:Z384)","v":0},{"$f":"SUM(AA384:AL384)","v":0},{"$f":"SUM(AM384:AX384)","v":0},{"$f":"SUM(AY384:BJ384)","v":0},{"$f":"SUM(BK384:BV384)","v":0},{"$f":"SUM(BW384:CH384)","v":0},{"$f":"SUM(CI384:CT384)","v":0},{"$f":"SUM(CU384:DF384)","v":0},{"$f":"SUM(DG384:DR384)","v":0},{"$f":"SUM(DS384:ED384)","v":0},{"$f":"SUM(EE384:EP384)","v":0},{"$f":"SUM(EQ384:FB384)","v":0},{"$f":"SUM(FC384:FN384)","v":0},{"$f":"SUM(FO384:FZ384)","v":0},{"$f":"SUM(GA384:GL384)","v":0},{"$f":"SUM(GM384:GX384)","v":0},{"$f":"SUM(GY384:HJ384)","v":0},{"$f":"SUM(HK384:HV384)","v":0},{"$f":"SUM(HW384:IH384)","v":0},{"$f":"SUM(II384:IT384)","v":0},{"$f":"SUM(IU384:JF384)","v":0},{"$f":"SUM(JG384:JR384)","v":0},{"$f":"SUM(JS384:KD384)","v":0},{"$f":"SUM(KE384:KP384)","v":0},{"$f":"SUM(KQ384:LB384)","v":0},{"$f":"SUM(LC384:LN384)","v":0},{"$f":"SUM(LO384:LZ384)","v":0},{"$f":"SUM(MA384:ML384)","v":0},{"$f":"SUM(MN384:MX384)","v":0},{"$f":"SUM(MY384:NJ384)","v":0}]
["Principal Payment",{"$f":"SUM(C386:N386)","v":0},{"$f":"SUM(O386:Z386)","v":0},{"$f":"SUM(AA386:AL386)","v":0},{"$f":"SUM(AM386:AX386)","v":0},{"$f":"SUM(AY386:BJ386)","v":0},{"$f":"SUM(BK386:BV386)","v":0},{"$f":"SUM(BW386:CH386)","v":0},{"$f":"SUM(CI386:CT386)","v":0},{"$f":"SUM(CU386:DF386)","v":0},{"$f":"SUM(DG386:DR386)","v":0},{"$f":"SUM(DS386:ED386)","v":0},{"$f":"SUM(EE386:EP386)","v":0},{"$f":"SUM(EQ386:FB386)","v":0},{"$f":"SUM(FC386:FN386)","v":0},{"$f":"SUM(FO386:FZ386)","v":0},{"$f":"SUM(GA386:GL386)","v":0},{"$f":"SUM(GM386:GX386)","v":0},{"$f":"SUM(GY386:HJ386)","v":0},{"$f":"SUM(HK386:HV386)","v":0},{"$f":"SUM(HW386:IH386)","v":0},{"$f":"SUM(II386:IT386)","v":0},{"$f":"SUM(IU386:JF386)","v":0},{"$f":"SUM(JG386:JR386)","v":0},{"$f":"SUM(JS386:KD386)","v":0},{"$f":"SUM(KE386:KP386)","v":0},{"$f":"SUM(KQ386:LB386)","v":0},{"$f":"SUM(LC386:LN386)","v":0},{"$f":"SUM(LO386:LZ386)","v":0},{"$f":"SUM(MA386:ML386)","v":0},{"$f":"SUM(MN386:MX386)","v":0},{"$f":"SUM(MY386:NJ386)","v":0}]
["Total P&I",{"$f":"SUM(C385:N385)","v":0},{"$f":"SUM(O385:Z385)","v":0},{"$f":"SUM(AA385:AL385)","v":0},{"$f":"SUM(AM385:AX385)","v":0},{"$f":"SUM(AY385:BJ385)","v":0},{"$f":"SUM(BK385:BV385)","v":0},{"$f":"SUM(BW385:CH385)","v":0},{"$f":"SUM(CI385:CT385)","v":0},{"$f":"SUM(CU385:DF385)","v":0},{"$f":"SUM(DG385:DR385)","v":0},{"$f":"SUM(DS385:ED385)","v":0},{"$f":"SUM(EE385:EP385)","v":0},{"$f":"SUM(EQ385:FB385)","v":0},{"$f":"SUM(FC385:FN385)","v":0},{"$f":"SUM(FO385:FZ385)","v":0},{"$f":"SUM(GA385:GL385)","v":0},{"$f":"SUM(GM385:GX385)","v":0},{"$f":"SUM(GY385:HJ385)","v":0},{"$f":"SUM(HK385:HV385)","v":0},{"$f":"SUM(HW385:IH385)","v":0},{"$f":"SUM(II385:IT385)","v":0},{"$f":"SUM(IU385:JF385)","v":0},{"$f":"SUM(JG385:JR385)","v":0},{"$f":"SUM(JS385:KD385)","v":0},{"$f":"SUM(KE385:KP385)","v":0},{"$f":"SUM(KQ385:LB385)","v":0},{"$f":"SUM(LC385:LN385)","v":0},{"$f":"SUM(LO385:LZ385)","v":0},{"$f":"SUM(MA385:ML385)","v":0},{"$f":"SUM(MN385:MX385)","v":0},{"$f":"SUM(MY385:NJ385)","v":0}]
["Loan Fees",{"$f":"SUM(C388:N388)","v":0},{"$f":"SUM(O388:Z388)","v":0},{"$f":"SUM(AA388:AL388)","v":0},{"$f":"SUM(AM388:AX388)","v":0},{"$f":"SUM(AY388:BJ388)","v":0},{"$f":"SUM(BK388:BV388)","v":0},{"$f":"SUM(BW388:CH388)","v":0},{"$f":"SUM(CI388:CT388)","v":0},{"$f":"SUM(CU388:DF388)","v":0},{"$f":"SUM(DG388:DR388)","v":0},{"$f":"SUM(DS388:ED388)","v":0},{"$f":"SUM(EE388:EP388)","v":0},{"$f":"SUM(EQ388:FB388)","v":0},{"$f":"SUM(FC388:FN388)","v":0},{"$f":"SUM(FO388:FZ388)","v":0},{"$f":"SUM(GA388:GL388)","v":0},{"$f":"SUM(GM388:GX388)","v":0},{"$f":"SUM(GY388:HJ388)","v":0},{"$f":"SUM(HK388:HV388)","v":0},{"$f":"SUM(HW388:IH388)","v":0},{"$f":"SUM(II388:IT388)","v":0},{"$f":"SUM(IT388:JE388)","v":0},{"$f":"SUM(JG388:JR388)","v":0},{"$f":"SUM(JS388:KD388)","v":0},{"$f":"SUM(KE388:KP388)","v":0},{"$f":"SUM(KQ388:LB388)","v":0},{"$f":"SUM(LC388:LN388)","v":0},{"$f":"SUM(LO388:LZ388)","v":0},{"$f":"SUM(MA388:ML388)","v":0},{"$f":"SUM(MN388:MX388)","v":0},{"$f":"SUM(MY388:NJ388)","v":0}]
[{"$f":"IF('Funding Plan'!F20<>\"\",'Funding Plan'!F20,\"Source #4\")","v":"Source #4"}]
["Amount Borrowed",{"$f":"SUM(C391:N391)","v":0},{"$f":"SUM(O391:Z391)","v":0},{"$f":"SUM(AA391:AL391)","v":0},{"$f":"SUM(AM391:AX391)","v":0},{"$f":"SUM(AY391:BJ391)","v":0},{"$f":"SUM(BK391:BV391)","v":0},{"$f":"SUM(BW391:CH391)","v":0},{"$f":"SUM(CI391:CT391)","v":0},{"$f":"SUM(CU391:DF391)","v":0},{"$f":"SUM(DG391:DR391)","v":0},{"$f":"SUM(DS391:ED391)","v":0},{"$f":"SUM(EE391:EP391)","v":0},{"$f":"SUM(EQ391:FB391)","v":0},{"$f":"SUM(FC391:FN391)","v":0},{"$f":"SUM(FO391:FZ391)","v":0},{"$f":"SUM(GA391:GL391)","v":0},{"$f":"SUM(GM391:GX391)","v":0},{"$f":"SUM(GY391:HJ391)","v":0},{"$f":"SUM(HK391:HV391)","v":0},{"$f":"SUM(HW391:IH391)","v":0},{"$f":"SUM(II391:IT391)","v":0},{"$f":"SUM(IU391:JF391)","v":0},{"$f":"SUM(JG391:JR391)","v":0},{"$f":"SUM(JS391:KD391)","v":0},{"$f":"SUM(KE391:KP391)","v":0},{"$f":"SUM(KQ391:LB391)","v":0},{"$f":"SUM(LC391:LN391)","v":0},{"$f":"SUM(LO391:LZ391)","v":0},{"$f":"SUM(MA391:ML391)","v":0},{"$f":"SUM(MN391:MX391)","v":0},{"$f":"SUM(MY391:NJ391)","v":0}]
["Interest Payment",{"$f":"SUM(C396:N396)","v":0},{"$f":"SUM(O396:Z396)","v":0},{"$f":"SUM(AA396:AL396)","v":0},{"$f":"SUM(AM396:AX396)","v":0},{"$f":"SUM(AY396:BJ396)","v":0},{"$f":"SUM(BK396:BV396)","v":0},{"$f":"SUM(BW396:CH396)","v":0},{"$f":"SUM(CI396:CT396)","v":0},{"$f":"SUM(CU396:DF396)","v":0},{"$f":"SUM(DG396:DR396)","v":0},{"$f":"SUM(DS396:ED396)","v":0},{"$f":"SUM(EE396:EP396)","v":0},{"$f":"SUM(EQ396:FB396)","v":0},{"$f":"SUM(FC396:FN396)","v":0},{"$f":"SUM(FO396:FZ396)","v":0},{"$f":"SUM(GA396:GL396)","v":0},{"$f":"SUM(GM396:GX396)","v":0},{"$f":"SUM(GY396:HJ396)","v":0},{"$f":"SUM(HK396:HV396)","v":0},{"$f":"SUM(HW396:IH396)","v":0},{"$f":"SUM(II396:IT396)","v":0},{"$f":"SUM(IU396:JF396)","v":0},{"$f":"SUM(JG396:JR396)","v":0},{"$f":"SUM(JS396:KD396)","v":0},{"$f":"SUM(KE396:KP396)","v":0},{"$f":"SUM(KQ396:LB396)","v":0},{"$f":"SUM(LC396:LN396)","v":0},{"$f":"SUM(LO396:LZ396)","v":0},{"$f":"SUM(MA396:ML396)","v":0},{"$f":"SUM(MN396:MX396)","v":0},{"$f":"SUM(MY396:NJ396)","v":0}]
["Principal Payment",{"$f":"SUM(C398:N398)","v":0},{"$f":"SUM(O398:Z398)","v":0},{"$f":"SUM(AA398:AL398)","v":0},{"$f":"SUM(AM398:AX398)","v":0},{"$f":"SUM(AY398:BJ398)","v":0},{"$f":"SUM(BK398:BV398)","v":0},{"$f":"SUM(BW398:CH398)","v":0},{"$f":"SUM(CI398:CT398)","v":0},{"$f":"SUM(CU398:DF398)","v":0},{"$f":"SUM(DG398:DR398)","v":0},{"$f":"SUM(DS398:ED398)","v":0},{"$f":"SUM(EE398:EP398)","v":0},{"$f":"SUM(EQ398:FB398)","v":0},{"$f":"SUM(FC398:FN398)","v":0},{"$f":"SUM(FO398:FZ398)","v":0},{"$f":"SUM(GA398:GL398)","v":0},{"$f":"SUM(GM398:GX398)","v":0},{"$f":"SUM(GY398:HJ398)","v":0},{"$f":"SUM(HK398:HV398)","v":0},{"$f":"SUM(HW398:IH398)","v":0},{"$f":"SUM(II398:IT398)","v":0},{"$f":"SUM(IU398:JF398)","v":0},{"$f":"SUM(JG398:JR398)","v":0},{"$f":"SUM(JS398:KD398)","v":0},{"$f":"SUM(KE398:KP398)","v":0},{"$f":"SUM(KQ398:LB398)","v":0},{"$f":"SUM(LC398:LN398)","v":0},{"$f":"SUM(LO398:LZ398)","v":0},{"$f":"SUM(MA398:ML398)","v":0},{"$f":"SUM(MN398:MX398)","v":0},{"$f":"SUM(MY398:NJ398)","v":0}]
["Total P&I",{"$f":"SUM(C397:N397)","v":0},{"$f":"SUM(O397:Z397)","v":0},{"$f":"SUM(AA397:AL397)","v":0},{"$f":"SUM(AM397:AX397)","v":0},{"$f":"SUM(AY397:BJ397)","v":0},{"$f":"SUM(BK397:BV397)","v":0},{"$f":"SUM(BW397:CH397)","v":0},{"$f":"SUM(CI397:CT397)","v":0},{"$f":"SUM(CU397:DF397)","v":0},{"$f":"SUM(DG397:DR397)","v":0},{"$f":"SUM(DS397:ED397)","v":0},{"$f":"SUM(EE397:EP397)","v":0},{"$f":"SUM(EQ397:FB397)","v":0},{"$f":"SUM(FC397:FN397)","v":0},{"$f":"SUM(FO397:FZ397)","v":0},{"$f":"SUM(GA397:GL397)","v":0},{"$f":"SUM(GM397:GX397)","v":0},{"$f":"SUM(GY397:HJ397)","v":0},{"$f":"SUM(HK397:HV397)","v":0},{"$f":"SUM(HW397:IH397)","v":0},{"$f":"SUM(II397:IT397)","v":0},{"$f":"SUM(IU397:JF397)","v":0},{"$f":"SUM(JG397:JR397)","v":0},{"$f":"SUM(JS397:KD397)","v":0},{"$f":"SUM(KE397:KP397)","v":0},{"$f":"SUM(KQ397:LB397)","v":0},{"$f":"SUM(LC397:LN397)","v":0},{"$f":"SUM(LO397:LZ397)","v":0},{"$f":"SUM(MA397:ML397)","v":0},{"$f":"SUM(MN397:MX397)","v":0},{"$f":"SUM(MY397:NJ397)","v":0}]
["Loan Fees",{"$f":"SUM(C400:N400)","v":0},{"$f":"SUM(O400:Z400)","v":0},{"$f":"SUM(AA400:AL400)","v":0},{"$f":"SUM(AM400:AX400)","v":0},{"$f":"SUM(AY400:BJ400)","v":0},{"$f":"SUM(BK400:BV400)","v":0},{"$f":"SUM(BW400:CH400)","v":0},{"$f":"SUM(CI400:CT400)","v":0},{"$f":"SUM(CU400:DF400)","v":0},{"$f":"SUM(DG400:DR400)","v":0},{"$f":"SUM(DS400:ED400)","v":0},{"$f":"SUM(EE400:EP400)","v":0},{"$f":"SUM(EQ400:FB400)","v":0},{"$f":"SUM(FC400:FN400)","v":0},{"$f":"SUM(FO400:FZ400)","v":0},{"$f":"SUM(GA400:GL400)","v":0},{"$f":"SUM(GM400:GX400)","v":0},{"$f":"SUM(GY400:HJ400)","v":0},{"$f":"SUM(HK400:HV400)","v":0},{"$f":"SUM(HW400:IH400)","v":0},{"$f":"SUM(II400:IT400)","v":0},{"$f":"SUM(IF400:JF400)","v":0},{"$f":"SUM(JG400:JR400)","v":0},{"$f":"SUM(JS400:KD400)","v":0},{"$f":"SUM(KE400:KP400)","v":0},{"$f":"SUM(KQ400:LB400)","v":0},{"$f":"SUM(LC400:LN400)","v":0},{"$f":"SUM(LO400:LZ400)","v":0},{"$f":"SUM(MA400:ML400)","v":0},{"$f":"SUM(MN400:MX400)","v":0},{"$f":"SUM(MY400:NJ400)","v":0}]
[{"$f":"IF('Funding Plan'!G20<>\"\",'Funding Plan'!G20,\"Source #5\")","v":"Source #5"}]
["Amount Borrowed",{"$f":"SUM(C403:N403)","v":0},{"$f":"SUM(O403:Z403)","v":0},{"$f":"SUM(AA403:AL403)","v":0},{"$f":"SUM(AM403:AX403)","v":0},{"$f":"SUM(AY403:BJ403)","v":0},{"$f":"SUM(BK403:BV403)","v":0},{"$f":"SUM(BW403:CH403)","v":0},{"$f":"SUM(CI403:CT403)","v":0},{"$f":"SUM(CU403:DF403)","v":0},{"$f":"SUM(DG403:DR403)","v":0},{"$f":"SUM(DS403:ED403)","v":0},{"$f":"SUM(EE403:EP403)","v":0},{"$f":"SUM(EQ403:FB403)","v":0},{"$f":"SUM(FC403:FN403)","v":0},{"$f":"SUM(FO403:FZ403)","v":0},{"$f":"SUM(GA403:GL403)","v":0},{"$f":"SUM(GM403:GX403)","v":0},{"$f":"SUM(GY403:HJ403)","v":0},{"$f":"SUM(HK403:HV403)","v":0},{"$f":"SUM(HW403:IH403)","v":0},{"$f":"SUM(II403:IT403)","v":0},{"$f":"SUM(IU403:JF403)","v":0},{"$f":"SUM(JG403:JR403)","v":0},{"$f":"SUM(JS403:KD403)","v":0},{"$f":"SUM(KE403:KP403)","v":0},{"$f":"SUM(KQ403:LB403)","v":0},{"$f":"SUM(LC403:LN403)","v":0},{"$f":"SUM(LO403:LZ403)","v":0},{"$f":"SUM(MA403:ML403)","v":0},{"$f":"SUM(MN403:MX403)","v":0},{"$f":"SUM(MY403:NJ403)","v":0}]
["Interest Payment",{"$f":"SUM(C408:N408)","v":0},{"$f":"SUM(O408:Z408)","v":0},{"$f":"SUM(AA408:AL408)","v":0},{"$f":"SUM(AM408:AX408)","v":0},{"$f":"SUM(AY408:BJ408)","v":0},{"$f":"SUM(BK408:BV408)","v":0},{"$f":"SUM(BW408:CH408)","v":0},{"$f":"SUM(CI408:CT408)","v":0},{"$f":"SUM(CU408:DF408)","v":0},{"$f":"SUM(DG408:DR408)","v":0},{"$f":"SUM(DS408:ED408)","v":0},{"$f":"SUM(EE408:EP408)","v":0},{"$f":"SUM(EQ408:FB408)","v":0},{"$f":"SUM(FC408:FN408)","v":0},{"$f":"SUM(FO408:FZ408)","v":0},{"$f":"SUM(GA408:GL408)","v":0},{"$f":"SUM(GM408:GX408)","v":0},{"$f":"SUM(GY408:HJ408)","v":0},{"$f":"SUM(HK408:HV408)","v":0},{"$f":"SUM(HW408:IH408)","v":0},{"$f":"SUM(II408:IT408)","v":0},{"$f":"SUM(IU408:JF408)","v":0},{"$f":"SUM(JG408:JR408)","v":0},{"$f":"SUM(JS408:KD408)","v":0},{"$f":"SUM(KE408:KP408)","v":0},{"$f":"SUM(KQ408:LB408)","v":0},{"$f":"SUM(LC408:LN408)","v":0},{"$f":"SUM(LO408:LZ408)","v":0},{"$f":"SUM(MA408:ML408)","v":0},{"$f":"SUM(MN408:MX408)","v":0},{"$f":"SUM(MY408:NJ408)","v":0}]
["Principal Payment",{"$f":"SUM(C410:N410)","v":0},{"$f":"SUM(O410:Z410)","v":0},{"$f":"SUM(AA410:AL410)","v":0},{"$f":"SUM(AM410:AX410)","v":0},{"$f":"SUM(AY410:BJ410)","v":0},{"$f":"SUM(BK410:BV410)","v":0},{"$f":"SUM(BW410:CH410)","v":0},{"$f":"SUM(CI410:CT410)","v":0},{"$f":"SUM(CU410:DF410)","v":0},{"$f":"SUM(DG410:DR410)","v":0},{"$f":"SUM(DS410:ED410)","v":0},{"$f":"SUM(EE410:EP410)","v":0},{"$f":"SUM(EQ410:FB410)","v":0},{"$f":"SUM(FC410:FN410)","v":0},{"$f":"SUM(FO410:FZ410)","v":0},{"$f":"SUM(GA410:GL410)","v":0},{"$f":"SUM(GM410:GX410)","v":0},{"$f":"SUM(GY410:HJ410)","v":0},{"$f":"SUM(HK410:HV410)","v":0},{"$f":"SUM(HW410:IH410)","v":0},{"$f":"SUM(II410:IT410)","v":0},{"$f":"SUM(IU410:JF410)","v":0},{"$f":"SUM(JG410:JR410)","v":0},{"$f":"SUM(JS410:KD410)","v":0},{"$f":"SUM(KE410:KP410)","v":0},{"$f":"SUM(KQ410:LB410)","v":0},{"$f":"SUM(LC410:LN410)","v":0},{"$f":"SUM(LO410:LZ410)","v":0},{"$f":"SUM(MA410:ML410)","v":0},{"$f":"SUM(MN410:MX410)","v":0},{"$f":"SUM(MY410:NJ410)","v":0}]
["Total P&I",{"$f":"SUM(C409:N409)","v":0},{"$f":"SUM(O409:Z409)","v":0},{"$f":"SUM(AA409:AL409)","v":0},{"$f":"SUM(AM409:AX409)","v":0},{"$f":"SUM(AY409:BJ409)","v":0},{"$f":"SUM(BK409:BV409)","v":0},{"$f":"SUM(BW409:CH409)","v":0},{"$f":"SUM(CI409:CT409)","v":0},{"$f":"SUM(CU409:DF409)","v":0},{"$f":"SUM(DG409:DR409)","v":0},{"$f":"SUM(DS409:ED409)","v":0},{"$f":"SUM(EE409:EP409)","v":0},{"$f":"SUM(EQ409:FB409)","v":0},{"$f":"SUM(FC409:FN409)","v":0},{"$f":"SUM(FO409:FZ409)","v":0},{"$f":"SUM(GA409:GL409)","v":0},{"$f":"SUM(GM409:GX409)","v":0},{"$f":"SUM(GY409:HJ409)","v":0},{"$f":"SUM(HK409:HV409)","v":0},{"$f":"SUM(HW409:IH409)","v":0},{"$f":"SUM(II409:IT409)","v":0},{"$f":"SUM(IU409:JF409)","v":0},{"$f":"SUM(JG409:JR409)","v":0},{"$f":"SUM(JS409:KD409)","v":0},{"$f":"SUM(KE409:KP409)","v":0},{"$f":"SUM(KQ409:LB409)","v":0},{"$f":"SUM(LC409:LN409)","v":0},{"$f":"SUM(LO409:LZ409)","v":0},{"$f":"SUM(MA409:ML409)","v":0},{"$f":"SUM(MN409:MX409)","v":0},{"$f":"SUM(MY409:NJ409)","v":0}]
["Loan Fees",{"$f":"SUM(C412:N412)","v":0},{"$f":"SUM(O412:Z412)","v":0},{"$f":"SUM(AA412:AL412)","v":0},{"$f":"SUM(AM412:AX412)","v":0},{"$f":"SUM(AY412:BJ412)","v":0},{"$f":"SUM(BK412:BV412)","v":0},{"$f":"SUM(BW412:CH412)","v":0},{"$f":"SUM(CI412:CT412)","v":0},{"$f":"SUM(CU412:DF412)","v":0},{"$f":"SUM(DG412:DR412)","v":0},{"$f":"SUM(DS412:ED412)","v":0},{"$f":"SUM(EE412:EP412)","v":0},{"$f":"SUM(EQ412:FB412)","v":0},{"$f":"SUM(FC412:FN412)","v":0},{"$f":"SUM(FO412:FZ412)","v":0},{"$f":"SUM(GA412:GL412)","v":0},{"$f":"SUM(GM412:GX412)","v":0},{"$f":"SUM(GY412:HJ412)","v":0},{"$f":"SUM(HK412:HV412)","v":0},{"$f":"SUM(HW412:IH412)","v":0},{"$f":"SUM(II412:ITI412)","v":0},{"$f":"SUM(IU412:JF412)","v":0},{"$f":"SUM(JG412:JR412)","v":0},{"$f":"SUM(JS412:KD412)","v":0},{"$f":"SUM(KE412:KP412)","v":0},{"$f":"SUM(KQ412:LB412)","v":0},{"$f":"SUM(LC412:LN412)","v":0},{"$f":"SUM(LO412:LZ412)","v":0},{"$f":"SUM(MA412:ML412)","v":0},{"$f":"SUM(MN412:MX412)","v":0},{"$f":"SUM(MY412:NJ412)","v":0}]
[{"$f":"IF('Funding Plan'!H20<>\"\",'Funding Plan'!H20,\"Source #6\")","v":"Source #6"}]
["Amount Borrowed",{"$f":"SUM(C415:N415)","v":0},{"$f":"SUM(O415:Z415)","v":0},{"$f":"SUM(AA415:AL415)","v":0},{"$f":"SUM(AM415:AX415)","v":0},{"$f":"SUM(AY415:BJ415)","v":0},{"$f":"SUM(BK415:BV415)","v":0},{"$f":"SUM(BW415:CH415)","v":0},{"$f":"SUM(CI415:CT415)","v":0},{"$f":"SUM(CU415:DF415)","v":0},{"$f":"SUM(DG415:DR415)","v":0},{"$f":"SUM(DS415:ED415)","v":0},{"$f":"SUM(EE415:EP415)","v":0},{"$f":"SUM(EQ415:FB415)","v":0},{"$f":"SUM(FC415:FN415)","v":0},{"$f":"SUM(FO415:FZ415)","v":0},{"$f":"SUM(GA415:GL415)","v":0},{"$f":"SUM(GM415:GX415)","v":0},{"$f":"SUM(GY415:HJ415)","v":0},{"$f":"SUM(HK415:HV415)","v":0},{"$f":"SUM(HW415:IH415)","v":0},{"$f":"SUM(II415:IT415)","v":0},{"$f":"SUM(IU415:JF415)","v":0},{"$f":"SUM(JG415:JR415)","v":0},{"$f":"SUM(JS415:KD415)","v":0},{"$f":"SUM(KE415:KP415)","v":0},{"$f":"SUM(KQ415:LB415)","v":0},{"$f":"SUM(LC415:LN415)","v":0},{"$f":"SUM(LO415:LZ415)","v":0},{"$f":"SUM(MA415:MM415)","v":0},{"$f":"SUM(MN415:MX415)","v":0},{"$f":"SUM(MY415:NJ415)","v":0}]
["Interest Payment",{"$f":"SUM(C420:N420)","v":0},{"$f":"SUM(O420:Z420)","v":0},{"$f":"SUM(AA420:AL420)","v":0},{"$f":"SUM(AM420:AX420)","v":0},{"$f":"SUM(AY420:BJ420)","v":0},{"$f":"SUM(BK420:BV420)","v":0},{"$f":"SUM(BW420:CH420)","v":0},{"$f":"SUM(CI420:CT420)","v":0},{"$f":"SUM(CU420:DF420)","v":0},{"$f":"SUM(DG420:DR420)","v":0},{"$f":"SUM(DS420:ED420)","v":0},{"$f":"SUM(EE420:EP420)","v":0},{"$f":"SUM(EQ420:FB420)","v":0},{"$f":"SUM(FC420:FN420)","v":0},{"$f":"SUM(FO420:FZ420)","v":0},{"$f":"SUM(GA420:GL420)","v":0},{"$f":"SUM(GM420:GX420)","v":0},{"$f":"SUM(GY420:HJ420)","v":0},{"$f":"SUM(HK420:HV420)","v":0},{"$f":"SUM(HW420:IH420)","v":0},{"$f":"SUM(II420:IT420)","v":0},{"$f":"SUM(IU420:JF420)","v":0},{"$f":"SUM(JG420:JR420)","v":0},{"$f":"SUM(JS420:KD420)","v":0},{"$f":"SUM(KE420:KP420)","v":0},{"$f":"SUM(KQ420:LB420)","v":0},{"$f":"SUM(LC420:LN420)","v":0},{"$f":"SUM(LO420:LZ420)","v":0},{"$f":"SUM(MA420:MM420)","v":0},{"$f":"SUM(MN420:MX420)","v":0},{"$f":"SUM(MY420:NJ420)","v":0}]
["Principal Payment",{"$f":"SUM(C422:N422)","v":0},{"$f":"SUM(O422:Z422)","v":0},{"$f":"SUM(AA422:AL422)","v":0},{"$f":"SUM(AM422:AX422)","v":0},{"$f":"SUM(AY422:BJ422)","v":0},{"$f":"SUM(BK422:BV422)","v":0},{"$f":"SUM(BW422:CH422)","v":0},{"$f":"SUM(CI422:CT422)","v":0},{"$f":"SUM(CU422:DF422)","v":0},{"$f":"SUM(DG422:DR422)","v":0},{"$f":"SUM(DS422:ED422)","v":0},{"$f":"SUM(EE422:EP422)","v":0},{"$f":"SUM(EQ422:FB422)","v":0},{"$f":"SUM(FC422:FN422)","v":0},{"$f":"SUM(FO422:FZ422)","v":0},{"$f":"SUM(GA422:GL422)","v":0},{"$f":"SUM(GM422:GX422)","v":0},{"$f":"SUM(GY422:HJ422)","v":0},{"$f":"SUM(HK422:HV422)","v":0},{"$f":"SUM(HW422:IH422)","v":0},{"$f":"SUM(II422:IT422)","v":0},{"$f":"SUM(IU422:JF422)","v":0},{"$f":"SUM(JG422:JR422)","v":0},{"$f":"SUM(JS422:KD422)","v":0},{"$f":"SUM(KE422:KP422)","v":0},{"$f":"SUM(KQ422:LB422)","v":0},{"$f":"SUM(LC422:LN422)","v":0},{"$f":"SUM(LO422:LZ422)","v":0},{"$f":"SUM(MA422:MM422)","v":0},{"$f":"SUM(MN422:MX422)","v":0},{"$f":"SUM(MY422:NJ422)","v":0}]
["Total P&I",{"$f":"SUM(C421:N421)","v":0},{"$f":"SUM(O421:Z421)","v":0},{"$f":"SUM(AA421:AL421)","v":0},{"$f":"SUM(AM421:AX421)","v":0},{"$f":"SUM(AY421:BJ421)","v":0},{"$f":"SUM(BK421:BV421)","v":0},{"$f":"SUM(BW421:CH421)","v":0},{"$f":"SUM(CI421:CT421)","v":0},{"$f":"SUM(CU421:DF421)","v":0},{"$f":"SUM(DG421:DR421)","v":0},{"$f":"SUM(DS421:ED421)","v":0},{"$f":"SUM(EE421:EP421)","v":0},{"$f":"SUM(EQ421:FB421)","v":0},{"$f":"SUM(FC421:FN421)","v":0},{"$f":"SUM(FO421:FZ421)","v":0},{"$f":"SUM(GA421:GL421)","v":0},{"$f":"SUM(GM421:GX421)","v":0},{"$f":"SUM(GY421:HJ421)","v":0},{"$f":"SUM(HK421:HV421)","v":0},{"$f":"SUM(HW421:IH421)","v":0},{"$f":"SUM(II421:IT421)","v":0},{"$f":"SUM(IU421:JF421)","v":0},{"$f":"SUM(JG421:JR421)","v":0},{"$f":"SUM(JS421:KD421)","v":0},{"$f":"SUM(KE421:KP421)","v":0},{"$f":"SUM(KQ421:LB421)","v":0},{"$f":"SUM(LC421:LN421)","v":0},{"$f":"SUM(LO421:LZ421)","v":0},{"$f":"SUM(MA421:MM421)","v":0},{"$f":"SUM(MN421:MX421)","v":0},{"$f":"SUM(MY421:NJ421)","v":0}]
["Loan Fees",{"$f":"SUM(C424:N424)","v":0},{"$f":"SUM(O424:Z424)","v":0},{"$f":"SUM(AA424:AL424)","v":0},{"$f":"SUM(AM424:AX424)","v":0},{"$f":"SUM(AY424:BJ424)","v":0},{"$f":"SUM(BK424:BV424)","v":0},{"$f":"SUM(BW424:CH424)","v":0},{"$f":"SUM(CI424:CT424)","v":0},{"$f":"SUM(CU424:DF424)","v":0},{"$f":"SUM(DG424:DR424)","v":0},{"$f":"SUM(DS424:ED424)","v":0},{"$f":"SUM(EE424:EP424)","v":0},{"$f":"SUM(EQ424:FB424)","v":0},{"$f":"SUM(FC424:FN424)","v":0},{"$f":"SUM(FO424:FZ424)","v":0},{"$f":"SUM(GA424:GL424)","v":0},{"$f":"SUM(GM424:GX424)","v":0},{"$f":"SUM(GY424:HJ424)","v":0},{"$f":"SUM(HK424:HV424)","v":0},{"$f":"SUM(HW424:IH424)","v":0},{"$f":"SUM(II424:IT424)","v":0},{"$f":"SUM(IU424:JF424)","v":0},{"$f":"SUM(JG424:JR424)","v":0},{"$f":"SUM(JS424:KD424)","v":0},{"$f":"SUM(KE424:KP424)","v":0},{"$f":"SUM(KQ424:LB424)","v":0},{"$f":"SUM(LC424:LN424)","v":0},{"$f":"SUM(LO424:LZ424)","v":0},{"$f":"SUM(MA424:MM424)","v":0},{"$f":"SUM(MN424:MX424)","v":0},{"$f":"SUM(MY424:NJ424)","v":0}]
[{"$f":"IF('Funding Plan'!I20<>\"\",'Funding Plan'!I20,\"Source #7\")","v":"Source #7"}]
["Amount Borrowed",{"$f":"SUM(C427:N427)","v":0},{"$f":"SUM(O427:Z427)","v":0},{"$f":"SUM(AA427:AL427)","v":0},{"$f":"SUM(AM427:AX427)","v":0},{"$f":"SUM(AY427:BJ427)","v":0},{"$f":"SUM(BK427:BV427)","v":0},{"$f":"SUM(BW427:CH427)","v":0},{"$f":"SUM(CI427:CT427)","v":0},{"$f":"SUM(CU427:DF427)","v":0},{"$f":"SUM(DG427:DR427)","v":0},{"$f":"SUM(DS427:ED427)","v":0},{"$f":"SUM(EE427:EP427)","v":0},{"$f":"SUM(EQ427:FB427)","v":0},{"$f":"SUM(FC427:FN427)","v":0},{"$f":"SUM(FO427:FZ427)","v":0},{"$f":"SUM(GA427:GL427)","v":0},{"$f":"SUM(GM427:GX427)","v":0},{"$f":"SUM(GY427:HJ427)","v":0},{"$f":"SUM(HK427:HV427)","v":0},{"$f":"SUM(HW427:IH427)","v":0},{"$f":"SUM(II427:IT427)","v":0},{"$f":"SUM(IU427:JF427)","v":0},{"$f":"SUM(JG427:JR427)","v":0},{"$f":"SUM(JS427:KD427)","v":0},{"$f":"SUM(KE427:KP427)","v":0},{"$f":"SUM(KQ427:LB427)","v":0},{"$f":"SUM(LC427:LN427)","v":0},{"$f":"SUM(LO427:LZ427)","v":0},{"$f":"SUM(MA427:MM427)","v":0},{"$f":"SUM(MN427:MX427)","v":0},{"$f":"SUM(MY427:NJ427)","v":0}]
["Interest Payment",{"$f":"SUM(C432:N432)","v":0},{"$f":"SUM(O432:Z432)","v":0},{"$f":"SUM(AA432:AL432)","v":0},{"$f":"SUM(AM432:AX432)","v":0},{"$f":"SUM(AY432:BJ432)","v":0},{"$f":"SUM(BK432:BV432)","v":0},{"$f":"SUM(BW432:CH432)","v":0},{"$f":"SUM(CI432:CT432)","v":0},{"$f":"SUM(CU432:DF432)","v":0},{"$f":"SUM(DG432:DR432)","v":0},{"$f":"SUM(DS432:ED432)","v":0},{"$f":"SUM(EE432:EP432)","v":0},{"$f":"SUM(EQ432:FB432)","v":0},{"$f":"SUM(FC432:FN432)","v":0},{"$f":"SUM(FO432:FZ432)","v":0},{"$f":"SUM(GA432:GL432)","v":0},{"$f":"SUM(GM432:GX432)","v":0},{"$f":"SUM(GY432:HJ432)","v":0},{"$f":"SUM(HK432:HV432)","v":0},{"$f":"SUM(HW432:IH432)","v":0},{"$f":"SUM(II432:IT432)","v":0},{"$f":"SUM(IU432:JF432)","v":0},{"$f":"SUM(JG432:JR432)","v":0},{"$f":"SUM(JS432:KD432)","v":0},{"$f":"SUM(KE432:KP432)","v":0},{"$f":"SUM(KQ432:LB432)","v":0},{"$f":"SUM(LC432:LN432)","v":0},{"$f":"SUM(LO432:LZ432)","v":0},{"$f":"SUM(MA432:MM432)","v":0},{"$f":"SUM(MN432:MX432)","v":0},{"$f":"SUM(MY432:NJ432)","v":0}]
["Principal Payment",{"$f":"SUM(C434:N434)","v":0},{"$f":"SUM(O434:Z434)","v":0},{"$f":"SUM(AA434:AL434)","v":0},{"$f":"SUM(AM434:AX434)","v":0},{"$f":"SUM(AY434:BJ434)","v":0},{"$f":"SUM(BK434:BV434)","v":0},{"$f":"SUM(BW434:CH434)","v":0},{"$f":"SUM(CI434:CT434)","v":0},{"$f":"SUM(CU434:DF434)","v":0},{"$f":"SUM(DG434:DR434)","v":0},{"$f":"SUM(DS434:ED434)","v":0},{"$f":"SUM(EE434:EP434)","v":0},{"$f":"SUM(EQ434:FB434)","v":0},{"$f":"SUM(FC434:FN434)","v":0},{"$f":"SUM(FO434:FZ434)","v":0},{"$f":"SUM(GA434:GL434)","v":0},{"$f":"SUM(GM434:GX434)","v":0},{"$f":"SUM(GY434:HJ434)","v":0},{"$f":"SUM(HK434:HV434)","v":0},{"$f":"SUM(HW434:IH434)","v":0},{"$f":"SUM(II434:IT434)","v":0},{"$f":"SUM(IU434:JF434)","v":0},{"$f":"SUM(JG434:JR434)","v":0},{"$f":"SUM(JS434:KD434)","v":0},{"$f":"SUM(KE434:KP434)","v":0},{"$f":"SUM(KQ434:LB434)","v":0},{"$f":"SUM(LC434:LN434)","v":0},{"$f":"SUM(LO434:LZ434)","v":0},{"$f":"SUM(MA434:MM434)","v":0},{"$f":"SUM(MN434:MX434)","v":0},{"$f":"SUM(MY434:NJ434)","v":0}]
["Total P&I",{"$f":"SUM(C433:N433)","v":0},{"$f":"SUM(O433:Z433)","v":0},{"$f":"SUM(AA433:AL433)","v":0},{"$f":"SUM(AM433:AX433)","v":0},{"$f":"SUM(AY433:BJ433)","v":0},{"$f":"SUM(BK433:BV433)","v":0},{"$f":"SUM(BW433:CH433)","v":0},{"$f":"SUM(CI433:CT433)","v":0},{"$f":"SUM(CU433:DF433)","v":0},{"$f":"SUM(DG433:DR433)","v":0},{"$f":"SUM(DS433:ED433)","v":0},{"$f":"SUM(EE433:EP433)","v":0},{"$f":"SUM(EQ433:FB433)","v":0},{"$f":"SUM(FC433:FN433)","v":0},{"$f":"SUM(FO433:FZ433)","v":0},{"$f":"SUM(GA433:GL433)","v":0},{"$f":"SUM(GM433:GX433)","v":0},{"$f":"SUM(GY433:HJ433)","v":0},{"$f":"SUM(HK433:HV433)","v":0},{"$f":"SUM(HW433:IH433)","v":0},{"$f":"SUM(II433:IT433)","v":0},{"$f":"SUM(IU433:JF433)","v":0},{"$f":"SUM(JG433:JR433)","v":0},{"$f":"SUM(JS433:KD433)","v":0},{"$f":"SUM(KE433:KP433)","v":0},{"$f":"SUM(KQ433:LB433)","v":0},{"$f":"SUM(LC433:LN433)","v":0},{"$f":"SUM(LO433:LZ433)","v":0},{"$f":"SUM(MA433:MM433)","v":0},{"$f":"SUM(MN433:MX433)","v":0},{"$f":"SUM(MY433:NJ433)","v":0}]
["Loan Fees",{"$f":"SUM(C436:N436)","v":0},{"$f":"SUM(O436:Z436)","v":0},{"$f":"SUM(AA436:AL436)","v":0},{"$f":"SUM(AM436:AX436)","v":0},{"$f":"SUM(AY436:BJ436)","v":0},{"$f":"SUM(BK436:BV436)","v":0},{"$f":"SUM(BW436:CH436)","v":0},{"$f":"SUM(CI436:CT436)","v":0},{"$f":"SUM(CU436:DF436)","v":0},{"$f":"SUM(DG436:DR436)","v":0},{"$f":"SUM(DS436:ED436)","v":0},{"$f":"SUM(EE436:EP436)","v":0},{"$f":"SUM(EQ436:FB436)","v":0},{"$f":"SUM(FC436:FN436)","v":0},{"$f":"SUM(FO436:FZ436)","v":0},{"$f":"SUM(GA436:GL436)","v":0},{"$f":"SUM(GM436:GX436)","v":0},{"$f":"SUM(GY436:HJ436)","v":0},{"$f":"SUM(HK436:HV436)","v":0},{"$f":"SUM(HW436:IH436)","v":0},{"$f":"SUM(II436:IT436)","v":0},{"$f":"SUM(IU436:JF436)","v":0},{"$f":"SUM(JG436:JR436)","v":0},{"$f":"SUM(JS436:KD436)","v":0},{"$f":"SUM(KE436:KP436)","v":0},{"$f":"SUM(KQ436:LB436)","v":0},{"$f":"SUM(LC436:LN436)","v":0},{"$f":"SUM(LO436:LZ436)","v":0},{"$f":"SUM(MA436:MM436)","v":0},{"$f":"SUM(MN436:MX436)","v":0},{"$f":"SUM(MY436:NJ436)","v":0}]
[{"$f":"IF('Funding Plan'!J20<>\"\",'Funding Plan'!J20,\"Source #8\")","v":"Source #8"}]
["Amount Borrowed",{"$f":"SUM(C439:N439)","v":0},{"$f":"SUM(O439:Z439)","v":0},{"$f":"SUM(AA439:AL439)","v":0},{"$f":"SUM(AM439:AX439)","v":0},{"$f":"SUM(AY439:BJ439)","v":0},{"$f":"SUM(BK439:BV439)","v":0},{"$f":"SUM(BW439:CH439)","v":0},{"$f":"SUM(CI439:CT439)","v":0},{"$f":"SUM(CU439:DF439)","v":0},{"$f":"SUM(DG439:DR439)","v":0},{"$f":"SUM(DS439:ED439)","v":0},{"$f":"SUM(EE439:EP439)","v":0},{"$f":"SUM(EQ439:FB439)","v":0},{"$f":"SUM(FC439:FN439)","v":0},{"$f":"SUM(FO439:FZ439)","v":0},{"$f":"SUM(GA439:GL439)","v":0},{"$f":"SUM(GM439:GX439)","v":0},{"$f":"SUM(GY439:HJ439)","v":0},{"$f":"SUM(HK439:HV439)","v":0},{"$f":"SUM(HW439:IH439)","v":0},{"$f":"SUM(II439:IT439)","v":0},{"$f":"SUM(IU439:JF439)","v":0},{"$f":"SUM(JG439:JR439)","v":0},{"$f":"SUM(JS439:KD439)","v":0},{"$f":"SUM(KE439:KP439)","v":0},{"$f":"SUM(KQ439:LB439)","v":0},{"$f":"SUM(LC439:LN439)","v":0},{"$f":"SUM(LO439:LZ439)","v":0},{"$f":"SUM(MA439:MM439)","v":0},{"$f":"SUM(MN439:MX439)","v":0},{"$f":"SUM(MY439:NJ439)","v":0}]
["Interest Payment",{"$f":"SUM(C444:N444)","v":0},{"$f":"SUM(O444:Z444)","v":0},{"$f":"SUM(AA444:AL444)","v":0},{"$f":"SUM(AM444:AX444)","v":0},{"$f":"SUM(AY444:BJ444)","v":0},{"$f":"SUM(BK444:BV444)","v":0},{"$f":"SUM(BW444:CH444)","v":0},{"$f":"SUM(CI444:CT444)","v":0},{"$f":"SUM(CU444:DF444)","v":0},{"$f":"SUM(DG444:DR444)","v":0},{"$f":"SUM(DS444:ED444)","v":0},{"$f":"SUM(EE444:EP444)","v":0},{"$f":"SUM(EQ444:FB444)","v":0},{"$f":"SUM(FC444:FN444)","v":0},{"$f":"SUM(FO444:FZ444)","v":0},{"$f":"SUM(GA444:GL444)","v":0},{"$f":"SUM(GM444:GX444)","v":0},{"$f":"SUM(GY444:HJ444)","v":0},{"$f":"SUM(HK444:HV444)","v":0},{"$f":"SUM(HW444:IH444)","v":0},{"$f":"SUM(II444:IT444)","v":0},{"$f":"SUM(IU444:JF444)","v":0},{"$f":"SUM(JG444:JR444)","v":0},{"$f":"SUM(JS444:KD444)","v":0},{"$f":"SUM(KE444:KP444)","v":0},{"$f":"SUM(KQ444:LB444)","v":0},{"$f":"SUM(LC444:LN444)","v":0},{"$f":"SUM(LO444:LZ444)","v":0},{"$f":"SUM(MA444:MM444)","v":0},{"$f":"SUM(MN444:MX444)","v":0},{"$f":"SUM(MY444:NJ444)","v":0}]
["Principal Payment",{"$f":"SUM(C446:N446)","v":0},{"$f":"SUM(O446:Z446)","v":0},{"$f":"SUM(AA446:AL446)","v":0},{"$f":"SUM(AM446:AX446)","v":0},{"$f":"SUM(AY446:BJ446)","v":0},{"$f":"SUM(BK446:BV446)","v":0},{"$f":"SUM(BW446:CH446)","v":0},{"$f":"SUM(CI446:CT446)","v":0},{"$f":"SUM(CU446:DF446)","v":0},{"$f":"SUM(DG446:DR446)","v":0},{"$f":"SUM(DS446:ED446)","v":0},{"$f":"SUM(EE446:EP446)","v":0},{"$f":"SUM(EQ446:FB446)","v":0},{"$f":"SUM(FC446:FN446)","v":0},{"$f":"SUM(FO446:FZ446)","v":0},{"$f":"SUM(GA446:GL446)","v":0},{"$f":"SUM(GM446:GX446)","v":0},{"$f":"SUM(GY446:HJ446)","v":0},{"$f":"SUM(HK446:HV446)","v":0},{"$f":"SUM(HW446:IH446)","v":0},{"$f":"SUM(II446:IT446)","v":0},{"$f":"SUM(IU446:JF446)","v":0},{"$f":"SUM(JG446:JR446)","v":0},{"$f":"SUM(JS446:KD446)","v":0},{"$f":"SUM(KE446:KP446)","v":0},{"$f":"SUM(KQ446:LB446)","v":0},{"$f":"SUM(LC446:LN446)","v":0},{"$f":"SUM(LO446:LZ446)","v":0},{"$f":"SUM(MA446:MM446)","v":0},{"$f":"SUM(MN446:MX446)","v":0},{"$f":"SUM(MY446:NJ446)","v":0}]
["Total P&I",{"$f":"SUM(C445:N445)","v":0},{"$f":"SUM(O445:Z445)","v":0},{"$f":"SUM(AA445:AL445)","v":0},{"$f":"SUM(AM445:AX445)","v":0},{"$f":"SUM(AY445:BJ445)","v":0},{"$f":"SUM(BK445:BV445)","v":0},{"$f":"SUM(BW445:CH445)","v":0},{"$f":"SUM(CI445:CT445)","v":0},{"$f":"SUM(CU445:DF445)","v":0},{"$f":"SUM(DG445:DR445)","v":0},{"$f":"SUM(DS445:ED445)","v":0},{"$f":"SUM(EE445:EP445)","v":0},{"$f":"SUM(EQ445:FB445)","v":0},{"$f":"SUM(FC445:FN445)","v":0},{"$f":"SUM(FO445:FZ445)","v":0},{"$f":"SUM(GA445:GL445)","v":0},{"$f":"SUM(GM445:GX445)","v":0},{"$f":"SUM(GY445:HJ445)","v":0},{"$f":"SUM(HK445:HV445)","v":0},{"$f":"SUM(HW445:IH445)","v":0},{"$f":"SUM(II445:IT445)","v":0},{"$f":"SUM(IU445:JF445)","v":0},{"$f":"SUM(JG445:JR445)","v":0},{"$f":"SUM(JS445:KD445)","v":0},{"$f":"SUM(KE445:KP445)","v":0},{"$f":"SUM(KQ445:LB445)","v":0},{"$f":"SUM(LC445:LN445)","v":0},{"$f":"SUM(LO445:LZ445)","v":0},{"$f":"SUM(MA445:MM445)","v":0},{"$f":"SUM(MN445:MX445)","v":0},{"$f":"SUM(MY445:NJ445)","v":0}]
["Loan Fees",{"$f":"SUM(C448:N448)","v":0},{"$f":"SUM(O448:Z448)","v":0},{"$f":"SUM(AA448:AL448)","v":0},{"$f":"SUM(AM448:AX448)","v":0},{"$f":"SUM(AY448:BJ448)","v":0},{"$f":"SUM(BK448:BV448)","v":0},{"$f":"SUM(BW448:CH448)","v":0},{"$f":"SUM(CI448:CT448)","v":0},{"$f":"SUM(CU448:DF448)","v":0},{"$f":"SUM(DG448:DR448)","v":0},{"$f":"SUM(DS448:ED448)","v":0},{"$f":"SUM(EE448:EP448)","v":0},{"$f":"SUM(EQ448:FB448)","v":0},{"$f":"SUM(FC448:FN448)","v":0},{"$f":"SUM(FO448:FZ448)","v":0},{"$f":"SUM(GA448:GL448)","v":0},{"$f":"SUM(GM448:GX448)","v":0},{"$f":"SUM(GY448:HJ448)","v":0},{"$f":"SUM(HK448:HV448)","v":0},{"$f":"SUM(HW448:IH448)","v":0},{"$f":"SUM(II448:IT448)","v":0},{"$f":"SUM(IU448:JF448)","v":0},{"$f":"SUM(JG448:JR448)","v":0},{"$f":"SUM(JS448:KD448)","v":0},{"$f":"SUM(KE448:KP448)","v":0},{"$f":"SUM(KQ448:LB448)","v":0},{"$f":"SUM(LC448:LN448)","v":0},{"$f":"SUM(LO448:LZ448)","v":0},{"$f":"SUM(MA448:MM448)","v":0},{"$f":"SUM(MN448:MX448)","v":0},{"$f":"SUM(MY448:NJ448)","v":0}]
[{"$f":"IF('Funding Plan'!K20<>\"\",'Funding Plan'!K20,\"Source #9\")","v":"Source #9"}]
["Amount Borrowed",{"$f":"SUM(C451:N451)","v":0},{"$f":"SUM(O451:Z451)","v":0},{"$f":"SUM(AA451:AL451)","v":0},{"$f":"SUM(AM451:AX451)","v":0},{"$f":"SUM(AY451:BJ451)","v":0},{"$f":"SUM(BK451:BV451)","v":0},{"$f":"SUM(BW451:CH451)","v":0},{"$f":"SUM(CI451:CT451)","v":0},{"$f":"SUM(CU451:DF451)","v":0},{"$f":"SUM(DG451:DR451)","v":0},{"$f":"SUM(DS451:ED451)","v":0},{"$f":"SUM(EE451:EP451)","v":0},{"$f":"SUM(EQ451:FB451)","v":0},{"$f":"SUM(FC451:FN451)","v":0},{"$f":"SUM(FO451:FZ451)","v":0},{"$f":"SUM(GA451:GL451)","v":0},{"$f":"SUM(GM451:GX451)","v":0},{"$f":"SUM(GY451:HJ451)","v":0},{"$f":"SUM(HK451:HV451)","v":0},{"$f":"SUM(HW451:IH451)","v":0},{"$f":"SUM(II451:IT451)","v":0},{"$f":"SUM(IU451:JF451)","v":0},{"$f":"SUM(JG451:JR451)","v":0},{"$f":"SUM(JS451:KD451)","v":0},{"$f":"SUM(KE451:KP451)","v":0},{"$f":"SUM(KQ451:LB451)","v":0},{"$f":"SUM(LC451:LN451)","v":0},{"$f":"SUM(LO451:LZ451)","v":0},{"$f":"SUM(MA451:MM451)","v":0},{"$f":"SUM(MN451:MX451)","v":0},{"$f":"SUM(MY451:NJ451)","v":0}]
["Interest Payment",{"$f":"SUM(C456:N456)","v":0},{"$f":"SUM(O456:Z456)","v":0},{"$f":"SUM(AA456:AL456)","v":0},{"$f":"SUM(AM456:AX456)","v":0},{"$f":"SUM(AY456:BJ456)","v":0},{"$f":"SUM(BK456:BV456)","v":0},{"$f":"SUM(BW456:CH456)","v":0},{"$f":"SUM(CI456:CT456)","v":0},{"$f":"SUM(CU456:DF456)","v":0},{"$f":"SUM(DG456:DR456)","v":0},{"$f":"SUM(DS456:ED456)","v":0},{"$f":"SUM(EE456:EP456)","v":0},{"$f":"SUM(EQ456:FB456)","v":0},{"$f":"SUM(FC456:FN456)","v":0},{"$f":"SUM(FO456:FZ456)","v":0},{"$f":"SUM(GA456:GL456)","v":0},{"$f":"SUM(GM456:GX456)","v":0},{"$f":"SUM(GY456:HJ456)","v":0},{"$f":"SUM(HK456:HV456)","v":0},{"$f":"SUM(HW456:IH456)","v":0},{"$f":"SUM(II456:IT456)","v":0},{"$f":"SUM(IU456:JF456)","v":0},{"$f":"SUM(JG456:JR456)","v":0},{"$f":"SUM(JS456:KD456)","v":0},{"$f":"SUM(KE456:KP456)","v":0},{"$f":"SUM(KQ456:LB456)","v":0},{"$f":"SUM(LC456:LN456)","v":0},{"$f":"SUM(LO456:LZ456)","v":0},{"$f":"SUM(MA456:MM456)","v":0},{"$f":"SUM(MN456:MX456)","v":0},{"$f":"SUM(MY456:NJ456)","v":0}]
["Principal Payment",{"$f":"SUM(C458:N458)","v":0},{"$f":"SUM(O458:Z458)","v":0},{"$f":"SUM(AA458:AL458)","v":0},{"$f":"SUM(AM458:AX458)","v":0},{"$f":"SUM(AY458:BJ458)","v":0},{"$f":"SUM(BK458:BV458)","v":0},{"$f":"SUM(BW458:CH458)","v":0},{"$f":"SUM(CI458:CT458)","v":0},{"$f":"SUM(CU458:DF458)","v":0},{"$f":"SUM(DG458:DR458)","v":0},{"$f":"SUM(DS458:ED458)","v":0},{"$f":"SUM(EE458:EP458)","v":0},{"$f":"SUM(EQ458:FB458)","v":0},{"$f":"SUM(FC458:FN458)","v":0},{"$f":"SUM(FO458:FZ458)","v":0},{"$f":"SUM(GA458:GL458)","v":0},{"$f":"SUM(GM458:GX458)","v":0},{"$f":"SUM(GY458:HJ458)","v":0},{"$f":"SUM(HK458:HV458)","v":0},{"$f":"SUM(HW458:IH458)","v":0},{"$f":"SUM(II458:IT458)","v":0},{"$f":"SUM(IU458:JF458)","v":0},{"$f":"SUM(JG458:JR458)","v":0},{"$f":"SUM(JS458:KD458)","v":0},{"$f":"SUM(KE458:KP458)","v":0},{"$f":"SUM(KQ458:LB458)","v":0},{"$f":"SUM(LC458:LN458)","v":0},{"$f":"SUM(LO458:LZ458)","v":0},{"$f":"SUM(MA458:MM458)","v":0},{"$f":"SUM(MN458:MX458)","v":0},{"$f":"SUM(MY458:NJ458)","v":0}]
["Total P&I",{"$f":"SUM(C457:N457)","v":0},{"$f":"SUM(O457:Z457)","v":0},{"$f":"SUM(AA457:AL457)","v":0},{"$f":"SUM(AM457:AX457)","v":0},{"$f":"SUM(AY457:BJ457)","v":0},{"$f":"SUM(BK457:BV457)","v":0},{"$f":"SUM(BW457:CH457)","v":0},{"$f":"SUM(CI457:CT457)","v":0},{"$f":"SUM(CU457:DF457)","v":0},{"$f":"SUM(DG457:DR457)","v":0},{"$f":"SUM(DS457:ED457)","v":0},{"$f":"SUM(EE457:EP457)","v":0},{"$f":"SUM(EQ457:FB457)","v":0},{"$f":"SUM(FC457:FN457)","v":0},{"$f":"SUM(FO457:FZ457)","v":0},{"$f":"SUM(GA457:GL457)","v":0},{"$f":"SUM(GM457:GX457)","v":0},{"$f":"SUM(GY457:HJ457)","v":0},{"$f":"SUM(HK457:HV457)","v":0},{"$f":"SUM(HW457:IH457)","v":0},{"$f":"SUM(II457:IT457)","v":0},{"$f":"SUM(IU457:JF457)","v":0},{"$f":"SUM(JG457:JR457)","v":0},{"$f":"SUM(JS457:KD457)","v":0},{"$f":"SUM(KE457:KP457)","v":0},{"$f":"SUM(KQ457:LB457)","v":0},{"$f":"SUM(LC457:LN457)","v":0},{"$f":"SUM(LO457:LZ457)","v":0},{"$f":"SUM(MA457:MM457)","v":0},{"$f":"SUM(MN457:MX457)","v":0},{"$f":"SUM(MY457:NJ457)","v":0}]
["Loan Fees",{"$f":"SUM(C460:N460)","v":0},{"$f":"SUM(O460:Z460)","v":0},{"$f":"SUM(AA460:AL460)","v":0},{"$f":"SUM(AM460:AX460)","v":0},{"$f":"SUM(AY460:BJ460)","v":0},{"$f":"SUM(BK460:BV460)","v":0},{"$f":"SUM(BW460:CH460)","v":0},{"$f":"SUM(CI460:CT460)","v":0},{"$f":"SUM(CU460:DF460)","v":0},{"$f":"SUM(DG460:DR460)","v":0},{"$f":"SUM(DS460:ED460)","v":0},{"$f":"SUM(EE460:EP460)","v":0},{"$f":"SUM(EQ460:FB460)","v":0},{"$f":"SUM(FC460:FN460)","v":0},{"$f":"SUM(FO460:FZ460)","v":0},{"$f":"SUM(GA460:GL460)","v":0},{"$f":"SUM(GM460:GX460)","v":0},{"$f":"SUM(GY460:HJ460)","v":0},{"$f":"SUM(HK460:HV460)","v":0},{"$f":"SUM(HW460:IH460)","v":0},{"$f":"SUM(IT460:IT460)","v":0},{"$f":"SUM(IU460:JF460)","v":0},{"$f":"SUM(JG460:JR460)","v":0},{"$f":"SUM(JS460:KD460)","v":0},{"$f":"SUM(KE460:KP460)","v":0},{"$f":"SUM(KQ460:LB460)","v":0},{"$f":"SUM(LC460:LN460)","v":0},{"$f":"SUM(LO460:LZ460)","v":0},{"$f":"SUM(MA460:MM460)","v":0},{"$f":"SUM(MN460:MX460)","v":0},{"$f":"SUM(MY460:NJ460)","v":0}]
[{"$f":"IF('Funding Plan'!L20<>\"\",'Funding Plan'!L20,\"Source #10\")","v":"Source #10"}]
["Amount Borrowed",{"$f":"SUM(C463:N463)","v":0},{"$f":"SUM(O463:Z463)","v":0},{"$f":"SUM(AA463:AL463)","v":0},{"$f":"SUM(AM463:AX463)","v":0},{"$f":"SUM(AY463:BJ463)","v":0},{"$f":"SUM(BK463:BV463)","v":0},{"$f":"SUM(BW463:CH463)","v":0},{"$f":"SUM(CI463:CT463)","v":0},{"$f":"SUM(CU463:DF463)","v":0},{"$f":"SUM(DG463:DR463)","v":0},{"$f":"SUM(DS463:ED463)","v":0},{"$f":"SUM(EE463:EP463)","v":0},{"$f":"SUM(EQ463:FB463)","v":0},{"$f":"SUM(FC463:FN463)","v":0},{"$f":"SUM(FO463:FZ463)","v":0},{"$f":"SUM(GA463:GL463)","v":0},{"$f":"SUM(GM463:GX463)","v":0},{"$f":"SUM(GY463:HJ463)","v":0},{"$f":"SUM(HK463:HV463)","v":0},{"$f":"SUM(HW463:IH463)","v":0},{"$f":"SUM(II463:IT463)","v":0},{"$f":"SUM(IU463:JF463)","v":0},{"$f":"SUM(JG463:JR463)","v":0},{"$f":"SUM(JS463:KD463)","v":0},{"$f":"SUM(KE463:KP463)","v":0},{"$f":"SUM(KQ463:LB463)","v":0},{"$f":"SUM(LC463:LN463)","v":0},{"$f":"SUM(LO463:LZ463)","v":0},{"$f":"SUM(MA463:MM463)","v":0},{"$f":"SUM(MN463:MX463)","v":0},{"$f":"SUM(MY463:NJ463)","v":0}]
["Interest Payment",{"$f":"SUM(C468:N468)","v":0},{"$f":"SUM(O468:Z468)","v":0},{"$f":"SUM(AA468:AL468)","v":0},{"$f":"SUM(AM468:AX468)","v":0},{"$f":"SUM(AY468:BJ468)","v":0},{"$f":"SUM(BK468:BV468)","v":0},{"$f":"SUM(BW468:CH468)","v":0},{"$f":"SUM(CI468:CT468)","v":0},{"$f":"SUM(CU468:DF468)","v":0},{"$f":"SUM(DG468:DR468)","v":0},{"$f":"SUM(DS468:ED468)","v":0},{"$f":"SUM(EE468:EP468)","v":0},{"$f":"SUM(EQ468:FB468)","v":0},{"$f":"SUM(FC468:FN468)","v":0},{"$f":"SUM(FO468:FZ468)","v":0},{"$f":"SUM(GA468:GL468)","v":0},{"$f":"SUM(GM468:GX468)","v":0},{"$f":"SUM(GY468:HJ468)","v":0},{"$f":"SUM(HK468:HV468)","v":0},{"$f":"SUM(HW468:IH468)","v":0},{"$f":"SUM(II468:IT468)","v":0},{"$f":"SUM(IU468:JF468)","v":0},{"$f":"SUM(JG468:JR468)","v":0},{"$f":"SUM(JS468:KD468)","v":0},{"$f":"SUM(KE468:KP468)","v":0},{"$f":"SUM(KQ468:LB468)","v":0},{"$f":"SUM(LC468:LN468)","v":0},{"$f":"SUM(LO468:LZ468)","v":0},{"$f":"SUM(MA468:MM468)","v":0},{"$f":"SUM(MN468:MX468)","v":0},{"$f":"SUM(MY468:NJ468)","v":0}]
["Principal Payment",{"$f":"SUM(C470:N470)","v":0},{"$f":"SUM(O470:Z470)","v":0},{"$f":"SUM(AA470:AL470)","v":0},{"$f":"SUM(AM470:AX470)","v":0},{"$f":"SUM(AY470:BJ470)","v":0},{"$f":"SUM(BK470:BV470)","v":0},{"$f":"SUM(BW470:CH470)","v":0},{"$f":"SUM(CI470:CT470)","v":0},{"$f":"SUM(CU470:DF470)","v":0},{"$f":"SUM(DG470:DR470)","v":0},{"$f":"SUM(DS470:ED470)","v":0},{"$f":"SUM(EE470:EP470)","v":0},{"$f":"SUM(EQ470:FB470)","v":0},{"$f":"SUM(FC470:FN470)","v":0},{"$f":"SUM(FO470:FZ470)","v":0},{"$f":"SUM(GA470:GL470)","v":0},{"$f":"SUM(GM470:GX470)","v":0},{"$f":"SUM(GY470:HJ470)","v":0},{"$f":"SUM(HK470:HV470)","v":0},{"$f":"SUM(HW470:IH470)","v":0},{"$f":"SUM(II470:IT470)","v":0},{"$f":"SUM(IU470:JF470)","v":0},{"$f":"SUM(JG470:JR470)","v":0},{"$f":"SUM(JS470:KD470)","v":0},{"$f":"SUM(KE470:KP470)","v":0},{"$f":"SUM(KQ470:LB470)","v":0},{"$f":"SUM(LC470:LN470)","v":0},{"$f":"SUM(LO470:LZ470)","v":0},{"$f":"SUM(MA470:MM470)","v":0},{"$f":"SUM(MN470:MX470)","v":0},{"$f":"SUM(MY470:NJ470)","v":0}]
["Total P&I",{"$f":"SUM(C469:N469)","v":0},{"$f":"SUM(O469:Z469)","v":0},{"$f":"SUM(AA469:AL469)","v":0},{"$f":"SUM(AM469:AX469)","v":0},{"$f":"SUM(AY469:BJ469)","v":0},{"$f":"SUM(BK469:BV469)","v":0},{"$f":"SUM(BW469:CH469)","v":0},{"$f":"SUM(CI469:CT469)","v":0},{"$f":"SUM(CU469:DF469)","v":0},{"$f":"SUM(DG469:DR469)","v":0},{"$f":"SUM(DS469:ED469)","v":0},{"$f":"SUM(EE469:EP469)","v":0},{"$f":"SUM(EQ469:FB469)","v":0},{"$f":"SUM(FC469:FN469)","v":0},{"$f":"SUM(FO469:FZ469)","v":0},{"$f":"SUM(GA469:GL469)","v":0},{"$f":"SUM(GM469:GX469)","v":0},{"$f":"SUM(GY469:HJ469)","v":0},{"$f":"SUM(HK469:HV469)","v":0},{"$f":"SUM(HW469:IH469)","v":0},{"$f":"SUM(II469:IT469)","v":0},{"$f":"SUM(IU469:JF469)","v":0},{"$f":"SUM(JG469:JR469)","v":0},{"$f":"SUM(JS469:KD469)","v":0},{"$f":"SUM(KE469:KP469)","v":0},{"$f":"SUM(KQ469:LB469)","v":0},{"$f":"SUM(LC469:LN469)","v":0},{"$f":"SUM(LO469:LZ469)","v":0},{"$f":"SUM(MA469:MM469)","v":0},{"$f":"SUM(MN469:MX469)","v":0},{"$f":"SUM(MY469:NJ469)","v":0}]
["Loan Fees",{"$f":"SUM(C472:N472)","v":0},{"$f":"SUM(O472:Z472)","v":0},{"$f":"SUM(AA472:AL472)","v":0},{"$f":"SUM(AM472:AX472)","v":0},{"$f":"SUM(AY472:BJ472)","v":0},{"$f":"SUM(BK472:BV472)","v":0},{"$f":"SUM(BW472:CH472)","v":0},{"$f":"SUM(CI472:CT472)","v":0},{"$f":"SUM(CU472:DF472)","v":0},{"$f":"SUM(DG472:DR472)","v":0},{"$f":"SUM(DS472:ED472)","v":0},{"$f":"SUM(EE472:EP472)","v":0},{"$f":"SUM(EQ472:FB472)","v":0},{"$f":"SUM(FC472:FN472)","v":0},{"$f":"SUM(FO472:FZ472)","v":0},{"$f":"SUM(GA472:GL472)","v":0},{"$f":"SUM(GM472:GX472)","v":0},{"$f":"SUM(GY472:HJ472)","v":0},{"$f":"SUM(HK472:HV472)","v":0},{"$f":"SUM(HW472:IH472)","v":0},{"$f":"SUM(II472:IT472)","v":0},{"$f":"SUM(IU472:JF472)","v":0},{"$f":"SUM(JG472:JR472)","v":0},{"$f":"SUM(JS472:KD472)","v":0},{"$f":"SUM(KE472:KP472)","v":0},{"$f":"SUM(KQ472:LB472)","v":0},{"$f":"SUM(LC472:LN472)","v":0},{"$f":"SUM(LO472:LZ472)","v":0},{"$f":"SUM(MA472:MM472)","v":0},{"$f":"SUM(MN472:MX472)","v":0},{"$f":"SUM(MY472:NJ472)","v":0}]
["All sources of Borrowed Funds"]
["Borrowed Amount",{"$f":"+B9+B15+B21+B27+B33+B39+B45+B51+B57+B63","v":0},{"$f":"+C9+C15+C21+C27+C33+C39+C45+C51+C57+C63","v":0},{"$f":"+D9+D15+D21+D27+D33+D39+D45+D51+D57+D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U9+U15+U21+U27+U33+U39+U45+U51+U57+U63","v":0},{"$f":"+V9+V15+V21+V27+V33+V39+V45+V51+V57+V63","v":0},{"$f":"+W9+W15+W21+W27+W33+W39+W45+W51+W57+W63","v":0},{"$f":"+X9+X15+X21+X27+X33+X39+X45+X51+X57+X63","v":0},0,0,0,0,0,0,0,0]
["Interest Payment",{"$f":"+B10+B16+B22+B28+B34+B40+B46+B52+B56+B62","v":0},{"$f":"+C10+C16+C22+C28+C34+C40+C46+C52+C56+C62","v":0},{"$f":"+D10+D16+D22+D28+D34+D40+D46+D52+D56+D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U10+U16+U22+U28+U34+U40+U46+U52+U56+U62","v":0},{"$f":"+V10+V16+V22+V28+V34+V40+V46+V52+V56+V62","v":0},{"$f":"+W10+W16+W22+W28+W34+W40+W46+W52+W56+W62","v":0},{"$f":"+X10+X16+X22+X28+X34+X40+X46+X52+X56+X62","v":0},0,0,0,0,0,0,0,0]
["Principal Payment",{"$f":"+B11+B17+B23+B29+B35+B41+B47+B53+B58+B64","v":0},{"$f":"+C11+C17+C23+C29+C35+C41+C47+C53+C58+C64","v":0},{"$f":"+D11+D17+D23+D29+D35+D41+D47+D53+D58+D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U11+U17+U23+U29+U35+U41+U47+U53+U58+U64","v":0},0,0,{"$f":"+X11+X17+X23+X29+X35+X41+X47+X53+X58+X64","v":0},0,0,0,0,0,0,0,0]
["Total P&I",{"$f":"+B12+B18+B24+B30+B36+B42+B48+B54+B59+B65","v":0},{"$f":"+C12+C18+C24+C30+C36+C42+C48+C54+C59+C65","v":0},{"$f":"+D12+D18+D24+D30+D36+D42+D48+D54+D59+D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X12+X18+X24+X30+X36+X42+X48+X54+X59+X65","v":0},0,0,0,0,0,0,0,0]
["Loan Fees",{"$f":"-(+B13+B19+B25+B31+B37+B43+B49+B55+B61+B67)","v":0},{"$f":"-(+C13+C19+C25+C31+C37+C43+C49+C55+C61+C67)","v":0},{"$f":"-(+D13+D19+D25+D31+D37+D43+D49+D55+D61+D67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(+U13+U19+U25+U31+U37+U43+U49+U55+U61+U67)","v":0},{"$f":"-(+V13+V19+V25+V31+V37+V43+V49+V55+V61+V67)","v":0},{"$f":"-(+W13+W19+W25+W31+W37+W43+W49+W55+W61+W67)","v":0},{"$f":"-(+X13+X19+X25+X31+X37+X43+X49+X55+X61+X67)","v":0},0,0,0,0,0,0,0,0]
["Accumulated Principal Pmts",{"$f":"+B71","v":0},{"$f":"+B74+C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U74+V71","v":0},0,0,0,0,0,0,0,0,0,0]
["Unpaid Principal",{"$f":"+B69+B71","v":0},{"$f":"+B75+C69+C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U75+V69+V71","v":0},0,0,0,0,0,0,0,0,0,0]
["Equity Investments"]
[{"$f":"IF('Funding Plan'!C32<>\"\",'Funding Plan'!C32,\"Source #1\")","v":"Source #1"},{"$f":"+B280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U280","v":0},0,0,{"$f":"+X280","v":0},0,0,0,0,0,0,{"$f":"+AE280","v":0},{"$f":"+AF280","v":0}]
[{"$f":"IF('Funding Plan'!D32<>\"\",'Funding Plan'!D32,\"Source #2\")","v":"Source #2"},{"$f":"+B287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U287","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF287","v":0}]
[{"$f":"IF('Funding Plan'!E32<>\"\",'Funding Plan'!E32,\"Source #3\")","v":"Source #3"},{"$f":"+B294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U294","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF294","v":0}]
[{"$f":"IF('Funding Plan'!F32<>\"\",'Funding Plan'!F32,\"Source #4\")","v":"Source #4"},{"$f":"+B301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U301","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF301","v":0}]
[{"$f":"IF('Funding Plan'!G32<>\"\",'Funding Plan'!G32,\"Source #5\")","v":"Source #5"},{"$f":"+B308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U308","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF308","v":0}]
[{"$f":"IF('Funding Plan'!H32<>\"\",'Funding Plan'!H32,\"Source #6\")","v":"Source #6"},{"$f":"+B315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U315","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF315","v":0}]
[{"$f":"IF('Funding Plan'!I32<>\"\",'Funding Plan'!I32,\"Source #7\")","v":"Source #7"},{"$f":"+B322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U322","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF322","v":0}]
[{"$f":"IF('Funding Plan'!J32<>\"\",'Funding Plan'!J32,\"Source #8\")","v":"Source #8"},{"$f":"+B329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U329","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF329","v":0}]
[{"$f":"IF('Funding Plan'!K32<>\"\",'Funding Plan'!K32,\"Source #9\")","v":"Source #9"},{"$f":"+B336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U336","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF336","v":0}]
[{"$f":"IF('Funding Plan'!L32<>\"\",'Funding Plan'!L32,\"Source #10\")","v":"Source #10"},{"$f":"+B343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U343","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AF343","v":0}]
["Total",{"$f":"SUM(B77:B86)","v":0},{"$f":"SUM(C77:C86)","v":0},{"$f":"SUM(D77:D86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U77:U86)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF77:AF86)","v":0}]
["Accumulated",{"$f":"+B87","v":0},{"$f":"+C87+B88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+V87+U88","v":0},0,0,0,0,0,0,0,0,0,0]
["Grants"]
[{"$f":"IF('Funding Plan'!C40<>\"\",'Funding Plan'!C40,\"Source #1\")","v":"Federal ITC"},{"$f":"+E160","v":184200},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!D40<>\"\",'Funding Plan'!D40,\"Source #2\")","v":" Grant ($100/kW)"},{"$f":"+E170","v":60000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!E40<>\"\",'Funding Plan'!E40,\"Source #3\")","v":"Source #3"},{"$f":"+E180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X180","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!F40<>\"\",'Funding Plan'!F40,\"Source #4\")","v":"Source #4"},{"$f":"+E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X190","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!G40<>\"\",'Funding Plan'!G40,\"Source #5\")","v":"Source #5"},{"$f":"+E200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!H40<>\"\",'Funding Plan'!H40,\"Source #6\")","v":"Source #6"},{"$f":"+E210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!I40<>\"\",'Funding Plan'!I40,\"Source #7\")","v":"Source #7"},{"$f":"+E220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X220","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!J40<>\"\",'Funding Plan'!J40,\"Source #8\")","v":"Source #8"},{"$f":"+E230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X230","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!K40<>\"\",'Funding Plan'!K40,\"Source #9\")","v":"Source #9"},{"$f":"+E240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X240","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Funding Plan'!L40<>\"\",'Funding Plan'!L40,\"Source #10\")","v":"Source #10"},{"$f":"+E250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+X250","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B90:B99)","v":244200},{"$f":"SUM(C90:C99)","v":0},{"$f":"SUM(D90:D99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U90:U99)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF90:AF99)","v":0}]
["Accumulated",{"$f":"+B100","v":244200},{"$f":"+B101+C100","v":244200},244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,244200,{"$f":"+U101+V100","v":244200},244200,244200,244200,244200,244200,244200,244200,244200,244200,{"$f":"+AE101+AF100","v":244200}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Grant Work Area Below"]
["Toggle_Comments","Hidden"]
[]
[]
[]
["Project Year (As numbered)",null,null,null,{"$f":"FirstYear_0or1","v":1},{"$f":"E152+1","v":2},{"$f":"F152+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AH152+1","v":31}]
["Project Year (Calculation)",null,null,null,{"$f":"+B6","v":1},{"$f":"+C6","v":2},{"$f":"+D6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Grant #1 C","Federal Tax Rate","State Tax Rate","Total Tax Rate"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":184200},{"$f":"IF(F$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$C$288,'Funding Plan'!$C$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(F155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(G155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(H155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(I155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(J155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(K155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(L155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(M155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(N155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(O155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(P155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Q155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(R155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(S155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(T155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(U155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(V155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(W155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(X155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Y155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(Z155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AA155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AB155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AC155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AD155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AE155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AF155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AG155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AH155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0},{"$f":"IF(AI155>0,IF('Funding Plan'!$C$44=\"Annual Payment\",'Funding Plan'!$C$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E156>0,E156,0)","v":0},{"$f":"IF(E157>0,E157-1,IF(F156>0,F156,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(F157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(G157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(H157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(I157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(J157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(K157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(L157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(M157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(N157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(O157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(P157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Q157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(R157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(S157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(T157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(U157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(V157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(W157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(X157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Y157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(Z157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AA157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AB157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AC157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AD157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AE157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AF157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AG157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AH157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0},{"$f":"IF(AI157>0,'Funding Plan'!$C$86/'Funding Plan'!$C$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!C275","v":0},{"$f":"'Funding Plan'!C276","v":0},{"$f":"B159+C159","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!E155,'Funding Schedule'!E158)","v":184200},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F155,'Funding Schedule'!F158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G155,'Funding Schedule'!G158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H155,'Funding Schedule'!H158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I155,'Funding Schedule'!I158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J155,'Funding Schedule'!J158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K155,'Funding Schedule'!K158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L155,'Funding Schedule'!L158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M155,'Funding Schedule'!M158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N155,'Funding Schedule'!N158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O155,'Funding Schedule'!O158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P155,'Funding Schedule'!P158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q155,'Funding Schedule'!Q158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R155,'Funding Schedule'!R158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S155,'Funding Schedule'!S158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T155,'Funding Schedule'!T158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U155,'Funding Schedule'!U158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V155,'Funding Schedule'!V158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W155,'Funding Schedule'!W158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X155,'Funding Schedule'!X158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y155,'Funding Schedule'!Y158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z155,'Funding Schedule'!Z158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA155,'Funding Schedule'!AA158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB155,'Funding Schedule'!AB158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC155,'Funding Schedule'!AC158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD155,'Funding Schedule'!AD158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE155,'Funding Schedule'!AE158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF155,'Funding Schedule'!AF158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG155,'Funding Schedule'!AG158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH155,'Funding Schedule'!AH158)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI155,'Funding Schedule'!AI158)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E159*(1-$D159)","v":184200},{"$f":"F159*(1-$D159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI159*(1-$D159)","v":0}]
["Federal taxes owed",null,null,null,{"$f":"E155/(1-$B159-$C159)*$B159","v":0},{"$f":"F155/(1-$B159-$C159)*$B159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI155/(1-$B159-$C159)*$B159","v":0}]
["State taxes owed",null,null,null,{"$f":"E155/(1-$B159-$C159)*$C159","v":0},{"$f":"F155/(1-$B159-$C159)*$C159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI155/(1-$B159-$C159)*$C159","v":0}]
[null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
["Grant #2 D"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":60000},{"$f":"IF(F$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$D$288,'Funding Plan'!$D$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(F165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(G165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(H165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(I165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(J165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(K165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(L165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(M165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(N165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(O165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(P165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Q165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(R165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(S165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(T165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(U165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(V165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(W165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(X165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Y165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(Z165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AA165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AB165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AC165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AD165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AE165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AF165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AG165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AH165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0},{"$f":"IF(AI165>0,IF('Funding Plan'!$D$44=\"Annual Payment\",'Funding Plan'!$D$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E166>0,E166,0)","v":0},{"$f":"IF(E167>0,E167-1,IF(F166>0,F166,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(F167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(G167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(H167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(I167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(J167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(K167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(L167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(M167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(N167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(O167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(P167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Q167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(R167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(S167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(T167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(U167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(V167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(W167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(X167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Y167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(Z167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AA167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AB167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AC167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AD167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AE167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AF167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AG167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AH167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0},{"$f":"IF(AI167>0,'Funding Plan'!$D$86/'Funding Plan'!$D$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!D275","v":0},{"$f":"'Funding Plan'!D276","v":0},{"$f":"B169+C169","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!E165,'Funding Schedule'!E168)","v":60000},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!F165,'Funding Schedule'!F168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!G165,'Funding Schedule'!G168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!H165,'Funding Schedule'!H168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!I165,'Funding Schedule'!I168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!J165,'Funding Schedule'!J168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!K165,'Funding Schedule'!K168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!L165,'Funding Schedule'!L168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!M165,'Funding Schedule'!M168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!N165,'Funding Schedule'!N168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!O165,'Funding Schedule'!O168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!P165,'Funding Schedule'!P168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!Q165,'Funding Schedule'!Q168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!R165,'Funding Schedule'!R168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!S165,'Funding Schedule'!S168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!T165,'Funding Schedule'!T168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!U165,'Funding Schedule'!U168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!V165,'Funding Schedule'!V168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!W165,'Funding Schedule'!W168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!X165,'Funding Schedule'!X168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!Y165,'Funding Schedule'!Y168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!Z165,'Funding Schedule'!Z168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AA165,'Funding Schedule'!AA168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AB165,'Funding Schedule'!AB168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AC165,'Funding Schedule'!AC168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AD165,'Funding Schedule'!AD168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AE165,'Funding Schedule'!AE168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AF165,'Funding Schedule'!AF168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AG165,'Funding Schedule'!AG168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AH165,'Funding Schedule'!AH168)","v":0},{"$f":"IF('Funding Plan'!$D$44=\"Lump Sum\",'Funding Schedule'!AI165,'Funding Schedule'!AI168)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E169*(1-$D169)","v":60000},{"$f":"F169*(1-$D169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI169*(1-$D169)","v":0}]
["Federal taxes owed",null,null,null,{"$f":"E165/(1-$B169-$C169)*$B169","v":0},{"$f":"F165/(1-$B169-$C169)*$B169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI165/(1-$B169-$C169)*$B169","v":0}]
["State taxes owed",null,null,null,{"$f":"E165/(1-$B169-$C169)*$C169","v":0},{"$f":"F165/(1-$B169-$C169)*$C169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI165/(1-$B169-$C169)*$C169","v":0}]
[null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
["Grant #3 E"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$E$288,'Funding Plan'!$E$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(F175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(G175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(H175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(I175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(J175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(K175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(L175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(M175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(N175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(O175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(P175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Q175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(R175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(S175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(T175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(U175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(V175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(W175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(X175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Y175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(Z175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AA175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AB175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AC175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AD175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AE175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AF175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AG175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AH175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0},{"$f":"IF(AI175>0,IF('Funding Plan'!$E$44=\"Annual Payment\",'Funding Plan'!$E$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E176>0,E176,0)","v":0},{"$f":"IF(E177>0,E177-1,IF(F176>0,F176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(F177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(G177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(H177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(I177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(J177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(K177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(L177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(M177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(N177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(O177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(P177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Q177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(R177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(S177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(T177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(U177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(V177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(W177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(X177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Y177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(Z177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AA177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AB177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AC177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AD177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AE177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AF177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AG177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AH177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0},{"$f":"IF(AI177>0,'Funding Plan'!$E$43/'Funding Plan'!$E$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!E275","v":0},{"$f":"'Funding Plan'!E276","v":0},{"$f":"'Funding Plan'!E277","v":0},{"$f":"IF('Funding Plan'!$E$44=\"Lump Sum\",'Funding Schedule'!E175,'Funding Schedule'!E178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F175,'Funding Schedule'!F178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G175,'Funding Schedule'!G178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H175,'Funding Schedule'!H178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I175,'Funding Schedule'!I178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J175,'Funding Schedule'!J178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K175,'Funding Schedule'!K178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L175,'Funding Schedule'!L178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M175,'Funding Schedule'!M178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N175,'Funding Schedule'!N178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O175,'Funding Schedule'!O178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P175,'Funding Schedule'!P178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q175,'Funding Schedule'!Q178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R175,'Funding Schedule'!R178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S175,'Funding Schedule'!S178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T175,'Funding Schedule'!T178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U175,'Funding Schedule'!U178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V175,'Funding Schedule'!V178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W175,'Funding Schedule'!W178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X175,'Funding Schedule'!X178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y175,'Funding Schedule'!Y178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z175,'Funding Schedule'!Z178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA175,'Funding Schedule'!AA178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB175,'Funding Schedule'!AB178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC175,'Funding Schedule'!AC178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD175,'Funding Schedule'!AD178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE175,'Funding Schedule'!AE178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF175,'Funding Schedule'!AF178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG175,'Funding Schedule'!AG178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH175,'Funding Schedule'!AH178)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI175,'Funding Schedule'!AI178)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E179*(1-$D179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E175*$B179","v":0},{"$f":"F175*$B179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175*$B179","v":0}]
["State taxes owed",null,null,null,{"$f":"E175*$C179","v":0},{"$f":"F175*$C179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI175*$C179","v":0}]
[]
["Grant #4 F"]
["Lump Sum investmant",null,null,null,{"$f":"IF(E$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$F$288,'Funding Plan'!$F$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(F185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(G185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(H185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(I185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(J185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(K185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(L185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(M185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(N185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(O185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(P185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Q185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(R185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(S185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(T185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(U185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(V185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(W185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(X185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Y185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(Z185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AA185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AB185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AC185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AD185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AE185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AF185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AG185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AH185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0},{"$f":"IF(AI185>0,IF('Funding Plan'!$F$44=\"Annual Payment\",'Funding Plan'!$F$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E186>0,E186,0)","v":0},{"$f":"IF(E187>0,E187-1,IF(F186>0,F186,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(F187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(G187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(H187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(I187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(J187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(K187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(L187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(M187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(N187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(O187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(P187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Q187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(R187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(S187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(T187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(U187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(V187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(W187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(X187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Y187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(Z187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AA187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AB187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AC187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AD187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AE187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AF187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AG187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AH187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0},{"$f":"IF(AI187>0,'Funding Plan'!$F$86/'Funding Plan'!$F$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!F275","v":0},null,{"$f":"'Funding Plan'!F277","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!E185,'Funding Schedule'!E188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F185,'Funding Schedule'!F188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G185,'Funding Schedule'!G188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H185,'Funding Schedule'!H188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I185,'Funding Schedule'!I188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J185,'Funding Schedule'!J188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K185,'Funding Schedule'!K188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L185,'Funding Schedule'!L188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M185,'Funding Schedule'!M188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N185,'Funding Schedule'!N188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O185,'Funding Schedule'!O188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P185,'Funding Schedule'!P188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q185,'Funding Schedule'!Q188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R185,'Funding Schedule'!R188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S185,'Funding Schedule'!S188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T185,'Funding Schedule'!T188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U185,'Funding Schedule'!U188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V185,'Funding Schedule'!V188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W185,'Funding Schedule'!W188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X185,'Funding Schedule'!X188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y185,'Funding Schedule'!Y188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z185,'Funding Schedule'!Z188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA185,'Funding Schedule'!AA188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB185,'Funding Schedule'!AB188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC185,'Funding Schedule'!AC188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD185,'Funding Schedule'!AD188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE185,'Funding Schedule'!AE188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF185,'Funding Schedule'!AF188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG185,'Funding Schedule'!AG188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH185,'Funding Schedule'!AH188)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI185,'Funding Schedule'!AI188)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E189*(1-$D189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E185*$B189","v":0},{"$f":"F185*$B189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI185*$B189","v":0}]
["State taxes owed",null,null,null,{"$f":"E185*$C189","v":0},{"$f":"F185*$C189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI185*$C189","v":0}]
[]
["Grant #5 G"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$G$288,'Funding Plan'!$G$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(F195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(G195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(H195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(I195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(J195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(K195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(L195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(M195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(N195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(O195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(P195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Q195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(R195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(S195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(T195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(U195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(V195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(W195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(X195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Y195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(Z195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AA195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AB195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AC195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AD195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AE195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AF195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AG195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AH195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0},{"$f":"IF(AI195>0,IF('Funding Plan'!$G$44=\"Annual Payment\",'Funding Plan'!$G$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E196>0,E196,0)","v":0},{"$f":"IF(E197>0,E197-1,IF(F196>0,F196,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(F197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(G197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(H197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(I197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(J197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(K197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(L197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(M197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(N197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(O197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(P197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Q197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(R197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(S197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(T197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(U197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(V197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(W197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(X197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Y197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(Z197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AA197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AB197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AC197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AD197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AE197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AF197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AG197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AH197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0},{"$f":"IF(AI197>0,'Funding Plan'!$G$86/'Funding Plan'!$G$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!G275","v":0},null,{"$f":"'Funding Plan'!G277","v":0},{"$f":"IF('Funding Plan'!$G$44=\"Lump Sum\",'Funding Schedule'!E195,'Funding Schedule'!E198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F195,'Funding Schedule'!F198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G195,'Funding Schedule'!G198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H195,'Funding Schedule'!H198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I195,'Funding Schedule'!I198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J195,'Funding Schedule'!J198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K195,'Funding Schedule'!K198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L195,'Funding Schedule'!L198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M195,'Funding Schedule'!M198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N195,'Funding Schedule'!N198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O195,'Funding Schedule'!O198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P195,'Funding Schedule'!P198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q195,'Funding Schedule'!Q198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R195,'Funding Schedule'!R198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S195,'Funding Schedule'!S198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T195,'Funding Schedule'!T198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U195,'Funding Schedule'!U198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V195,'Funding Schedule'!V198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W195,'Funding Schedule'!W198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X195,'Funding Schedule'!X198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y195,'Funding Schedule'!Y198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z195,'Funding Schedule'!Z198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA195,'Funding Schedule'!AA198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB195,'Funding Schedule'!AB198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC195,'Funding Schedule'!AC198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD195,'Funding Schedule'!AD198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE195,'Funding Schedule'!AE198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF195,'Funding Schedule'!AF198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG195,'Funding Schedule'!AG198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH195,'Funding Schedule'!AH198)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI195,'Funding Schedule'!AI198)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E199*(1-$D199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E195*$B199","v":0},{"$f":"F195*$B199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI195*$B199","v":0}]
["State taxes owed",null,null,null,{"$f":"E195*$C199","v":0},{"$f":"F195*$C199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI195*$C199","v":0}]
[]
["Grant #6 H"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$H$288,'Funding Plan'!$H$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(F205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(G205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(H205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(I205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(J205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(K205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(L205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(M205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(N205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(O205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(P205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Q205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(R205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(S205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(T205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(U205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(V205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(W205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(X205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Y205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(Z205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AA205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AB205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AC205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AD205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AE205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AF205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AG205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AH205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0},{"$f":"IF(AI205>0,IF('Funding Plan'!$H$44=\"Annual Payment\",'Funding Plan'!$H$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E206>0,E206,0)","v":0},{"$f":"IF(E207>0,E207-1,IF(F206>0,F206,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(F207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(G207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(H207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(I207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(J207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(K207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(L207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(M207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(N207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(O207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(P207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Q207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(R207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(S207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(T207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(U207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(V207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(W207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(X207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Y207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(Z207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AA207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AB207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AC207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AD207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AE207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AF207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AG207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AH207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0},{"$f":"IF(AI207>0,'Funding Plan'!$H$86/'Funding Plan'!$H$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!H275","v":0},null,{"$f":"'Funding Plan'!H277","v":0},{"$f":"IF('Funding Plan'!$H$44=\"Lump Sum\",'Funding Schedule'!E205,'Funding Schedule'!E208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F205,'Funding Schedule'!F208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G205,'Funding Schedule'!G208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H205,'Funding Schedule'!H208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I205,'Funding Schedule'!I208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J205,'Funding Schedule'!J208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K205,'Funding Schedule'!K208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L205,'Funding Schedule'!L208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M205,'Funding Schedule'!M208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N205,'Funding Schedule'!N208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O205,'Funding Schedule'!O208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P205,'Funding Schedule'!P208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q205,'Funding Schedule'!Q208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R205,'Funding Schedule'!R208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S205,'Funding Schedule'!S208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T205,'Funding Schedule'!T208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U205,'Funding Schedule'!U208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V205,'Funding Schedule'!V208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W205,'Funding Schedule'!W208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X205,'Funding Schedule'!X208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y205,'Funding Schedule'!Y208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z205,'Funding Schedule'!Z208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA205,'Funding Schedule'!AA208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB205,'Funding Schedule'!AB208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC205,'Funding Schedule'!AC208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD205,'Funding Schedule'!AD208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE205,'Funding Schedule'!AE208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF205,'Funding Schedule'!AF208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG205,'Funding Schedule'!AG208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH205,'Funding Schedule'!AH208)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI205,'Funding Schedule'!AI208)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E209*(1-$D209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E205*$B209","v":0},{"$f":"F205*$B209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI205*$B209","v":0}]
["State taxes owed",null,null,null,{"$f":"E205*$C209","v":0},{"$f":"F205*$C209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI205*$C209","v":0}]
[]
["Grant #7 I"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$I$288,'Funding Plan'!$I$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(F215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(G215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(H215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(I215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(J215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(K215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(L215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(M215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(N215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(O215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(P215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Q215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(R215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(S215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(T215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(U215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(V215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(W215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(X215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Y215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(Z215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AA215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AB215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AC215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AD215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AE215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AF215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AG215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AH215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0},{"$f":"IF(AI215>0,IF('Funding Plan'!$I$44=\"Annual Payment\",'Funding Plan'!$I$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E216>0,E216,0)","v":0},{"$f":"IF(E217>0,E217-1,IF(F216>0,F216,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(F217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(G217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(H217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(I217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(J217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(K217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(L217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(M217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(N217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(O217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(P217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Q217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(R217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(S217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(T217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(U217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(V217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(W217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(X217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Y217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(Z217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AA217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AB217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AC217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AD217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AE217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AF217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AG217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AH217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0},{"$f":"IF(AI217>0,'Funding Plan'!$I$86/'Funding Plan'!$I$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!I275","v":0},null,{"$f":"'Funding Plan'!I277","v":0},{"$f":"IF('Funding Plan'!$I$44=\"Lump Sum\",'Funding Schedule'!E215,'Funding Schedule'!E218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F215,'Funding Schedule'!F218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G215,'Funding Schedule'!G218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H215,'Funding Schedule'!H218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I215,'Funding Schedule'!I218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J215,'Funding Schedule'!J218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K215,'Funding Schedule'!K218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L215,'Funding Schedule'!L218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M215,'Funding Schedule'!M218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N215,'Funding Schedule'!N218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O215,'Funding Schedule'!O218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P215,'Funding Schedule'!P218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q215,'Funding Schedule'!Q218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R215,'Funding Schedule'!R218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S215,'Funding Schedule'!S218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T215,'Funding Schedule'!T218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U215,'Funding Schedule'!U218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V215,'Funding Schedule'!V218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W215,'Funding Schedule'!W218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X215,'Funding Schedule'!X218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y215,'Funding Schedule'!Y218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z215,'Funding Schedule'!Z218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA215,'Funding Schedule'!AA218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB215,'Funding Schedule'!AB218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC215,'Funding Schedule'!AC218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD215,'Funding Schedule'!AD218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE215,'Funding Schedule'!AE218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF215,'Funding Schedule'!AF218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG215,'Funding Schedule'!AG218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH215,'Funding Schedule'!AH218)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI215,'Funding Schedule'!AI218)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E219*(1-$D219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E215*$B219","v":0},{"$f":"F215*$B219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI215*$B219","v":0}]
["State taxes owed",null,null,null,{"$f":"E215*$C219","v":0},{"$f":"F215*$C219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI215*$C219","v":0}]
[]
["Grant #8 J"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$J$288,'Funding Plan'!$J$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(F225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(G225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(H225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(I225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(J225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(K225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(L225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(M225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(N225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(O225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(P225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Q225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(R225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(S225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(T225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(U225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(V225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(W225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(X225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Y225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(Z225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AA225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AB225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AC225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AD225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AE225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AF225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AG225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AH225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0},{"$f":"IF(AI225>0,IF('Funding Plan'!$J$44=\"Annual Payment\",'Funding Plan'!$J$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E226>0,E226,0)","v":0},{"$f":"IF(E227>0,E227-1,IF(F226>0,F226,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(F227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(G227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(H227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(I227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(J227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(K227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(L227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(M227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(N227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(O227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(P227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Q227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(R227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(S227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(T227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(U227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(V227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(W227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(X227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Y227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(Z227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AA227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AB227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AC227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AD227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AE227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AF227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AG227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AH227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0},{"$f":"IF(AI227>0,'Funding Plan'!$J$86/'Funding Plan'!$J$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!J275","v":0},null,{"$f":"'Funding Plan'!J277","v":0},{"$f":"IF('Funding Plan'!$J$44=\"Lump Sum\",'Funding Schedule'!E225,'Funding Schedule'!E228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F225,'Funding Schedule'!F228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G225,'Funding Schedule'!G228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H225,'Funding Schedule'!H228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I225,'Funding Schedule'!I228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J225,'Funding Schedule'!J228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K225,'Funding Schedule'!K228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L225,'Funding Schedule'!L228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M225,'Funding Schedule'!M228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N225,'Funding Schedule'!N228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O225,'Funding Schedule'!O228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P225,'Funding Schedule'!P228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q225,'Funding Schedule'!Q228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R225,'Funding Schedule'!R228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S225,'Funding Schedule'!S228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T225,'Funding Schedule'!T228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U225,'Funding Schedule'!U228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V225,'Funding Schedule'!V228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W225,'Funding Schedule'!W228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X225,'Funding Schedule'!X228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y225,'Funding Schedule'!Y228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z225,'Funding Schedule'!Z228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA225,'Funding Schedule'!AA228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB225,'Funding Schedule'!AB228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC225,'Funding Schedule'!AC228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD225,'Funding Schedule'!AD228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE225,'Funding Schedule'!AE228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF225,'Funding Schedule'!AF228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG225,'Funding Schedule'!AG228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH225,'Funding Schedule'!AH228)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI225,'Funding Schedule'!AI228)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E229*(1-$D229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E225*$B229","v":0},{"$f":"F225*$B229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI225*$B229","v":0}]
["State taxes owed",null,null,null,{"$f":"E225*$C229","v":0},{"$f":"F225*$C229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI225*$C229","v":0}]
[]
["Grant #9 K"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$K$288,'Funding Plan'!$K$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(F235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(G235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(H235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(I235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(J235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(K235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(L235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(M235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(N235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(O235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(P235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Q235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(R235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(S235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(T235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(U235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(V235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(W235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(X235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Y235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(Z235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AA235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AB235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AC235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AD235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AE235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AF235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AG235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AH235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0},{"$f":"IF(AI235>0,IF('Funding Plan'!$K$44=\"Annual Payment\",'Funding Plan'!$K$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E236>0,E236,0)","v":0},{"$f":"IF(E237>0,E237-1,IF(F236>0,F236,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(F237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(G237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(H237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(I237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(J237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(K237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(L237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(M237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(N237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(O237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(P237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Q237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(R237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(S237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(T237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(U237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(V237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(W237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(X237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Y237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(Z237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AA237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AB237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AC237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AD237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AE237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AF237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AG237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AH237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0},{"$f":"IF(AI237>0,'Funding Plan'!$K$86/'Funding Plan'!$K$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!K275","v":0},null,{"$f":"'Funding Plan'!K277","v":0},{"$f":"IF('Funding Plan'!$K$44=\"Lump Sum\",'Funding Schedule'!E235,'Funding Schedule'!E238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F235,'Funding Schedule'!F238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G235,'Funding Schedule'!G238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H235,'Funding Schedule'!H238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I235,'Funding Schedule'!I238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J235,'Funding Schedule'!J238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K235,'Funding Schedule'!K238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L235,'Funding Schedule'!L238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M235,'Funding Schedule'!M238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N235,'Funding Schedule'!N238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O235,'Funding Schedule'!O238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P235,'Funding Schedule'!P238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q235,'Funding Schedule'!Q238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R235,'Funding Schedule'!R238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S235,'Funding Schedule'!S238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T235,'Funding Schedule'!T238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U235,'Funding Schedule'!U238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V235,'Funding Schedule'!V238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W235,'Funding Schedule'!W238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X235,'Funding Schedule'!X238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y235,'Funding Schedule'!Y238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z235,'Funding Schedule'!Z238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA235,'Funding Schedule'!AA238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB235,'Funding Schedule'!AB238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC235,'Funding Schedule'!AC238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD235,'Funding Schedule'!AD238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE235,'Funding Schedule'!AE238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF235,'Funding Schedule'!AF238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG235,'Funding Schedule'!AG238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH235,'Funding Schedule'!AH238)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI235,'Funding Schedule'!AI238)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E239*(1-$D239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E235*$B239","v":0},{"$f":"F235*$B239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI235*$B239","v":0}]
["State taxes owed",null,null,null,{"$f":"E235*$C239","v":0},{"$f":"F235*$C239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI235*$C239","v":0}]
[]
["Grant #10 L"]
["Lump Sum investment",null,null,null,{"$f":"IF(E$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(F$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(G$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(H$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(I$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(J$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(K$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(L$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(M$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(N$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(O$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(P$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(Q$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(R$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(S$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(T$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(U$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(V$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(W$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(X$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(Y$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(Z$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AA$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AB$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AC$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AD$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AE$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AF$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AG$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AH$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0},{"$f":"IF(AI$153='Funding Plan'!$L$288,'Funding Plan'!$L$86,0)","v":0}]
["Number of years (Annual Method)",null,null,null,{"$f":"IF(E245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(F245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(G245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(H245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(I245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(J245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(K245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(L245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(M245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(N245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(O245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(P245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Q245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(R245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(S245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(T245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(U245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(V245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(W245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(X245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Y245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(Z245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AA245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AB245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AC245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AD245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AE245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AF245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AG245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AH245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0},{"$f":"IF(AI245>0,IF('Funding Plan'!$L$44=\"Annual Payment\",'Funding Plan'!$L$45,0),0)","v":0}]
["Pmts remaining",null,null,null,{"$f":"IF(E246>0,E246,0)","v":0},{"$f":"IF(E247>0,E247-1,IF(F246>0,F246,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",null,null,null,{"$f":"IF(E247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(F247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(G247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(H247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(I247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(J247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(K247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(L247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(M247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(N247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(O247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(P247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Q247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(R247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(S247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(T247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(U247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(V247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(W247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(X247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Y247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(Z247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AA247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AB247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AC247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AD247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AE247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AF247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AG247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AH247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0},{"$f":"IF(AI247>0,'Funding Plan'!$L$44/'Funding Plan'!$L$45,0)","v":0}]
["Investment (before taxes)",{"$f":"'Funding Plan'!L275","v":0},null,{"$f":"'Funding Plan'!L277","v":0},{"$f":"IF('Funding Plan'!$L$44=\"Lump Sum\",'Funding Schedule'!E245,'Funding Schedule'!E248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!F245,'Funding Schedule'!F248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!G245,'Funding Schedule'!G248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!H245,'Funding Schedule'!H248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!I245,'Funding Schedule'!I248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!J245,'Funding Schedule'!J248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!K245,'Funding Schedule'!K248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!L245,'Funding Schedule'!L248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!M245,'Funding Schedule'!M248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!N245,'Funding Schedule'!N248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!O245,'Funding Schedule'!O248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!P245,'Funding Schedule'!P248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Q245,'Funding Schedule'!Q248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!R245,'Funding Schedule'!R248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!S245,'Funding Schedule'!S248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!T245,'Funding Schedule'!T248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!U245,'Funding Schedule'!U248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!V245,'Funding Schedule'!V248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!W245,'Funding Schedule'!W248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!X245,'Funding Schedule'!X248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Y245,'Funding Schedule'!Y248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!Z245,'Funding Schedule'!Z248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AA245,'Funding Schedule'!AA248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AB245,'Funding Schedule'!AB248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AC245,'Funding Schedule'!AC248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AD245,'Funding Schedule'!AD248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AE245,'Funding Schedule'!AE248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AF245,'Funding Schedule'!AF248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AG245,'Funding Schedule'!AG248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AH245,'Funding Schedule'!AH248)","v":0},{"$f":"IF('Funding Plan'!$C$44=\"Lump Sum\",'Funding Schedule'!AI245,'Funding Schedule'!AI248)","v":0}]
["Investment (after taxes)",null,null,null,{"$f":"E249*(1-$D249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal taxes owed",null,null,null,{"$f":"E245*$B249","v":0},{"$f":"F245*$B249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI245*$B249","v":0}]
["State taxes owed",null,null,null,{"$f":"E245*$C249","v":0},{"$f":"F245*$C249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI245*$C249","v":0}]
[]
[]
[]
[]
[]
["Totals (after tax)",null,null,"Investment after taxes",{"$f":"E160+E170+E180+E190+E200+E210+E220+E230+E240+E250","v":244200},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Federal Taxes Owed",{"$f":"E161+E171+E181+E191+E201+E211+E221+E231+E241+E251","v":0},{"$f":"F161+F171+F181+F191+F201+F211+F221+F231+F241+F251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U161+U171+U181+U191+U201+U211+U221+U231+U241+U251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"State Taxes Owed",{"$f":"E162+E172+E182+E192+E202+E212+E222+E232+E242+E252","v":0},{"$f":"F162+F172+F182+F192+F202+F212+F222+F232+F242+F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U162+U172+U182+U192+U202+U212+U222+U232+U242+U252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sources 1 and 2 have sensitivity applied and taxes applied"]
[]
["Tax Credit Pass Throughs"]
["Federal ",null,null,null,{"$f":"'Funding Plan'!C53","v":0},{"$f":"'Funding Plan'!D53","v":0},{"$f":"'Funding Plan'!E53","v":0},{"$f":"'Funding Plan'!F53","v":0},{"$f":"'Funding Plan'!G53","v":0},{"$f":"'Funding Plan'!H53","v":0},{"$f":"'Funding Plan'!I53","v":0},{"$f":"'Funding Plan'!J53","v":0},{"$f":"'Funding Plan'!K53","v":0},{"$f":"'Funding Plan'!L53","v":0},{"$f":"'Funding Plan'!M53","v":0},{"$f":"'Funding Plan'!N53","v":0},{"$f":"'Funding Plan'!O53","v":0},{"$f":"'Funding Plan'!P53","v":0},{"$f":"'Funding Plan'!Q53","v":0},{"$f":"'Funding Plan'!R53","v":0},{"$f":"'Funding Plan'!S53","v":0},{"$f":"'Funding Plan'!T53","v":0},{"$f":"'Funding Plan'!U53","v":0},{"$f":"'Funding Plan'!V53","v":0},{"$f":"'Funding Plan'!W53","v":0},{"$f":"'Funding Plan'!X53","v":0},{"$f":"'Funding Plan'!Y53","v":0},{"$f":"'Funding Plan'!Z53","v":0},{"$f":"'Funding Plan'!AA53","v":0},{"$f":"'Funding Plan'!AB53","v":0},{"$f":"'Funding Plan'!AC53","v":0},{"$f":"'Funding Plan'!AD53","v":0},{"$f":"'Funding Plan'!AE53","v":0},{"$f":"'Funding Plan'!AF53","v":0},{"$f":"'Funding Plan'!AG53","v":0}]
["State",null,null,null,{"$f":"'Funding Plan'!C58","v":0},{"$f":"'Funding Plan'!D58","v":0},{"$f":"'Funding Plan'!E58","v":0},{"$f":"'Funding Plan'!F58","v":0},{"$f":"'Funding Plan'!G58","v":0},{"$f":"'Funding Plan'!H58","v":0},{"$f":"'Funding Plan'!I58","v":0},{"$f":"'Funding Plan'!J58","v":0},{"$f":"'Funding Plan'!K58","v":0},{"$f":"'Funding Plan'!L58","v":0},{"$f":"'Funding Plan'!M58","v":0},{"$f":"'Funding Plan'!N58","v":0},{"$f":"'Funding Plan'!O58","v":0},{"$f":"'Funding Plan'!P58","v":0},{"$f":"'Funding Plan'!Q58","v":0},{"$f":"'Funding Plan'!R58","v":0},{"$f":"'Funding Plan'!S58","v":0},{"$f":"'Funding Plan'!T58","v":0},{"$f":"'Funding Plan'!U58","v":0},{"$f":"'Funding Plan'!V58","v":0},{"$f":"'Funding Plan'!W58","v":0},{"$f":"'Funding Plan'!X58","v":0},{"$f":"'Funding Plan'!Y58","v":0},{"$f":"'Funding Plan'!Z58","v":0},{"$f":"'Funding Plan'!AA58","v":0},{"$f":"'Funding Plan'!AB58","v":0},{"$f":"'Funding Plan'!AC58","v":0},{"$f":"'Funding Plan'!AD58","v":0},{"$f":"'Funding Plan'!AE58","v":0},{"$f":"'Funding Plan'!AF58","v":0},{"$f":"'Funding Plan'!AG58","v":0}]
[]
[]
[null,null,null,"Total",{"$f":"SUM(E264:E265)","v":0},{"$f":"SUM(F264:F265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Equity Work Area Below"]
[null,{"$f":"+B6","v":1},{"$f":"+C6","v":2},{"$f":"+D6","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"+AF6","v":31}]
["Equity #1"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$C$287,'Funding Plan'!$C$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(C276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(D276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(E276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(F276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(G276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(H276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(I276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(J276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(K276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(L276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(M276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(N276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(O276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(P276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Q276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(R276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(S276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(T276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(U276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(V276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(W276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(X276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Y276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(Z276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AA276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AB276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AC276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AD276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AE276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0},{"$f":"IF(AF276>0,IF('Funding Plan'!$C$36=\"Annual Payment\",'Funding Plan'!$C$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B277>0,B277,0)","v":0},{"$f":"IF(B278>0,B278-1,IF(C277>0,C277,0))","v":0},{"$f":"IF(C278>0,C278-1,IF(D277>0,D277,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(C278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(D278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(E278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(F278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(G278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(H278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(I278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(J278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(K278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(L278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(M278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(N278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(O278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(P278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Q278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(R278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(S278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(T278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(U278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(V278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(W278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(X278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Y278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(Z278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AA278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AB278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AC278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AD278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AE278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0},{"$f":"IF(AF278>0,'Funding Plan'!$C$85/'Funding Plan'!$C$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!B276,'Funding Schedule'!B279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!C276,'Funding Schedule'!C279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!D276,'Funding Schedule'!D279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!E276,'Funding Schedule'!E279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!F276,'Funding Schedule'!F279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!G276,'Funding Schedule'!G279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!H276,'Funding Schedule'!H279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!I276,'Funding Schedule'!I279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!J276,'Funding Schedule'!J279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!K276,'Funding Schedule'!K279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!L276,'Funding Schedule'!L279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!M276,'Funding Schedule'!M279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!N276,'Funding Schedule'!N279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!O276,'Funding Schedule'!O279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!P276,'Funding Schedule'!P279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!Q276,'Funding Schedule'!Q279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!R276,'Funding Schedule'!R279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!S276,'Funding Schedule'!S279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!T276,'Funding Schedule'!T279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!U276,'Funding Schedule'!U279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!V276,'Funding Schedule'!V279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!W276,'Funding Schedule'!W279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!X276,'Funding Schedule'!X279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!Y276,'Funding Schedule'!Y279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!Z276,'Funding Schedule'!Z279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AA276,'Funding Schedule'!AA279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AB276,'Funding Schedule'!AB279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AC276,'Funding Schedule'!AC279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AD276,'Funding Schedule'!AD279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AE276,'Funding Schedule'!AE279)","v":0},{"$f":"IF('Funding Plan'!$C$36=\"Lump Sum\",'Funding Schedule'!AF276,'Funding Schedule'!AF279)","v":0}]
[]
["Equity #2"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$D$287,'Funding Plan'!$D$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(C283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(D283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(E283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(F283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(G283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(H283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(I283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(J283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(K283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(L283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(M283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(N283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(O283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(P283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Q283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(R283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(S283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(T283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(U283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(V283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(W283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(X283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Y283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(Z283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AA283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AB283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AC283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AD283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AE283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0},{"$f":"IF(AF283>0,IF('Funding Plan'!$D$36=\"Annual Payment\",'Funding Plan'!$D$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B284>0,B284,0)","v":0},{"$f":"IF(B285>0,B285-1,IF(C284>0,C284,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(C285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(D285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(E285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(F285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(G285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(H285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(I285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(J285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(K285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(L285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(M285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(N285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(O285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(P285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Q285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(R285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(S285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(T285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(U285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(V285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(W285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(X285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Y285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(Z285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AA285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AB285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AC285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AD285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AE285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0},{"$f":"IF(AF285>0,'Funding Plan'!$D$85/'Funding Plan'!$D$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!B283,'Funding Schedule'!B286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!C283,'Funding Schedule'!C286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!D283,'Funding Schedule'!D286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!E283,'Funding Schedule'!E286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!F283,'Funding Schedule'!F286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!G283,'Funding Schedule'!G286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!H283,'Funding Schedule'!H286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!I283,'Funding Schedule'!I286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!J283,'Funding Schedule'!J286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!K283,'Funding Schedule'!K286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!L283,'Funding Schedule'!L286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!M283,'Funding Schedule'!M286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!N283,'Funding Schedule'!N286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!O283,'Funding Schedule'!O286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!P283,'Funding Schedule'!P286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!Q283,'Funding Schedule'!Q286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!R283,'Funding Schedule'!R286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!S283,'Funding Schedule'!S286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!T283,'Funding Schedule'!T286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!U283,'Funding Schedule'!U286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!V283,'Funding Schedule'!V286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!W283,'Funding Schedule'!W286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!X283,'Funding Schedule'!X286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!Y283,'Funding Schedule'!Y286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!Z283,'Funding Schedule'!Z286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AA283,'Funding Schedule'!AA286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AB283,'Funding Schedule'!AB286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AC283,'Funding Schedule'!AC286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AD283,'Funding Schedule'!AD286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AE283,'Funding Schedule'!AE286)","v":0},{"$f":"IF('Funding Plan'!$D$36=\"Lump Sum\",'Funding Schedule'!AF283,'Funding Schedule'!AF286)","v":0}]
[]
["Equity #3"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$E$287,'Funding Plan'!$E$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(C290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(D290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(E290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(F290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(G290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(H290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(I290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(J290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(K290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(L290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(M290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(N290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(O290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(P290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Q290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(R290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(S290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(T290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(U290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(V290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(W290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(X290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Y290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(Z290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AA290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AB290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AC290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AD290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AE290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0},{"$f":"IF(AF290>0,IF('Funding Plan'!$E$36=\"Annual Payment\",'Funding Plan'!$E$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B291>0,B291,0)","v":0},{"$f":"IF(B292>0,B292-1,IF(C291>0,C291,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(C292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(D292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(E292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(F292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(G292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(H292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(I292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(J292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(K292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(L292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(M292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(N292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(O292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(P292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Q292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(R292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(S292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(T292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(U292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(V292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(W292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(X292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Y292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(Z292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AA292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AB292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AC292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AD292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AE292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0},{"$f":"IF(AF292>0,'Funding Plan'!$E$85/'Funding Plan'!$E$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!B290,'Funding Schedule'!B293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!C290,'Funding Schedule'!C293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!D290,'Funding Schedule'!D293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!E290,'Funding Schedule'!E293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!F290,'Funding Schedule'!F293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!G290,'Funding Schedule'!G293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!H290,'Funding Schedule'!H293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!I290,'Funding Schedule'!I293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!J290,'Funding Schedule'!J293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!K290,'Funding Schedule'!K293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!L290,'Funding Schedule'!L293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!M290,'Funding Schedule'!M293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!N290,'Funding Schedule'!N293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!O290,'Funding Schedule'!O293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!P290,'Funding Schedule'!P293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!Q290,'Funding Schedule'!Q293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!R290,'Funding Schedule'!R293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!S290,'Funding Schedule'!S293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!T290,'Funding Schedule'!T293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!U290,'Funding Schedule'!U293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!V290,'Funding Schedule'!V293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!W290,'Funding Schedule'!W293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!X290,'Funding Schedule'!X293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!Y290,'Funding Schedule'!Y293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!Z290,'Funding Schedule'!Z293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AA290,'Funding Schedule'!AA293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AB290,'Funding Schedule'!AB293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AC290,'Funding Schedule'!AC293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AD290,'Funding Schedule'!AD293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AE290,'Funding Schedule'!AE293)","v":0},{"$f":"IF('Funding Plan'!$E$36=\"Lump Sum\",'Funding Schedule'!AF290,'Funding Schedule'!AF293)","v":0}]
[]
["Equity #4"]
["Lump Sum investmant",{"$f":"IF(B$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$F$287,'Funding Plan'!$F$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(C297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(D297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(E297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(F297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(G297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(H297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(I297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(J297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(K297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(L297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(M297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(N297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(O297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(P297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Q297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(R297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(S297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(T297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(U297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(V297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(W297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(X297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Y297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(Z297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AA297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AB297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AC297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AD297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AE297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0},{"$f":"IF(AF297>0,IF('Funding Plan'!$F$36=\"Annual Payment\",'Funding Plan'!$F$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B298>0,B298,0)","v":0},{"$f":"IF(B299>0,B299-1,IF(C298>0,C298,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(C299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(D299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(E299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(F299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(G299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(H299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(I299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(J299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(K299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(L299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(M299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(N299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(O299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(P299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Q299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(R299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(S299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(T299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(U299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(V299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(W299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(X299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Y299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(Z299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AA299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AB299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AC299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AD299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AE299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0},{"$f":"IF(AF299>0,'Funding Plan'!$F$85/'Funding Plan'!$F$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!B297,'Funding Schedule'!B300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!C297,'Funding Schedule'!C300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!D297,'Funding Schedule'!D300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!E297,'Funding Schedule'!E300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!F297,'Funding Schedule'!F300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!G297,'Funding Schedule'!G300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!H297,'Funding Schedule'!H300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!I297,'Funding Schedule'!I300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!J297,'Funding Schedule'!J300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!K297,'Funding Schedule'!K300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!L297,'Funding Schedule'!L300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!M297,'Funding Schedule'!M300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!N297,'Funding Schedule'!N300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!O297,'Funding Schedule'!O300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!P297,'Funding Schedule'!P300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!Q297,'Funding Schedule'!Q300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!R297,'Funding Schedule'!R300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!S297,'Funding Schedule'!S300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!T297,'Funding Schedule'!T300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!U297,'Funding Schedule'!U300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!V297,'Funding Schedule'!V300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!W297,'Funding Schedule'!W300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!X297,'Funding Schedule'!X300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!Y297,'Funding Schedule'!Y300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!Z297,'Funding Schedule'!Z300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AA297,'Funding Schedule'!AA300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AB297,'Funding Schedule'!AB300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AC297,'Funding Schedule'!AC300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AD297,'Funding Schedule'!AD300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AE297,'Funding Schedule'!AE300)","v":0},{"$f":"IF('Funding Plan'!$F$36=\"Lump Sum\",'Funding Schedule'!AF297,'Funding Schedule'!AF300)","v":0}]
[]
["Equity #5"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$G$287,'Funding Plan'!$G$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(C304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(D304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(E304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(F304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(G304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(H304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(I304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(J304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(K304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(L304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(M304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(N304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(O304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(P304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Q304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(R304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(S304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(T304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(U304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(V304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(W304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(X304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Y304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(Z304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AA304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AB304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AC304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AD304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AE304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0},{"$f":"IF(AF304>0,IF('Funding Plan'!$G$36=\"Annual Payment\",'Funding Plan'!$G$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B305>0,B305,0)","v":0},{"$f":"IF(B306>0,B306-1,IF(C305>0,C305,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(C306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(D306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(E306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(F306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(G306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(H306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(I306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(J306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(K306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(L306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(M306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(N306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(O306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(P306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Q306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(R306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(S306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(T306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(U306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(V306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(W306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(X306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Y306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(Z306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AA306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AB306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AC306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AD306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AE306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0},{"$f":"IF(AF306>0,'Funding Plan'!$G$85/'Funding Plan'!$G$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!B304,'Funding Schedule'!B307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!C304,'Funding Schedule'!C307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!D304,'Funding Schedule'!D307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!E304,'Funding Schedule'!E307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!F304,'Funding Schedule'!F307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!G304,'Funding Schedule'!G307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!H304,'Funding Schedule'!H307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!I304,'Funding Schedule'!I307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!J304,'Funding Schedule'!J307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!K304,'Funding Schedule'!K307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!L304,'Funding Schedule'!L307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!M304,'Funding Schedule'!M307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!N304,'Funding Schedule'!N307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!O304,'Funding Schedule'!O307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!P304,'Funding Schedule'!P307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Q304,'Funding Schedule'!Q307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!R304,'Funding Schedule'!R307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!S304,'Funding Schedule'!S307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!T304,'Funding Schedule'!T307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!U304,'Funding Schedule'!U307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!V304,'Funding Schedule'!V307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!W304,'Funding Schedule'!W307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!X304,'Funding Schedule'!X307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Y304,'Funding Schedule'!Y307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!Z304,'Funding Schedule'!Z307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AA304,'Funding Schedule'!AA307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AB304,'Funding Schedule'!AB307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AC304,'Funding Schedule'!AC307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AD304,'Funding Schedule'!AD307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AE304,'Funding Schedule'!AE307)","v":0},{"$f":"IF('Funding Plan'!$G$36=\"Lump Sum\",'Funding Schedule'!AF304,'Funding Schedule'!AF307)","v":0}]
[]
["Equity #6"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$H$287,'Funding Plan'!$H$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(C311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(D311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(E311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(F311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(G311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(H311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(I311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(J311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(K311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(L311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(M311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(N311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(O311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(P311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Q311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(R311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(S311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(T311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(U311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(V311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(W311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(X311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Y311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(Z311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AA311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AB311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AC311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AD311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AE311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0},{"$f":"IF(AF311>0,IF('Funding Plan'!$H$36=\"Annual Payment\",'Funding Plan'!$H$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B312>0,B312,0)","v":0},{"$f":"IF(B313>0,B313-1,IF(C312>0,C312,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(C313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(D313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(E313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(F313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(G313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(H313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(I313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(J313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(K313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(L313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(M313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(N313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(O313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(P313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Q313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(R313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(S313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(T313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(U313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(V313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(W313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(X313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Y313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(Z313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AA313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AB313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AC313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AD313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AE313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0},{"$f":"IF(AF313>0,'Funding Plan'!$H$85/'Funding Plan'!$H$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!B311,'Funding Schedule'!B314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!C311,'Funding Schedule'!C314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!D311,'Funding Schedule'!D314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!E311,'Funding Schedule'!E314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!F311,'Funding Schedule'!F314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!G311,'Funding Schedule'!G314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!H311,'Funding Schedule'!H314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!I311,'Funding Schedule'!I314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!J311,'Funding Schedule'!J314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!K311,'Funding Schedule'!K314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!L311,'Funding Schedule'!L314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!M311,'Funding Schedule'!M314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!N311,'Funding Schedule'!N314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!O311,'Funding Schedule'!O314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!P311,'Funding Schedule'!P314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Q311,'Funding Schedule'!Q314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!R311,'Funding Schedule'!R314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!S311,'Funding Schedule'!S314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!T311,'Funding Schedule'!T314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!U311,'Funding Schedule'!U314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!V311,'Funding Schedule'!V314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!W311,'Funding Schedule'!W314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!X311,'Funding Schedule'!X314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Y311,'Funding Schedule'!Y314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!Z311,'Funding Schedule'!Z314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AA311,'Funding Schedule'!AA314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AB311,'Funding Schedule'!AB314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AC311,'Funding Schedule'!AC314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AD311,'Funding Schedule'!AD314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AE311,'Funding Schedule'!AE314)","v":0},{"$f":"IF('Funding Plan'!$H$36=\"Lump Sum\",'Funding Schedule'!AF311,'Funding Schedule'!AF314)","v":0}]
[]
["Equity #7"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$I$287,'Funding Plan'!$I$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(C318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(D318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(E318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(F318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(G318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(H318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(I318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(J318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(K318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(L318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(M318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(N318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(O318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(P318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Q318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(R318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(S318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(T318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(U318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(V318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(W318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(X318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Y318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(Z318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AA318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AB318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AC318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AD318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AE318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0},{"$f":"IF(AF318>0,IF('Funding Plan'!$I$36=\"Annual Payment\",'Funding Plan'!$I$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B319>0,B319,0)","v":0},{"$f":"IF(B320>0,B320-1,IF(C319>0,C319,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(C320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(D320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(E320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(F320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(G320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(H320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(I320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(J320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(K320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(L320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(M320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(N320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(O320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(P320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Q320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(R320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(S320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(T320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(U320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(V320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(W320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(X320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Y320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(Z320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AA320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AB320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AC320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AD320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AE320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0},{"$f":"IF(AF320>0,'Funding Plan'!$I$85/'Funding Plan'!$I$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!B318,'Funding Schedule'!B321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!C318,'Funding Schedule'!C321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!D318,'Funding Schedule'!D321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!E318,'Funding Schedule'!E321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!F318,'Funding Schedule'!F321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!G318,'Funding Schedule'!G321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!H318,'Funding Schedule'!H321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!I318,'Funding Schedule'!I321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!J318,'Funding Schedule'!J321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!K318,'Funding Schedule'!K321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!L318,'Funding Schedule'!L321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!M318,'Funding Schedule'!M321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!N318,'Funding Schedule'!N321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!O318,'Funding Schedule'!O321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!P318,'Funding Schedule'!P321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Q318,'Funding Schedule'!Q321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!R318,'Funding Schedule'!R321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!S318,'Funding Schedule'!S321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!T318,'Funding Schedule'!T321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!U318,'Funding Schedule'!U321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!V318,'Funding Schedule'!V321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!W318,'Funding Schedule'!W321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!X318,'Funding Schedule'!X321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Y318,'Funding Schedule'!Y321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!Z318,'Funding Schedule'!Z321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AA318,'Funding Schedule'!AA321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AB318,'Funding Schedule'!AB321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AC318,'Funding Schedule'!AC321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AD318,'Funding Schedule'!AD321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AE318,'Funding Schedule'!AE321)","v":0},{"$f":"IF('Funding Plan'!$I$36=\"Lump Sum\",'Funding Schedule'!AF318,'Funding Schedule'!AF321)","v":0}]
[]
["Equity #8"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$J$287,'Funding Plan'!$J$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(C325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(D325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(E325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(F325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(G325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(H325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(I325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(J325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(K325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(L325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(M325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(N325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(O325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(P325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Q325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(R325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(S325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(T325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(U325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(V325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(W325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(X325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Y325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(Z325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AA325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AB325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AC325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AD325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AE325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0},{"$f":"IF(AF325>0,IF('Funding Plan'!$J$36=\"Annual Payment\",'Funding Plan'!$J$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B326>0,B326,0)","v":0},{"$f":"IF(B327>0,B327-1,IF(C326>0,C326,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(C327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(D327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(E327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(F327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(G327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(H327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(I327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(J327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(K327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(L327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(M327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(N327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(O327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(P327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Q327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(R327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(S327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(T327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(U327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(V327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(W327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(X327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Y327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(Z327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AA327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AB327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AC327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AD327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AE327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0},{"$f":"IF(AF327>0,'Funding Plan'!$J$85/'Funding Plan'!$J$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!B325,'Funding Schedule'!B328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!C325,'Funding Schedule'!C328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!D325,'Funding Schedule'!D328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!E325,'Funding Schedule'!E328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!F325,'Funding Schedule'!F328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!G325,'Funding Schedule'!G328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!H325,'Funding Schedule'!H328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!I325,'Funding Schedule'!I328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!J325,'Funding Schedule'!J328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!K325,'Funding Schedule'!K328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!L325,'Funding Schedule'!L328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!M325,'Funding Schedule'!M328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!N325,'Funding Schedule'!N328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!O325,'Funding Schedule'!O328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!P325,'Funding Schedule'!P328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Q325,'Funding Schedule'!Q328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!R325,'Funding Schedule'!R328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!S325,'Funding Schedule'!S328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!T325,'Funding Schedule'!T328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!U325,'Funding Schedule'!U328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!V325,'Funding Schedule'!V328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!W325,'Funding Schedule'!W328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!X325,'Funding Schedule'!X328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Y325,'Funding Schedule'!Y328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!Z325,'Funding Schedule'!Z328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AA325,'Funding Schedule'!AA328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AB325,'Funding Schedule'!AB328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AC325,'Funding Schedule'!AC328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AD325,'Funding Schedule'!AD328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AE325,'Funding Schedule'!AE328)","v":0},{"$f":"IF('Funding Plan'!$J$36=\"Lump Sum\",'Funding Schedule'!AF325,'Funding Schedule'!AF328)","v":0}]
[]
["Equity #9"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$K$287,'Funding Plan'!$K$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(C332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(D332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(E332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(F332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(G332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(H332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(I332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(J332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(K332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(L332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(M332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(N332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(O332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(P332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Q332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(R332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(S332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(T332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(U332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(V332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(W332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(X332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Y332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(Z332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AA332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AB332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AC332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AD332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AE332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0},{"$f":"IF(AF332>0,IF('Funding Plan'!$K$36=\"Annual Payment\",'Funding Plan'!$K$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B333>0,B333,0)","v":0},{"$f":"IF(B334>0,B334-1,IF(C333>0,C333,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(C334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(D334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(E334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(F334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(G334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(H334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(I334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(J334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(K334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(L334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(M334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(N334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(O334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(P334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Q334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(R334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(S334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(T334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(U334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(V334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(W334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(X334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Y334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(Z334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AA334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AB334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AC334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AD334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AE334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0},{"$f":"IF(AF334>0,'Funding Plan'!$K$85/'Funding Plan'!$K$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!B332,'Funding Schedule'!B335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!C332,'Funding Schedule'!C335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!D332,'Funding Schedule'!D335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!E332,'Funding Schedule'!E335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!F332,'Funding Schedule'!F335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!G332,'Funding Schedule'!G335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!H332,'Funding Schedule'!H335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!I332,'Funding Schedule'!I335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!J332,'Funding Schedule'!J335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!K332,'Funding Schedule'!K335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!L332,'Funding Schedule'!L335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!M332,'Funding Schedule'!M335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!N332,'Funding Schedule'!N335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!O332,'Funding Schedule'!O335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!P332,'Funding Schedule'!P335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Q332,'Funding Schedule'!Q335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!R332,'Funding Schedule'!R335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!S332,'Funding Schedule'!S335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!T332,'Funding Schedule'!T335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!U332,'Funding Schedule'!U335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!V332,'Funding Schedule'!V335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!W332,'Funding Schedule'!W335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!X332,'Funding Schedule'!X335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Y332,'Funding Schedule'!Y335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!Z332,'Funding Schedule'!Z335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AA332,'Funding Schedule'!AA335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AB332,'Funding Schedule'!AB335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AC332,'Funding Schedule'!AC335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AD332,'Funding Schedule'!AD335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AE332,'Funding Schedule'!AE335)","v":0},{"$f":"IF('Funding Plan'!$K$36=\"Lump Sum\",'Funding Schedule'!AF332,'Funding Schedule'!AF335)","v":0}]
[]
["Equity #10"]
["Lump Sum investment",{"$f":"IF(B$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(C$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(D$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(E$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(F$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(G$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(H$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(I$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(J$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(K$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(L$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(M$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(N$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(O$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(P$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(Q$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(R$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(S$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(T$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(U$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(V$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(W$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(X$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(Y$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(Z$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AA$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AB$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AC$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AD$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AE$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0},{"$f":"IF(AF$274='Funding Plan'!$L$287,'Funding Plan'!$L$85,0)","v":0}]
["Number of years (Annual Method)",{"$f":"IF(B339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(C339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(D339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(E339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(F339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(G339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(H339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(I339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(J339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(K339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(L339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(M339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(N339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(O339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(P339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Q339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(R339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(S339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(T339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(U339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(V339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(W339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(X339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Y339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(Z339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AA339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AB339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AC339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AD339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AE339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0},{"$f":"IF(AF339>0,IF('Funding Plan'!$L$36=\"Annual Payment\",'Funding Plan'!$L$37,0),0)","v":0}]
["Pmts remaining",{"$f":"IF(B340>0,B340,0)","v":0},{"$f":"IF(B341>0,B341-1,IF(C340>0,C340,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Investment",{"$f":"IF(B341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(C341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(D341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(E341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(F341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(G341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(H341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(I341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(J341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(K341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(L341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(M341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(N341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(O341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(P341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Q341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(R341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(S341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(T341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(U341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(V341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(W341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(X341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Y341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(Z341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AA341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AB341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AC341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AD341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AE341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0},{"$f":"IF(AF341>0,'Funding Plan'!$L$85/'Funding Plan'!$L$37,0)","v":0}]
["Investment",{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!B339,'Funding Schedule'!B342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!C339,'Funding Schedule'!C342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!D339,'Funding Schedule'!D342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!E339,'Funding Schedule'!E342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!F339,'Funding Schedule'!F342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!G339,'Funding Schedule'!G342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!H339,'Funding Schedule'!H342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!I339,'Funding Schedule'!I342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!J339,'Funding Schedule'!J342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!K339,'Funding Schedule'!K342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!L339,'Funding Schedule'!L342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!M339,'Funding Schedule'!M342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!N339,'Funding Schedule'!N342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!O339,'Funding Schedule'!O342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!P339,'Funding Schedule'!P342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Q339,'Funding Schedule'!Q342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!R339,'Funding Schedule'!R342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!S339,'Funding Schedule'!S342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!T339,'Funding Schedule'!T342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!U339,'Funding Schedule'!U342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!V339,'Funding Schedule'!V342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!W339,'Funding Schedule'!W342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!X339,'Funding Schedule'!X342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Y339,'Funding Schedule'!Y342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!Z339,'Funding Schedule'!Z342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AA339,'Funding Schedule'!AA342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AB339,'Funding Schedule'!AB342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AC339,'Funding Schedule'!AC342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AD339,'Funding Schedule'!AD342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AE339,'Funding Schedule'!AE342)","v":0},{"$f":"IF('Funding Plan'!$L$36=\"Lump Sum\",'Funding Schedule'!AF339,'Funding Schedule'!AF342)","v":0}]
[]
["Total Investment",{"$f":"B280+B287+B294+B301+B308+B315+B322+B329+B336+B343","v":0},{"$f":"C280+C287+C294+C301+C308+C315+C322+C329+C336+C343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF280+AF287+AF294+AF301+AF308+AF315+AF322+AF329+AF336+AF343","v":0}]
[]
[]
[]
[]
["Borrowed Funds Work Area below"]
[null,"Project Year",1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"Month",1,{"$f":"+C352+1","v":2},{"$f":"+D352+1","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"+BP352+1","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"+EB352+1","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,{"$f":"+GN352+1","v":3},4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,{"$f":"+IZ352+1","v":7},8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,{"$f":"+LL352+1","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"+MY352+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,"Project month",1,{"$f":"+C353+1","v":2},{"$f":"+D353+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"+BP353+1","v":67},68,69,70,71,72,73,74,75,{"$f":"+BY353+1","v":76},77,78,79,80,81,82,83,84,85,86,87,{"$f":"+CK353+1","v":88},89,90,91,92,93,94,95,96,97,98,99,{"$f":"+CW353+1","v":100},101,102,103,104,105,106,107,108,109,110,111,{"$f":"+DI353+1","v":112},113,114,115,116,117,118,119,120,121,122,123,{"$f":"+DU353+1","v":124},125,126,127,128,129,130,131,132,133,134,135,{"$f":"+EG353+1","v":136},137,138,139,140,141,142,143,144,145,146,147,{"$f":"+ES353+1","v":148},149,150,151,152,153,154,155,156,157,158,159,{"$f":"+FE353+1","v":160},161,162,163,164,165,166,167,168,169,170,171,{"$f":"+FQ353+1","v":172},173,174,175,176,177,178,179,180,181,182,183,{"$f":"+GC353+1","v":184},185,186,187,188,189,190,191,192,193,194,195,{"$f":"+GO353+1","v":196},197,198,199,200,201,202,203,204,205,206,207,{"$f":"+HA353+1","v":208},209,210,211,212,213,214,215,216,217,218,219,{"$f":"+HM353+1","v":220},221,222,223,224,225,226,227,228,229,230,231,{"$f":"+HY353+1","v":232},233,234,235,236,237,238,239,240,241,242,243,{"$f":"+IK353+1","v":244},245,246,247,248,249,250,251,252,253,254,255,{"$f":"+IW353+1","v":256},257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,{"$f":"+JM353+1","v":272},273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,{"$f":"+KC353+1","v":288},289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,{"$f":"+KS353+1","v":304},305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,{"$f":"+LI353+1","v":320},321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,{"$f":"+LY353+1","v":336},337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,{"$f":"+MO353+1","v":352},353,354,355,356,357,358,359,360,{"$f":"+MX353+1","v":361},{"$f":"+MY353+1","v":362},363,364,365,366,367,368,369,370,371,372]
["Borrowed Funds #1","C"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!C351,IF('Funding Plan'!$C$25='Funding Schedule'!C352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!D351,IF('Funding Plan'!$C$25='Funding Schedule'!D352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!E351,IF('Funding Plan'!$C$25='Funding Schedule'!E352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!F351,IF('Funding Plan'!$C$25='Funding Schedule'!F352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!G351,IF('Funding Plan'!$C$25='Funding Schedule'!G352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!H351,IF('Funding Plan'!$C$25='Funding Schedule'!H352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!I351,IF('Funding Plan'!$C$25='Funding Schedule'!I352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!J351,IF('Funding Plan'!$C$25='Funding Schedule'!J352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!K351,IF('Funding Plan'!$C$25='Funding Schedule'!K352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!L351,IF('Funding Plan'!$C$25='Funding Schedule'!L352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!M351,IF('Funding Plan'!$C$25='Funding Schedule'!M352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!N351,IF('Funding Plan'!$C$25='Funding Schedule'!N352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!O351,IF('Funding Plan'!$C$25='Funding Schedule'!O352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!P351,IF('Funding Plan'!$C$25='Funding Schedule'!P352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!Q351,IF('Funding Plan'!$C$25='Funding Schedule'!Q352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!R351,IF('Funding Plan'!$C$25='Funding Schedule'!R352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!S351,IF('Funding Plan'!$C$25='Funding Schedule'!S352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!T351,IF('Funding Plan'!$C$25='Funding Schedule'!T352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!U351,IF('Funding Plan'!$C$25='Funding Schedule'!U352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!V351,IF('Funding Plan'!$C$25='Funding Schedule'!V352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!W351,IF('Funding Plan'!$C$25='Funding Schedule'!W352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!X351,IF('Funding Plan'!$C$25='Funding Schedule'!X352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!Y351,IF('Funding Plan'!$C$25='Funding Schedule'!Y352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!Z351,IF('Funding Plan'!$C$25='Funding Schedule'!Z352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AA351,IF('Funding Plan'!$C$25='Funding Schedule'!AA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AB351,IF('Funding Plan'!$C$25='Funding Schedule'!AB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AC351,IF('Funding Plan'!$C$25='Funding Schedule'!AC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AD351,IF('Funding Plan'!$C$25='Funding Schedule'!AD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AE351,IF('Funding Plan'!$C$25='Funding Schedule'!AE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AF351,IF('Funding Plan'!$C$25='Funding Schedule'!AF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AG351,IF('Funding Plan'!$C$25='Funding Schedule'!AG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AH351,IF('Funding Plan'!$C$25='Funding Schedule'!AH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AI351,IF('Funding Plan'!$C$25='Funding Schedule'!AI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AJ351,IF('Funding Plan'!$C$25='Funding Schedule'!AJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AK351,IF('Funding Plan'!$C$25='Funding Schedule'!AK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AL351,IF('Funding Plan'!$C$25='Funding Schedule'!AL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AM351,IF('Funding Plan'!$C$25='Funding Schedule'!AM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AN351,IF('Funding Plan'!$C$25='Funding Schedule'!AN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AO351,IF('Funding Plan'!$C$25='Funding Schedule'!AO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AP351,IF('Funding Plan'!$C$25='Funding Schedule'!AP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AQ351,IF('Funding Plan'!$C$25='Funding Schedule'!AQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AR351,IF('Funding Plan'!$C$25='Funding Schedule'!AR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AS351,IF('Funding Plan'!$C$25='Funding Schedule'!AS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AT351,IF('Funding Plan'!$C$25='Funding Schedule'!AT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AU351,IF('Funding Plan'!$C$25='Funding Schedule'!AU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AV351,IF('Funding Plan'!$C$25='Funding Schedule'!AV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AW351,IF('Funding Plan'!$C$25='Funding Schedule'!AW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AX351,IF('Funding Plan'!$C$25='Funding Schedule'!AX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AY351,IF('Funding Plan'!$C$25='Funding Schedule'!AY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!AZ351,IF('Funding Plan'!$C$25='Funding Schedule'!AZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BA351,IF('Funding Plan'!$C$25='Funding Schedule'!BA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BB351,IF('Funding Plan'!$C$25='Funding Schedule'!BB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BC351,IF('Funding Plan'!$C$25='Funding Schedule'!BC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BD351,IF('Funding Plan'!$C$25='Funding Schedule'!BD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BE351,IF('Funding Plan'!$C$25='Funding Schedule'!BE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BF351,IF('Funding Plan'!$C$25='Funding Schedule'!BF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BG351,IF('Funding Plan'!$C$25='Funding Schedule'!BG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BH351,IF('Funding Plan'!$C$25='Funding Schedule'!BH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BI351,IF('Funding Plan'!$C$25='Funding Schedule'!BI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BJ351,IF('Funding Plan'!$C$25='Funding Schedule'!BJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BK351,IF('Funding Plan'!$C$25='Funding Schedule'!BK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BL351,IF('Funding Plan'!$C$25='Funding Schedule'!BL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BM351,IF('Funding Plan'!$C$25='Funding Schedule'!BM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BN351,IF('Funding Plan'!$C$25='Funding Schedule'!BN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BO351,IF('Funding Plan'!$C$25='Funding Schedule'!BO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BP351,IF('Funding Plan'!$C$25='Funding Schedule'!BP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BQ351,IF('Funding Plan'!$C$25='Funding Schedule'!BQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BR351,IF('Funding Plan'!$C$25='Funding Schedule'!BR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BS351,IF('Funding Plan'!$C$25='Funding Schedule'!BS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BT351,IF('Funding Plan'!$C$25='Funding Schedule'!BT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BU351,IF('Funding Plan'!$C$25='Funding Schedule'!BU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BV351,IF('Funding Plan'!$C$25='Funding Schedule'!BV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BW351,IF('Funding Plan'!$C$25='Funding Schedule'!BW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BX351,IF('Funding Plan'!$C$25='Funding Schedule'!BX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BY351,IF('Funding Plan'!$C$25='Funding Schedule'!BY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!BZ351,IF('Funding Plan'!$C$25='Funding Schedule'!BZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CA351,IF('Funding Plan'!$C$25='Funding Schedule'!CA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CB351,IF('Funding Plan'!$C$25='Funding Schedule'!CB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CC351,IF('Funding Plan'!$C$25='Funding Schedule'!CC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CD351,IF('Funding Plan'!$C$25='Funding Schedule'!CD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CE351,IF('Funding Plan'!$C$25='Funding Schedule'!CE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CF351,IF('Funding Plan'!$C$25='Funding Schedule'!CF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CG351,IF('Funding Plan'!$C$25='Funding Schedule'!CG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CH351,IF('Funding Plan'!$C$25='Funding Schedule'!CH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CI351,IF('Funding Plan'!$C$25='Funding Schedule'!CI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CJ351,IF('Funding Plan'!$C$25='Funding Schedule'!CJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CK351,IF('Funding Plan'!$C$25='Funding Schedule'!CK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CL351,IF('Funding Plan'!$C$25='Funding Schedule'!CL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CM351,IF('Funding Plan'!$C$25='Funding Schedule'!CM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CN351,IF('Funding Plan'!$C$25='Funding Schedule'!CN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CO351,IF('Funding Plan'!$C$25='Funding Schedule'!CO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CP351,IF('Funding Plan'!$C$25='Funding Schedule'!CP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CQ351,IF('Funding Plan'!$C$25='Funding Schedule'!CQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CR351,IF('Funding Plan'!$C$25='Funding Schedule'!CR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CS351,IF('Funding Plan'!$C$25='Funding Schedule'!CS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CT351,IF('Funding Plan'!$C$25='Funding Schedule'!CT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CU351,IF('Funding Plan'!$C$25='Funding Schedule'!CU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CV351,IF('Funding Plan'!$C$25='Funding Schedule'!CV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CW351,IF('Funding Plan'!$C$25='Funding Schedule'!CW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CX351,IF('Funding Plan'!$C$25='Funding Schedule'!CX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CY351,IF('Funding Plan'!$C$25='Funding Schedule'!CY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!CZ351,IF('Funding Plan'!$C$25='Funding Schedule'!CZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DA351,IF('Funding Plan'!$C$25='Funding Schedule'!DA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DB351,IF('Funding Plan'!$C$25='Funding Schedule'!DB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DC351,IF('Funding Plan'!$C$25='Funding Schedule'!DC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DD351,IF('Funding Plan'!$C$25='Funding Schedule'!DD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DE351,IF('Funding Plan'!$C$25='Funding Schedule'!DE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DF351,IF('Funding Plan'!$C$25='Funding Schedule'!DF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DG351,IF('Funding Plan'!$C$25='Funding Schedule'!DG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DH351,IF('Funding Plan'!$C$25='Funding Schedule'!DH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DI351,IF('Funding Plan'!$C$25='Funding Schedule'!DI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DJ351,IF('Funding Plan'!$C$25='Funding Schedule'!DJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DK351,IF('Funding Plan'!$C$25='Funding Schedule'!DK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DL351,IF('Funding Plan'!$C$25='Funding Schedule'!DL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DM351,IF('Funding Plan'!$C$25='Funding Schedule'!DM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DN351,IF('Funding Plan'!$C$25='Funding Schedule'!DN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DO351,IF('Funding Plan'!$C$25='Funding Schedule'!DO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DP351,IF('Funding Plan'!$C$25='Funding Schedule'!DP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DQ351,IF('Funding Plan'!$C$25='Funding Schedule'!DQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DR351,IF('Funding Plan'!$C$25='Funding Schedule'!DR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DS351,IF('Funding Plan'!$C$25='Funding Schedule'!DS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DT351,IF('Funding Plan'!$C$25='Funding Schedule'!DT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DU351,IF('Funding Plan'!$C$25='Funding Schedule'!DU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DV351,IF('Funding Plan'!$C$25='Funding Schedule'!DV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DW351,IF('Funding Plan'!$C$25='Funding Schedule'!DW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DX351,IF('Funding Plan'!$C$25='Funding Schedule'!DX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DY351,IF('Funding Plan'!$C$25='Funding Schedule'!DY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!DZ351,IF('Funding Plan'!$C$25='Funding Schedule'!DZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EA351,IF('Funding Plan'!$C$25='Funding Schedule'!EA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EB351,IF('Funding Plan'!$C$25='Funding Schedule'!EB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EC351,IF('Funding Plan'!$C$25='Funding Schedule'!EC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ED351,IF('Funding Plan'!$C$25='Funding Schedule'!ED352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EE351,IF('Funding Plan'!$C$25='Funding Schedule'!EE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EF351,IF('Funding Plan'!$C$25='Funding Schedule'!EF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EG351,IF('Funding Plan'!$C$25='Funding Schedule'!EG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EH351,IF('Funding Plan'!$C$25='Funding Schedule'!EH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EI351,IF('Funding Plan'!$C$25='Funding Schedule'!EI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EJ351,IF('Funding Plan'!$C$25='Funding Schedule'!EJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EK351,IF('Funding Plan'!$C$25='Funding Schedule'!EK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EL351,IF('Funding Plan'!$C$25='Funding Schedule'!EL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EM351,IF('Funding Plan'!$C$25='Funding Schedule'!EM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EN351,IF('Funding Plan'!$C$25='Funding Schedule'!EN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EO351,IF('Funding Plan'!$C$25='Funding Schedule'!EO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EP351,IF('Funding Plan'!$C$25='Funding Schedule'!EP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EQ351,IF('Funding Plan'!$C$25='Funding Schedule'!EQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ER351,IF('Funding Plan'!$C$25='Funding Schedule'!ER352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ES351,IF('Funding Plan'!$C$25='Funding Schedule'!ES352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ET351,IF('Funding Plan'!$C$25='Funding Schedule'!ET352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EU351,IF('Funding Plan'!$C$25='Funding Schedule'!EU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EV351,IF('Funding Plan'!$C$25='Funding Schedule'!EV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EW351,IF('Funding Plan'!$C$25='Funding Schedule'!EW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EX351,IF('Funding Plan'!$C$25='Funding Schedule'!EX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EY351,IF('Funding Plan'!$C$25='Funding Schedule'!EY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!EZ351,IF('Funding Plan'!$C$25='Funding Schedule'!EZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FA351,IF('Funding Plan'!$C$25='Funding Schedule'!FA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FB351,IF('Funding Plan'!$C$25='Funding Schedule'!FB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FC351,IF('Funding Plan'!$C$25='Funding Schedule'!FC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FD351,IF('Funding Plan'!$C$25='Funding Schedule'!FD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FE351,IF('Funding Plan'!$C$25='Funding Schedule'!FE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FF351,IF('Funding Plan'!$C$25='Funding Schedule'!FF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FG351,IF('Funding Plan'!$C$25='Funding Schedule'!FG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FH351,IF('Funding Plan'!$C$25='Funding Schedule'!FH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FI351,IF('Funding Plan'!$C$25='Funding Schedule'!FI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FJ351,IF('Funding Plan'!$C$25='Funding Schedule'!FJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FK351,IF('Funding Plan'!$C$25='Funding Schedule'!FK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FL351,IF('Funding Plan'!$C$25='Funding Schedule'!FL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FM351,IF('Funding Plan'!$C$25='Funding Schedule'!FM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FN351,IF('Funding Plan'!$C$25='Funding Schedule'!FN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FO351,IF('Funding Plan'!$C$25='Funding Schedule'!FO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FP351,IF('Funding Plan'!$C$25='Funding Schedule'!FP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FQ351,IF('Funding Plan'!$C$25='Funding Schedule'!FQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FR351,IF('Funding Plan'!$C$25='Funding Schedule'!FR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FS351,IF('Funding Plan'!$C$25='Funding Schedule'!FS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FT351,IF('Funding Plan'!$C$25='Funding Schedule'!FT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FU351,IF('Funding Plan'!$C$25='Funding Schedule'!FU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FV351,IF('Funding Plan'!$C$25='Funding Schedule'!FV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FW351,IF('Funding Plan'!$C$25='Funding Schedule'!FW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FX351,IF('Funding Plan'!$C$25='Funding Schedule'!FX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FY351,IF('Funding Plan'!$C$25='Funding Schedule'!FY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!FZ351,IF('Funding Plan'!$C$25='Funding Schedule'!FZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GA351,IF('Funding Plan'!$C$25='Funding Schedule'!GA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GB351,IF('Funding Plan'!$C$25='Funding Schedule'!GB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GC351,IF('Funding Plan'!$C$25='Funding Schedule'!GC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GD351,IF('Funding Plan'!$C$25='Funding Schedule'!GD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GE351,IF('Funding Plan'!$C$25='Funding Schedule'!GE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GF351,IF('Funding Plan'!$C$25='Funding Schedule'!GF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GG351,IF('Funding Plan'!$C$25='Funding Schedule'!GG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GH351,IF('Funding Plan'!$C$25='Funding Schedule'!GH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GI351,IF('Funding Plan'!$C$25='Funding Schedule'!GI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GJ351,IF('Funding Plan'!$C$25='Funding Schedule'!GJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GK351,IF('Funding Plan'!$C$25='Funding Schedule'!GK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GL351,IF('Funding Plan'!$C$25='Funding Schedule'!GL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GM351,IF('Funding Plan'!$C$25='Funding Schedule'!GM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GN351,IF('Funding Plan'!$C$25='Funding Schedule'!GN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GO351,IF('Funding Plan'!$C$25='Funding Schedule'!GO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GP351,IF('Funding Plan'!$C$25='Funding Schedule'!GP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GQ351,IF('Funding Plan'!$C$25='Funding Schedule'!GQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GR351,IF('Funding Plan'!$C$25='Funding Schedule'!GR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GS351,IF('Funding Plan'!$C$25='Funding Schedule'!GS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GT351,IF('Funding Plan'!$C$25='Funding Schedule'!GT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GU351,IF('Funding Plan'!$C$25='Funding Schedule'!GU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GV351,IF('Funding Plan'!$C$25='Funding Schedule'!GV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GW351,IF('Funding Plan'!$C$25='Funding Schedule'!GW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GX351,IF('Funding Plan'!$C$25='Funding Schedule'!GX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GY351,IF('Funding Plan'!$C$25='Funding Schedule'!GY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!GZ351,IF('Funding Plan'!$C$25='Funding Schedule'!GZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HA351,IF('Funding Plan'!$C$25='Funding Schedule'!HA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HB351,IF('Funding Plan'!$C$25='Funding Schedule'!HB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HC351,IF('Funding Plan'!$C$25='Funding Schedule'!HC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HD351,IF('Funding Plan'!$C$25='Funding Schedule'!HD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HE351,IF('Funding Plan'!$C$25='Funding Schedule'!HE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HF351,IF('Funding Plan'!$C$25='Funding Schedule'!HF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HG351,IF('Funding Plan'!$C$25='Funding Schedule'!HG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HH351,IF('Funding Plan'!$C$25='Funding Schedule'!HH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HI351,IF('Funding Plan'!$C$25='Funding Schedule'!HI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HJ351,IF('Funding Plan'!$C$25='Funding Schedule'!HJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HK351,IF('Funding Plan'!$C$25='Funding Schedule'!HK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HL351,IF('Funding Plan'!$C$25='Funding Schedule'!HL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HM351,IF('Funding Plan'!$C$25='Funding Schedule'!HM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HN351,IF('Funding Plan'!$C$25='Funding Schedule'!HN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HO351,IF('Funding Plan'!$C$25='Funding Schedule'!HO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HP351,IF('Funding Plan'!$C$25='Funding Schedule'!HP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HQ351,IF('Funding Plan'!$C$25='Funding Schedule'!HQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HR351,IF('Funding Plan'!$C$25='Funding Schedule'!HR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HS351,IF('Funding Plan'!$C$25='Funding Schedule'!HS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HT351,IF('Funding Plan'!$C$25='Funding Schedule'!HT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HU351,IF('Funding Plan'!$C$25='Funding Schedule'!HU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HV351,IF('Funding Plan'!$C$25='Funding Schedule'!HV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HW351,IF('Funding Plan'!$C$25='Funding Schedule'!HW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HX351,IF('Funding Plan'!$C$25='Funding Schedule'!HX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HY351,IF('Funding Plan'!$C$25='Funding Schedule'!HY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!HZ351,IF('Funding Plan'!$C$25='Funding Schedule'!HZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IA351,IF('Funding Plan'!$C$25='Funding Schedule'!IA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IB351,IF('Funding Plan'!$C$25='Funding Schedule'!IB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IC351,IF('Funding Plan'!$C$25='Funding Schedule'!IC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ID351,IF('Funding Plan'!$C$25='Funding Schedule'!ID352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IE351,IF('Funding Plan'!$C$25='Funding Schedule'!IE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IF351,IF('Funding Plan'!$C$25='Funding Schedule'!IF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IG351,IF('Funding Plan'!$C$25='Funding Schedule'!IG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IH351,IF('Funding Plan'!$C$25='Funding Schedule'!IH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!II351,IF('Funding Plan'!$C$25='Funding Schedule'!II352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IJ351,IF('Funding Plan'!$C$25='Funding Schedule'!IJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IK351,IF('Funding Plan'!$C$25='Funding Schedule'!IK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IL351,IF('Funding Plan'!$C$25='Funding Schedule'!IL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IM351,IF('Funding Plan'!$C$25='Funding Schedule'!IM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IN351,IF('Funding Plan'!$C$25='Funding Schedule'!IN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IO351,IF('Funding Plan'!$C$25='Funding Schedule'!IO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IP351,IF('Funding Plan'!$C$25='Funding Schedule'!IP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IQ351,IF('Funding Plan'!$C$25='Funding Schedule'!IQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IR351,IF('Funding Plan'!$C$25='Funding Schedule'!IR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IS351,IF('Funding Plan'!$C$25='Funding Schedule'!IS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IT351,IF('Funding Plan'!$C$25='Funding Schedule'!IT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IU351,IF('Funding Plan'!$C$25='Funding Schedule'!IU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IV351,IF('Funding Plan'!$C$25='Funding Schedule'!IV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IW351,IF('Funding Plan'!$C$25='Funding Schedule'!IW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IX351,IF('Funding Plan'!$C$25='Funding Schedule'!IX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IY351,IF('Funding Plan'!$C$25='Funding Schedule'!IY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!IZ351,IF('Funding Plan'!$C$25='Funding Schedule'!IZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JA351,IF('Funding Plan'!$C$25='Funding Schedule'!JA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JB351,IF('Funding Plan'!$C$25='Funding Schedule'!JB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JC351,IF('Funding Plan'!$C$25='Funding Schedule'!JC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JD351,IF('Funding Plan'!$C$25='Funding Schedule'!JD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JE351,IF('Funding Plan'!$C$25='Funding Schedule'!JE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JF351,IF('Funding Plan'!$C$25='Funding Schedule'!JF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JG351,IF('Funding Plan'!$C$25='Funding Schedule'!JG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JH351,IF('Funding Plan'!$C$25='Funding Schedule'!JH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JI351,IF('Funding Plan'!$C$25='Funding Schedule'!JI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JJ351,IF('Funding Plan'!$C$25='Funding Schedule'!JJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JK351,IF('Funding Plan'!$C$25='Funding Schedule'!JK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JL351,IF('Funding Plan'!$C$25='Funding Schedule'!JL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JM351,IF('Funding Plan'!$C$25='Funding Schedule'!JM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JN351,IF('Funding Plan'!$C$25='Funding Schedule'!JN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JO351,IF('Funding Plan'!$C$25='Funding Schedule'!JO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JP351,IF('Funding Plan'!$C$25='Funding Schedule'!JP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JQ351,IF('Funding Plan'!$C$25='Funding Schedule'!JQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JR351,IF('Funding Plan'!$C$25='Funding Schedule'!JR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JS351,IF('Funding Plan'!$C$25='Funding Schedule'!JS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JT351,IF('Funding Plan'!$C$25='Funding Schedule'!JT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JU351,IF('Funding Plan'!$C$25='Funding Schedule'!JU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JV351,IF('Funding Plan'!$C$25='Funding Schedule'!JV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JW351,IF('Funding Plan'!$C$25='Funding Schedule'!JW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JX351,IF('Funding Plan'!$C$25='Funding Schedule'!JX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JY351,IF('Funding Plan'!$C$25='Funding Schedule'!JY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!JZ351,IF('Funding Plan'!$C$25='Funding Schedule'!JZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KA351,IF('Funding Plan'!$C$25='Funding Schedule'!KA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KB351,IF('Funding Plan'!$C$25='Funding Schedule'!KB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KC351,IF('Funding Plan'!$C$25='Funding Schedule'!KC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KD351,IF('Funding Plan'!$C$25='Funding Schedule'!KD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KE351,IF('Funding Plan'!$C$25='Funding Schedule'!KE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KF351,IF('Funding Plan'!$C$25='Funding Schedule'!KF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KG351,IF('Funding Plan'!$C$25='Funding Schedule'!KG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KH351,IF('Funding Plan'!$C$25='Funding Schedule'!KH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KI351,IF('Funding Plan'!$C$25='Funding Schedule'!KI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KJ351,IF('Funding Plan'!$C$25='Funding Schedule'!KJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KK351,IF('Funding Plan'!$C$25='Funding Schedule'!KK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KL351,IF('Funding Plan'!$C$25='Funding Schedule'!KL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KM351,IF('Funding Plan'!$C$25='Funding Schedule'!KM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KN351,IF('Funding Plan'!$C$25='Funding Schedule'!KN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KO351,IF('Funding Plan'!$C$25='Funding Schedule'!KO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KP351,IF('Funding Plan'!$C$25='Funding Schedule'!KP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KQ351,IF('Funding Plan'!$C$25='Funding Schedule'!KQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KR351,IF('Funding Plan'!$C$25='Funding Schedule'!KR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KS351,IF('Funding Plan'!$C$25='Funding Schedule'!KS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KT351,IF('Funding Plan'!$C$25='Funding Schedule'!KT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KU351,IF('Funding Plan'!$C$25='Funding Schedule'!KU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KV351,IF('Funding Plan'!$C$25='Funding Schedule'!KV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KW351,IF('Funding Plan'!$C$25='Funding Schedule'!KW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KX351,IF('Funding Plan'!$C$25='Funding Schedule'!KX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KY351,IF('Funding Plan'!$C$25='Funding Schedule'!KY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!KZ351,IF('Funding Plan'!$C$25='Funding Schedule'!KZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LA351,IF('Funding Plan'!$C$25='Funding Schedule'!LA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LB351,IF('Funding Plan'!$C$25='Funding Schedule'!LB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LC351,IF('Funding Plan'!$C$25='Funding Schedule'!LC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LD351,IF('Funding Plan'!$C$25='Funding Schedule'!LD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LE351,IF('Funding Plan'!$C$25='Funding Schedule'!LE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LF351,IF('Funding Plan'!$C$25='Funding Schedule'!LF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LG351,IF('Funding Plan'!$C$25='Funding Schedule'!LG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LH351,IF('Funding Plan'!$C$25='Funding Schedule'!LH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LI351,IF('Funding Plan'!$C$25='Funding Schedule'!LI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LJ351,IF('Funding Plan'!$C$25='Funding Schedule'!LJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LK351,IF('Funding Plan'!$C$25='Funding Schedule'!LK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LL351,IF('Funding Plan'!$C$25='Funding Schedule'!LL352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LM351,IF('Funding Plan'!$C$25='Funding Schedule'!LM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LN351,IF('Funding Plan'!$C$25='Funding Schedule'!LN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LO351,IF('Funding Plan'!$C$25='Funding Schedule'!LO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LP351,IF('Funding Plan'!$C$25='Funding Schedule'!LP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LQ351,IF('Funding Plan'!$C$25='Funding Schedule'!LQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LR351,IF('Funding Plan'!$C$25='Funding Schedule'!LR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LS351,IF('Funding Plan'!$C$25='Funding Schedule'!LS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LT351,IF('Funding Plan'!$C$25='Funding Schedule'!LT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LU351,IF('Funding Plan'!$C$25='Funding Schedule'!LU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LV351,IF('Funding Plan'!$C$25='Funding Schedule'!LV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LW351,IF('Funding Plan'!$C$25='Funding Schedule'!LW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LX351,IF('Funding Plan'!$C$25='Funding Schedule'!LX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LY351,IF('Funding Plan'!$C$25='Funding Schedule'!LY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!LZ351,IF('Funding Plan'!$C$25='Funding Schedule'!LZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MA351,IF('Funding Plan'!$C$25='Funding Schedule'!MA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MB351,IF('Funding Plan'!$C$25='Funding Schedule'!MB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MC351,IF('Funding Plan'!$C$25='Funding Schedule'!MC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MD351,IF('Funding Plan'!$C$25='Funding Schedule'!MD352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ME351,IF('Funding Plan'!$C$25='Funding Schedule'!ME352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MF351,IF('Funding Plan'!$C$25='Funding Schedule'!MF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MG351,IF('Funding Plan'!$C$25='Funding Schedule'!MG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MH351,IF('Funding Plan'!$C$25='Funding Schedule'!MH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MI351,IF('Funding Plan'!$C$25='Funding Schedule'!MI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MJ351,IF('Funding Plan'!$C$25='Funding Schedule'!MJ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MK351,IF('Funding Plan'!$C$25='Funding Schedule'!MK352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ML351,IF('Funding Plan'!$C$25='Funding Schedule'!ML352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MM351,IF('Funding Plan'!$C$25='Funding Schedule'!MM352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MN351,IF('Funding Plan'!$C$25='Funding Schedule'!MN352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MO351,IF('Funding Plan'!$C$25='Funding Schedule'!MO352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MP351,IF('Funding Plan'!$C$25='Funding Schedule'!MP352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MQ351,IF('Funding Plan'!$C$25='Funding Schedule'!MQ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MR351,IF('Funding Plan'!$C$25='Funding Schedule'!MR352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MS351,IF('Funding Plan'!$C$25='Funding Schedule'!MS352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MT351,IF('Funding Plan'!$C$25='Funding Schedule'!MT352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MU351,IF('Funding Plan'!$C$25='Funding Schedule'!MU352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MV351,IF('Funding Plan'!$C$25='Funding Schedule'!MV352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MW351,IF('Funding Plan'!$C$25='Funding Schedule'!MW352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MX351,IF('Funding Plan'!$C$25='Funding Schedule'!MX352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MY351,IF('Funding Plan'!$C$25='Funding Schedule'!MY352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!MZ351,IF('Funding Plan'!$C$25='Funding Schedule'!MZ352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NA351,IF('Funding Plan'!$C$25='Funding Schedule'!NA352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NB351,IF('Funding Plan'!$C$25='Funding Schedule'!NB352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NC351,IF('Funding Plan'!$C$25='Funding Schedule'!NC352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!ND351,IF('Funding Plan'!$C$25='Funding Schedule'!ND352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NE351,IF('Funding Plan'!$C$25='Funding Schedule'!NE352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NF351,IF('Funding Plan'!$C$25='Funding Schedule'!NF352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NG351,IF('Funding Plan'!$C$25='Funding Schedule'!NG352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NH351,IF('Funding Plan'!$C$25='Funding Schedule'!NH352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NI351,IF('Funding Plan'!$C$25='Funding Schedule'!NI352,'Funding Plan'!$C$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$C$286='Funding Schedule'!NJ351,IF('Funding Plan'!$C$25='Funding Schedule'!NJ352,'Funding Plan'!$C$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(D355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(E355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(F355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(G355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(H355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(I355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(J355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(K355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(L355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(M355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(N355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(O355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(P355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Q355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(R355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(S355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(T355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(U355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(V355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(W355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(X355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Y355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(Z355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(AZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(BZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(CZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(DZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ED355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ER355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ES355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ET355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(EZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(FZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(GZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(HZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ID355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(II355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(IZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(JZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(KZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LL355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(LZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MD355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ME355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MJ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MK355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ML355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MM355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MN355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MO355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MP355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MQ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MR355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MS355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MT355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MU355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MV355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MW355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MX355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MY355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(MZ355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NA355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NB355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NC355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(ND355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NE355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NF355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NG355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NH355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NI355>0,+'Funding Plan'!$C$29,0)","v":0},{"$f":"IF(NJ355>0,+'Funding Plan'!$C$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B357>0,B357-1,IF(B356>0,B356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(O357>0,O357-1,IF(O356>0,O356,0))","v":0},{"$f":"IF(P357>0,P357-1,IF(P356>0,P356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CB357>0,CB357-1,IF(CB356>0,CB356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN357>0,EN357-1,IF(EN356>0,EN356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GZ357>0,GZ357-1,IF(GZ356>0,GZ356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL357>0,JL357-1,IF(JL356>0,JL356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LX357>0,LX357-1,IF(LX356>0,LX356,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B363>0,B363,C355)","v":0},{"$f":"IF(C363>0,C363,D355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO363>0,BO363,BP355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA363>0,EA363,EB355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM363>0,GM363,GN355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY363>0,IY363,IZ355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK363>0,LK363,LL355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(C$357=1,0,-B359*'Funding Plan'!$C$87/12),-B359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(D$357=1,0,-C359*'Funding Plan'!$C$87/12),-C359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(E$357=1,0,-D359*'Funding Plan'!$C$87/12),-D359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(F$357=1,0,-E359*'Funding Plan'!$C$87/12),-E359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(G$357=1,0,-F359*'Funding Plan'!$C$87/12),-F359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(H$357=1,0,-G359*'Funding Plan'!$C$87/12),-G359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(I$357=1,0,-H359*'Funding Plan'!$C$87/12),-H359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(J$357=1,0,-I359*'Funding Plan'!$C$87/12),-I359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(K$357=1,0,-J359*'Funding Plan'!$C$87/12),-J359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(L$357=1,0,-K359*'Funding Plan'!$C$87/12),-K359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(M$357=1,0,-L359*'Funding Plan'!$C$87/12),-L359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(N$357=1,0,-M359*'Funding Plan'!$C$87/12),-M359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(O$357=1,0,-N359*'Funding Plan'!$C$87/12),-N359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(P$357=1,0,-O359*'Funding Plan'!$C$87/12),-O359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Q$357=1,0,-P359*'Funding Plan'!$C$87/12),-P359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(R$357=1,0,-Q359*'Funding Plan'!$C$87/12),-Q359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(S$357=1,0,-R359*'Funding Plan'!$C$87/12),-R359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(T$357=1,0,-S359*'Funding Plan'!$C$87/12),-S359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(U$357=1,0,-T359*'Funding Plan'!$C$87/12),-T359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(V$357=1,0,-U359*'Funding Plan'!$C$87/12),-U359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(W$357=1,0,-V359*'Funding Plan'!$C$87/12),-V359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(X$357=1,0,-W359*'Funding Plan'!$C$87/12),-W359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Y$357=1,0,-X359*'Funding Plan'!$C$87/12),-X359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Z$357=1,0,-Y359*'Funding Plan'!$C$87/12),-Y359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AA$357=1,0,-Z359*'Funding Plan'!$C$87/12),-Z359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AB$357=1,0,-AA359*'Funding Plan'!$C$87/12),-AA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AC$357=1,0,-AB359*'Funding Plan'!$C$87/12),-AB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AD$357=1,0,-AC359*'Funding Plan'!$C$87/12),-AC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AE$357=1,0,-AD359*'Funding Plan'!$C$87/12),-AD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AF$357=1,0,-AE359*'Funding Plan'!$C$87/12),-AE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AG$357=1,0,-AF359*'Funding Plan'!$C$87/12),-AF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AH$357=1,0,-AG359*'Funding Plan'!$C$87/12),-AG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AI$357=1,0,-AH359*'Funding Plan'!$C$87/12),-AH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AJ$357=1,0,-AI359*'Funding Plan'!$C$87/12),-AI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AK$357=1,0,-AJ359*'Funding Plan'!$C$87/12),-AJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AL$357=1,0,-AK359*'Funding Plan'!$C$87/12),-AK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AM$357=1,0,-AL359*'Funding Plan'!$C$87/12),-AL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AN$357=1,0,-AM359*'Funding Plan'!$C$87/12),-AM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AO$357=1,0,-AN359*'Funding Plan'!$C$87/12),-AN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AP$357=1,0,-AO359*'Funding Plan'!$C$87/12),-AO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AQ$357=1,0,-AP359*'Funding Plan'!$C$87/12),-AP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AR$357=1,0,-AQ359*'Funding Plan'!$C$87/12),-AQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AS$357=1,0,-AR359*'Funding Plan'!$C$87/12),-AR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AT$357=1,0,-AS359*'Funding Plan'!$C$87/12),-AS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AU$357=1,0,-AT359*'Funding Plan'!$C$87/12),-AT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AV$357=1,0,-AU359*'Funding Plan'!$C$87/12),-AU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AW$357=1,0,-AV359*'Funding Plan'!$C$87/12),-AV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AX$357=1,0,-AW359*'Funding Plan'!$C$87/12),-AW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AY$357=1,0,-AX359*'Funding Plan'!$C$87/12),-AX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AZ$357=1,0,-AY359*'Funding Plan'!$C$87/12),-AY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BA$357=1,0,-AZ359*'Funding Plan'!$C$87/12),-AZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BB$357=1,0,-BA359*'Funding Plan'!$C$87/12),-BA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BC$357=1,0,-BB359*'Funding Plan'!$C$87/12),-BB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BD$357=1,0,-BC359*'Funding Plan'!$C$87/12),-BC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BE$357=1,0,-BD359*'Funding Plan'!$C$87/12),-BD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BF$357=1,0,-BE359*'Funding Plan'!$C$87/12),-BE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BG$357=1,0,-BF359*'Funding Plan'!$C$87/12),-BF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BH$357=1,0,-BG359*'Funding Plan'!$C$87/12),-BG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BI$357=1,0,-BH359*'Funding Plan'!$C$87/12),-BH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BJ$357=1,0,-BI359*'Funding Plan'!$C$87/12),-BI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BK$357=1,0,-BJ359*'Funding Plan'!$C$87/12),-BJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BL$357=1,0,-BK359*'Funding Plan'!$C$87/12),-BK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BM$357=1,0,-BL359*'Funding Plan'!$C$87/12),-BL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BN$357=1,0,-BM359*'Funding Plan'!$C$87/12),-BM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BO$357=1,0,-BN359*'Funding Plan'!$C$87/12),-BN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BP$357=1,0,-BO359*'Funding Plan'!$C$87/12),-BO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BQ$357=1,0,-BP359*'Funding Plan'!$C$87/12),-BP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BR$357=1,0,-BQ359*'Funding Plan'!$C$87/12),-BQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BS$357=1,0,-BR359*'Funding Plan'!$C$87/12),-BR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BT$357=1,0,-BS359*'Funding Plan'!$C$87/12),-BS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BU$357=1,0,-BT359*'Funding Plan'!$C$87/12),-BT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BV$357=1,0,-BU359*'Funding Plan'!$C$87/12),-BU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BW$357=1,0,-BV359*'Funding Plan'!$C$87/12),-BV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BX$357=1,0,-BW359*'Funding Plan'!$C$87/12),-BW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BY$357=1,0,-BX359*'Funding Plan'!$C$87/12),-BX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BZ$357=1,0,-BY359*'Funding Plan'!$C$87/12),-BY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CA$357=1,0,-BZ359*'Funding Plan'!$C$87/12),-BZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CB$357=1,0,-CA359*'Funding Plan'!$C$87/12),-CA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CC$357=1,0,-CB359*'Funding Plan'!$C$87/12),-CB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CD$357=1,0,-CC359*'Funding Plan'!$C$87/12),-CC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CE$357=1,0,-CD359*'Funding Plan'!$C$87/12),-CD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CF$357=1,0,-CE359*'Funding Plan'!$C$87/12),-CE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CG$357=1,0,-CF359*'Funding Plan'!$C$87/12),-CF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CH$357=1,0,-CG359*'Funding Plan'!$C$87/12),-CG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CI$357=1,0,-CH359*'Funding Plan'!$C$87/12),-CH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CJ$357=1,0,-CI359*'Funding Plan'!$C$87/12),-CI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CK$357=1,0,-CJ359*'Funding Plan'!$C$87/12),-CJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CL$357=1,0,-CK359*'Funding Plan'!$C$87/12),-CK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CM$357=1,0,-CL359*'Funding Plan'!$C$87/12),-CL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CN$357=1,0,-CM359*'Funding Plan'!$C$87/12),-CM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CO$357=1,0,-CN359*'Funding Plan'!$C$87/12),-CN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CP$357=1,0,-CO359*'Funding Plan'!$C$87/12),-CO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CQ$357=1,0,-CP359*'Funding Plan'!$C$87/12),-CP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CR$357=1,0,-CQ359*'Funding Plan'!$C$87/12),-CQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CS$357=1,0,-CR359*'Funding Plan'!$C$87/12),-CR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CT$357=1,0,-CS359*'Funding Plan'!$C$87/12),-CS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CU$357=1,0,-CT359*'Funding Plan'!$C$87/12),-CT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CV$357=1,0,-CU359*'Funding Plan'!$C$87/12),-CU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CW$357=1,0,-CV359*'Funding Plan'!$C$87/12),-CV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CX$357=1,0,-CW359*'Funding Plan'!$C$87/12),-CW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CY$357=1,0,-CX359*'Funding Plan'!$C$87/12),-CX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CZ$357=1,0,-CY359*'Funding Plan'!$C$87/12),-CY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DA$357=1,0,-CZ359*'Funding Plan'!$C$87/12),-CZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DB$357=1,0,-DA359*'Funding Plan'!$C$87/12),-DA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DC$357=1,0,-DB359*'Funding Plan'!$C$87/12),-DB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DD$357=1,0,-DC359*'Funding Plan'!$C$87/12),-DC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DE$357=1,0,-DD359*'Funding Plan'!$C$87/12),-DD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DF$357=1,0,-DE359*'Funding Plan'!$C$87/12),-DE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DG$357=1,0,-DF359*'Funding Plan'!$C$87/12),-DF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DH$357=1,0,-DG359*'Funding Plan'!$C$87/12),-DG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DI$357=1,0,-DH359*'Funding Plan'!$C$87/12),-DH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DJ$357=1,0,-DI359*'Funding Plan'!$C$87/12),-DI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DK$357=1,0,-DJ359*'Funding Plan'!$C$87/12),-DJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DL$357=1,0,-DK359*'Funding Plan'!$C$87/12),-DK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DM$357=1,0,-DL359*'Funding Plan'!$C$87/12),-DL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DN$357=1,0,-DM359*'Funding Plan'!$C$87/12),-DM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DO$357=1,0,-DN359*'Funding Plan'!$C$87/12),-DN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DP$357=1,0,-DO359*'Funding Plan'!$C$87/12),-DO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DQ$357=1,0,-DP359*'Funding Plan'!$C$87/12),-DP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DR$357=1,0,-DQ359*'Funding Plan'!$C$87/12),-DQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DS$357=1,0,-DR359*'Funding Plan'!$C$87/12),-DR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DT$357=1,0,-DS359*'Funding Plan'!$C$87/12),-DS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DU$357=1,0,-DT359*'Funding Plan'!$C$87/12),-DT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DV$357=1,0,-DU359*'Funding Plan'!$C$87/12),-DU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DW$357=1,0,-DV359*'Funding Plan'!$C$87/12),-DV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DX$357=1,0,-DW359*'Funding Plan'!$C$87/12),-DW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DY$357=1,0,-DX359*'Funding Plan'!$C$87/12),-DX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DZ$357=1,0,-DY359*'Funding Plan'!$C$87/12),-DY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EA$357=1,0,-DZ359*'Funding Plan'!$C$87/12),-DZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EB$357=1,0,-EA359*'Funding Plan'!$C$87/12),-EA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EC$357=1,0,-EB359*'Funding Plan'!$C$87/12),-EB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ED$357=1,0,-EC359*'Funding Plan'!$C$87/12),-EC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EE$357=1,0,-ED359*'Funding Plan'!$C$87/12),-ED359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EF$357=1,0,-EE359*'Funding Plan'!$C$87/12),-EE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EG$357=1,0,-EF359*'Funding Plan'!$C$87/12),-EF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EH$357=1,0,-EG359*'Funding Plan'!$C$87/12),-EG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EI$357=1,0,-EH359*'Funding Plan'!$C$87/12),-EH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EJ$357=1,0,-EI359*'Funding Plan'!$C$87/12),-EI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EK$357=1,0,-EJ359*'Funding Plan'!$C$87/12),-EJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EL$357=1,0,-EK359*'Funding Plan'!$C$87/12),-EK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EM$357=1,0,-EL359*'Funding Plan'!$C$87/12),-EL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EN$357=1,0,-EM359*'Funding Plan'!$C$87/12),-EM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EO$357=1,0,-EN359*'Funding Plan'!$C$87/12),-EN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EP$357=1,0,-EO359*'Funding Plan'!$C$87/12),-EO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EQ$357=1,0,-EP359*'Funding Plan'!$C$87/12),-EP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ER$357=1,0,-EQ359*'Funding Plan'!$C$87/12),-EQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ES$357=1,0,-ER359*'Funding Plan'!$C$87/12),-ER359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ET$357=1,0,-ES359*'Funding Plan'!$C$87/12),-ES359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EU$357=1,0,-ET359*'Funding Plan'!$C$87/12),-ET359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EV$357=1,0,-EU359*'Funding Plan'!$C$87/12),-EU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EW$357=1,0,-EV359*'Funding Plan'!$C$87/12),-EV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EX$357=1,0,-EW359*'Funding Plan'!$C$87/12),-EW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EY$357=1,0,-EX359*'Funding Plan'!$C$87/12),-EX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EZ$357=1,0,-EY359*'Funding Plan'!$C$87/12),-EY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FA$357=1,0,-EZ359*'Funding Plan'!$C$87/12),-EZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FB$357=1,0,-FA359*'Funding Plan'!$C$87/12),-FA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FC$357=1,0,-FB359*'Funding Plan'!$C$87/12),-FB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FD$357=1,0,-FC359*'Funding Plan'!$C$87/12),-FC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FE$357=1,0,-FD359*'Funding Plan'!$C$87/12),-FD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FF$357=1,0,-FE359*'Funding Plan'!$C$87/12),-FE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FG$357=1,0,-FF359*'Funding Plan'!$C$87/12),-FF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FH$357=1,0,-FG359*'Funding Plan'!$C$87/12),-FG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FI$357=1,0,-FH359*'Funding Plan'!$C$87/12),-FH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FJ$357=1,0,-FI359*'Funding Plan'!$C$87/12),-FI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FK$357=1,0,-FJ359*'Funding Plan'!$C$87/12),-FJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FL$357=1,0,-FK359*'Funding Plan'!$C$87/12),-FK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FM$357=1,0,-FL359*'Funding Plan'!$C$87/12),-FL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FN$357=1,0,-FM359*'Funding Plan'!$C$87/12),-FM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FO$357=1,0,-FN359*'Funding Plan'!$C$87/12),-FN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FP$357=1,0,-FO359*'Funding Plan'!$C$87/12),-FO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FQ$357=1,0,-FP359*'Funding Plan'!$C$87/12),-FP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FR$357=1,0,-FQ359*'Funding Plan'!$C$87/12),-FQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FS$357=1,0,-FR359*'Funding Plan'!$C$87/12),-FR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FT$357=1,0,-FS359*'Funding Plan'!$C$87/12),-FS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FU$357=1,0,-FT359*'Funding Plan'!$C$87/12),-FT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FV$357=1,0,-FU359*'Funding Plan'!$C$87/12),-FU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FW$357=1,0,-FV359*'Funding Plan'!$C$87/12),-FV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FX$357=1,0,-FW359*'Funding Plan'!$C$87/12),-FW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FY$357=1,0,-FX359*'Funding Plan'!$C$87/12),-FX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FZ$357=1,0,-FY359*'Funding Plan'!$C$87/12),-FY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GA$357=1,0,-FZ359*'Funding Plan'!$C$87/12),-FZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GB$357=1,0,-GA359*'Funding Plan'!$C$87/12),-GA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GC$357=1,0,-GB359*'Funding Plan'!$C$87/12),-GB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GD$357=1,0,-GC359*'Funding Plan'!$C$87/12),-GC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GE$357=1,0,-GD359*'Funding Plan'!$C$87/12),-GD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GF$357=1,0,-GE359*'Funding Plan'!$C$87/12),-GE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GG$357=1,0,-GF359*'Funding Plan'!$C$87/12),-GF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GH$357=1,0,-GG359*'Funding Plan'!$C$87/12),-GG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GI$357=1,0,-GH359*'Funding Plan'!$C$87/12),-GH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GJ$357=1,0,-GI359*'Funding Plan'!$C$87/12),-GI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GK$357=1,0,-GJ359*'Funding Plan'!$C$87/12),-GJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GL$357=1,0,-GK359*'Funding Plan'!$C$87/12),-GK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GM$357=1,0,-GL359*'Funding Plan'!$C$87/12),-GL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GN$357=1,0,-GM359*'Funding Plan'!$C$87/12),-GM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GO$357=1,0,-GN359*'Funding Plan'!$C$87/12),-GN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GP$357=1,0,-GO359*'Funding Plan'!$C$87/12),-GO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GQ$357=1,0,-GP359*'Funding Plan'!$C$87/12),-GP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GR$357=1,0,-GQ359*'Funding Plan'!$C$87/12),-GQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GS$357=1,0,-GR359*'Funding Plan'!$C$87/12),-GR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GT$357=1,0,-GS359*'Funding Plan'!$C$87/12),-GS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GU$357=1,0,-GT359*'Funding Plan'!$C$87/12),-GT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GV$357=1,0,-GU359*'Funding Plan'!$C$87/12),-GU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GW$357=1,0,-GV359*'Funding Plan'!$C$87/12),-GV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GX$357=1,0,-GW359*'Funding Plan'!$C$87/12),-GW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GY$357=1,0,-GX359*'Funding Plan'!$C$87/12),-GX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GZ$357=1,0,-GY359*'Funding Plan'!$C$87/12),-GY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HA$357=1,0,-GZ359*'Funding Plan'!$C$87/12),-GZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HB$357=1,0,-HA359*'Funding Plan'!$C$87/12),-HA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HC$357=1,0,-HB359*'Funding Plan'!$C$87/12),-HB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HD$357=1,0,-HC359*'Funding Plan'!$C$87/12),-HC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HE$357=1,0,-HD359*'Funding Plan'!$C$87/12),-HD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HF$357=1,0,-HE359*'Funding Plan'!$C$87/12),-HE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HG$357=1,0,-HF359*'Funding Plan'!$C$87/12),-HF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HH$357=1,0,-HG359*'Funding Plan'!$C$87/12),-HG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HI$357=1,0,-HH359*'Funding Plan'!$C$87/12),-HH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HJ$357=1,0,-HI359*'Funding Plan'!$C$87/12),-HI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HK$357=1,0,-HJ359*'Funding Plan'!$C$87/12),-HJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HL$357=1,0,-HK359*'Funding Plan'!$C$87/12),-HK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HM$357=1,0,-HL359*'Funding Plan'!$C$87/12),-HL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HN$357=1,0,-HM359*'Funding Plan'!$C$87/12),-HM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HO$357=1,0,-HN359*'Funding Plan'!$C$87/12),-HN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HP$357=1,0,-HO359*'Funding Plan'!$C$87/12),-HO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HQ$357=1,0,-HP359*'Funding Plan'!$C$87/12),-HP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HR$357=1,0,-HQ359*'Funding Plan'!$C$87/12),-HQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HS$357=1,0,-HR359*'Funding Plan'!$C$87/12),-HR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HT$357=1,0,-HS359*'Funding Plan'!$C$87/12),-HS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HU$357=1,0,-HT359*'Funding Plan'!$C$87/12),-HT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HV$357=1,0,-HU359*'Funding Plan'!$C$87/12),-HU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HW$357=1,0,-HV359*'Funding Plan'!$C$87/12),-HV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HX$357=1,0,-HW359*'Funding Plan'!$C$87/12),-HW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HY$357=1,0,-HX359*'Funding Plan'!$C$87/12),-HX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HZ$357=1,0,-HY359*'Funding Plan'!$C$87/12),-HY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IA$357=1,0,-HZ359*'Funding Plan'!$C$87/12),-HZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IB$357=1,0,-IA359*'Funding Plan'!$C$87/12),-IA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IC$357=1,0,-IB359*'Funding Plan'!$C$87/12),-IB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ID$357=1,0,-IC359*'Funding Plan'!$C$87/12),-IC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IE$357=1,0,-ID359*'Funding Plan'!$C$87/12),-ID359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IF$357=1,0,-IE359*'Funding Plan'!$C$87/12),-IE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IG$357=1,0,-IF359*'Funding Plan'!$C$87/12),-IF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IH$357=1,0,-IG359*'Funding Plan'!$C$87/12),-IG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(II$357=1,0,-IH359*'Funding Plan'!$C$87/12),-IH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IJ$357=1,0,-II359*'Funding Plan'!$C$87/12),-II359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IK$357=1,0,-IJ359*'Funding Plan'!$C$87/12),-IJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IL$357=1,0,-IK359*'Funding Plan'!$C$87/12),-IK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IM$357=1,0,-IL359*'Funding Plan'!$C$87/12),-IL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IN$357=1,0,-IM359*'Funding Plan'!$C$87/12),-IM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IO$357=1,0,-IN359*'Funding Plan'!$C$87/12),-IN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IP$357=1,0,-IO359*'Funding Plan'!$C$87/12),-IO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IQ$357=1,0,-IP359*'Funding Plan'!$C$87/12),-IP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IR$357=1,0,-IQ359*'Funding Plan'!$C$87/12),-IQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IS$357=1,0,-IR359*'Funding Plan'!$C$87/12),-IR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IT$357=1,0,-IS359*'Funding Plan'!$C$87/12),-IS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IU$357=1,0,-IT359*'Funding Plan'!$C$87/12),-IT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IV$357=1,0,-IU359*'Funding Plan'!$C$87/12),-IU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IW$357=1,0,-IV359*'Funding Plan'!$C$87/12),-IV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IX$357=1,0,-IW359*'Funding Plan'!$C$87/12),-IW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IY$357=1,0,-IX359*'Funding Plan'!$C$87/12),-IX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IZ$357=1,0,-IY359*'Funding Plan'!$C$87/12),-IY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JA$357=1,0,-IZ359*'Funding Plan'!$C$87/12),-IZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JB$357=1,0,-JA359*'Funding Plan'!$C$87/12),-JA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JC$357=1,0,-JB359*'Funding Plan'!$C$87/12),-JB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JD$357=1,0,-JC359*'Funding Plan'!$C$87/12),-JC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JE$357=1,0,-JD359*'Funding Plan'!$C$87/12),-JD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JF$357=1,0,-JE359*'Funding Plan'!$C$87/12),-JE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JG$357=1,0,-JF359*'Funding Plan'!$C$87/12),-JF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JH$357=1,0,-JG359*'Funding Plan'!$C$87/12),-JG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JI$357=1,0,-JH359*'Funding Plan'!$C$87/12),-JH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JJ$357=1,0,-JI359*'Funding Plan'!$C$87/12),-JI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JK$357=1,0,-JJ359*'Funding Plan'!$C$87/12),-JJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JL$357=1,0,-JK359*'Funding Plan'!$C$87/12),-JK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JM$357=1,0,-JL359*'Funding Plan'!$C$87/12),-JL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JN$357=1,0,-JM359*'Funding Plan'!$C$87/12),-JM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JO$357=1,0,-JN359*'Funding Plan'!$C$87/12),-JN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JP$357=1,0,-JO359*'Funding Plan'!$C$87/12),-JO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JQ$357=1,0,-JP359*'Funding Plan'!$C$87/12),-JP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JR$357=1,0,-JQ359*'Funding Plan'!$C$87/12),-JQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JS$357=1,0,-JR359*'Funding Plan'!$C$87/12),-JR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JT$357=1,0,-JS359*'Funding Plan'!$C$87/12),-JS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JU$357=1,0,-JT359*'Funding Plan'!$C$87/12),-JT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JV$357=1,0,-JU359*'Funding Plan'!$C$87/12),-JU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JW$357=1,0,-JV359*'Funding Plan'!$C$87/12),-JV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JX$357=1,0,-JW359*'Funding Plan'!$C$87/12),-JW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JY$357=1,0,-JX359*'Funding Plan'!$C$87/12),-JX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JZ$357=1,0,-JY359*'Funding Plan'!$C$87/12),-JY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KA$357=1,0,-JZ359*'Funding Plan'!$C$87/12),-JZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KB$357=1,0,-KA359*'Funding Plan'!$C$87/12),-KA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KC$357=1,0,-KB359*'Funding Plan'!$C$87/12),-KB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KD$357=1,0,-KC359*'Funding Plan'!$C$87/12),-KC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KE$357=1,0,-KD359*'Funding Plan'!$C$87/12),-KD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KF$357=1,0,-KE359*'Funding Plan'!$C$87/12),-KE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KG$357=1,0,-KF359*'Funding Plan'!$C$87/12),-KF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KH$357=1,0,-KG359*'Funding Plan'!$C$87/12),-KG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KI$357=1,0,-KH359*'Funding Plan'!$C$87/12),-KH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KJ$357=1,0,-KI359*'Funding Plan'!$C$87/12),-KI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KK$357=1,0,-KJ359*'Funding Plan'!$C$87/12),-KJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KL$357=1,0,-KK359*'Funding Plan'!$C$87/12),-KK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KM$357=1,0,-KL359*'Funding Plan'!$C$87/12),-KL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KN$357=1,0,-KM359*'Funding Plan'!$C$87/12),-KM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KO$357=1,0,-KN359*'Funding Plan'!$C$87/12),-KN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KP$357=1,0,-KO359*'Funding Plan'!$C$87/12),-KO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KQ$357=1,0,-KP359*'Funding Plan'!$C$87/12),-KP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KR$357=1,0,-KQ359*'Funding Plan'!$C$87/12),-KQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KS$357=1,0,-KR359*'Funding Plan'!$C$87/12),-KR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KT$357=1,0,-KS359*'Funding Plan'!$C$87/12),-KS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KU$357=1,0,-KT359*'Funding Plan'!$C$87/12),-KT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KV$357=1,0,-KU359*'Funding Plan'!$C$87/12),-KU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KW$357=1,0,-KV359*'Funding Plan'!$C$87/12),-KV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KX$357=1,0,-KW359*'Funding Plan'!$C$87/12),-KW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KY$357=1,0,-KX359*'Funding Plan'!$C$87/12),-KX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KZ$357=1,0,-KY359*'Funding Plan'!$C$87/12),-KY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LA$357=1,0,-KZ359*'Funding Plan'!$C$87/12),-KZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LB$357=1,0,-LA359*'Funding Plan'!$C$87/12),-LA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LC$357=1,0,-LB359*'Funding Plan'!$C$87/12),-LB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LD$357=1,0,-LC359*'Funding Plan'!$C$87/12),-LC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LE$357=1,0,-LD359*'Funding Plan'!$C$87/12),-LD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LF$357=1,0,-LE359*'Funding Plan'!$C$87/12),-LE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LG$357=1,0,-LF359*'Funding Plan'!$C$87/12),-LF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LH$357=1,0,-LG359*'Funding Plan'!$C$87/12),-LG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LI$357=1,0,-LH359*'Funding Plan'!$C$87/12),-LH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LJ$357=1,0,-LI359*'Funding Plan'!$C$87/12),-LI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LK$357=1,0,-LJ359*'Funding Plan'!$C$87/12),-LJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LL$357=1,0,-LK359*'Funding Plan'!$C$87/12),-LK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LM$357=1,0,-LL359*'Funding Plan'!$C$87/12),-LL359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LN$357=1,0,-LM359*'Funding Plan'!$C$87/12),-LM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LO$357=1,0,-LN359*'Funding Plan'!$C$87/12),-LN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LP$357=1,0,-LO359*'Funding Plan'!$C$87/12),-LO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LQ$357=1,0,-LP359*'Funding Plan'!$C$87/12),-LP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LR$357=1,0,-LQ359*'Funding Plan'!$C$87/12),-LQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LS$357=1,0,-LR359*'Funding Plan'!$C$87/12),-LR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LT$357=1,0,-LS359*'Funding Plan'!$C$87/12),-LS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LU$357=1,0,-LT359*'Funding Plan'!$C$87/12),-LT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LV$357=1,0,-LU359*'Funding Plan'!$C$87/12),-LU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LW$357=1,0,-LV359*'Funding Plan'!$C$87/12),-LV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LX$357=1,0,-LW359*'Funding Plan'!$C$87/12),-LW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LY$357=1,0,-LX359*'Funding Plan'!$C$87/12),-LX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LZ$357=1,0,-LY359*'Funding Plan'!$C$87/12),-LY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MA$357=1,0,-LZ359*'Funding Plan'!$C$87/12),-LZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MB$357=1,0,-MA359*'Funding Plan'!$C$87/12),-MA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MC$357=1,0,-MB359*'Funding Plan'!$C$87/12),-MB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MD$357=1,0,-MC359*'Funding Plan'!$C$87/12),-MC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ME$357=1,0,-MD359*'Funding Plan'!$C$87/12),-MD359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MF$357=1,0,-ME359*'Funding Plan'!$C$87/12),-ME359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MG$357=1,0,-MF359*'Funding Plan'!$C$87/12),-MF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MH$357=1,0,-MG359*'Funding Plan'!$C$87/12),-MG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MI$357=1,0,-MH359*'Funding Plan'!$C$87/12),-MH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MJ$357=1,0,-MI359*'Funding Plan'!$C$87/12),-MI359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MK$357=1,0,-MJ359*'Funding Plan'!$C$87/12),-MJ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ML$357=1,0,-MK359*'Funding Plan'!$C$87/12),-MK359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MM$357=1,0,-ML359*'Funding Plan'!$C$87/12),-ML359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MN$357=1,0,-MM359*'Funding Plan'!$C$87/12),-MM359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MO$357=1,0,-MN359*'Funding Plan'!$C$87/12),-MN359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MP$357=1,0,-MO359*'Funding Plan'!$C$87/12),-MO359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MQ$357=1,0,-MP359*'Funding Plan'!$C$87/12),-MP359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MR$357=1,0,-MQ359*'Funding Plan'!$C$87/12),-MQ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MS$357=1,0,-MR359*'Funding Plan'!$C$87/12),-MR359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MT$357=1,0,-MS359*'Funding Plan'!$C$87/12),-MS359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MU$357=1,0,-MT359*'Funding Plan'!$C$87/12),-MT359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MV$357=1,0,-MU359*'Funding Plan'!$C$87/12),-MU359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MW$357=1,0,-MV359*'Funding Plan'!$C$87/12),-MV359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MX$357=1,0,-MW359*'Funding Plan'!$C$87/12),-MW359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MY$357=1,0,-MX359*'Funding Plan'!$C$87/12),-MX359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MZ$357=1,0,-MY359*'Funding Plan'!$C$87/12),-MY359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NA$357=1,0,-MZ359*'Funding Plan'!$C$87/12),-MZ359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NB$357=1,0,-NA359*'Funding Plan'!$C$87/12),-NA359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NC$357=1,0,-NB359*'Funding Plan'!$C$87/12),-NB359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ND$357=1,0,-NC359*'Funding Plan'!$C$87/12),-NC359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NE$357=1,0,-ND359*'Funding Plan'!$C$87/12),-ND359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NF$357=1,0,-NE359*'Funding Plan'!$C$87/12),-NE359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NG$357=1,0,-NF359*'Funding Plan'!$C$87/12),-NF359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NH$357=1,0,-NG359*'Funding Plan'!$C$87/12),-NG359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NI$357=1,0,-NH359*'Funding Plan'!$C$87/12),-NH359*'Funding Plan'!$C$87/12)","v":0},{"$f":"IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NJ$357=1,0,-NI359*'Funding Plan'!$C$87/12),-NI359*'Funding Plan'!$C$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C360+C362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO360+BO362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA360+EA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM360+GM362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY360+IY362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK360+LK362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"- IF(AND(B357=1,C357=0),C359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(C$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-C$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(C$357=1,'Funding Plan'!$C$84,0),IF(C$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(C357=1,D357=0),D359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(D$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-D$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(D$357=1,'Funding Plan'!$C$84,0),IF(D$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(D357=1,E357=0),E359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(E$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-E$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(E$357=1,'Funding Plan'!$C$84,0),IF(E$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(E357=1,F357=0),F359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(F$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-F$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(F$357=1,'Funding Plan'!$C$84,0),IF(F$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(F357=1,G357=0),G359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(G$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-G$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(G$357=1,'Funding Plan'!$C$84,0),IF(G$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(G357=1,H357=0),H359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(H$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-H$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(H$357=1,'Funding Plan'!$C$84,0),IF(H$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(H357=1,I357=0),I359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(I$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-I$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(I$357=1,'Funding Plan'!$C$84,0),IF(I$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(I357=1,J357=0),J359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(J$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-J$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(J$357=1,'Funding Plan'!$C$84,0),IF(J$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(J357=1,K357=0),K359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(K$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-K$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(K$357=1,'Funding Plan'!$C$84,0),IF(K$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(K357=1,L357=0),L359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(L$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-L$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(L$357=1,'Funding Plan'!$C$84,0),IF(L$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(L357=1,M357=0),M359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(M$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-M$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(M$357=1,'Funding Plan'!$C$84,0),IF(M$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(M357=1,N357=0),N359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(N$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-N$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(N$357=1,'Funding Plan'!$C$84,0),IF(N$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(N357=1,O357=0),O359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(O$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-O$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(O$357=1,'Funding Plan'!$C$84,0),IF(O$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(O357=1,P357=0),P359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(P$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-P$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(P$357=1,'Funding Plan'!$C$84,0),IF(P$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(P357=1,Q357=0),Q359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Q$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-Q$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Q$357=1,'Funding Plan'!$C$84,0),IF(Q$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(Q357=1,R357=0),R359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(R$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-R$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(R$357=1,'Funding Plan'!$C$84,0),IF(R$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(R357=1,S357=0),S359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(S$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-S$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(S$357=1,'Funding Plan'!$C$84,0),IF(S$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(S357=1,T357=0),T359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(T$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-T$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(T$357=1,'Funding Plan'!$C$84,0),IF(T$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(T357=1,U357=0),U359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(U$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-U$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(U$357=1,'Funding Plan'!$C$84,0),IF(U$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(U357=1,V357=0),V359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(V$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-V$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(V$357=1,'Funding Plan'!$C$84,0),IF(V$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(V357=1,W357=0),W359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(W$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-W$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(W$357=1,'Funding Plan'!$C$84,0),IF(W$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(W357=1,X357=0),X359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(X$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-X$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(X$357=1,'Funding Plan'!$C$84,0),IF(X$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(X357=1,Y357=0),Y359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Y$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-Y$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Y$357=1,'Funding Plan'!$C$84,0),IF(Y$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(Y357=1,Z357=0),Z359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(Z$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-Z$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(Z$357=1,'Funding Plan'!$C$84,0),IF(Z$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(Z357=1,AA357=0),AA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AA$357=1,'Funding Plan'!$C$84,0),IF(AA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AA357=1,AB357=0),AB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AB$357=1,'Funding Plan'!$C$84,0),IF(AB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AB357=1,AC357=0),AC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AC$357=1,'Funding Plan'!$C$84,0),IF(AC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AC357=1,AD357=0),AD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AD$357=1,'Funding Plan'!$C$84,0),IF(AD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AD357=1,AE357=0),AE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AE$357=1,'Funding Plan'!$C$84,0),IF(AE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AE357=1,AF357=0),AF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AF$357=1,'Funding Plan'!$C$84,0),IF(AF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AF357=1,AG357=0),AG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AG$357=1,'Funding Plan'!$C$84,0),IF(AG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AG357=1,AH357=0),AH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AH$357=1,'Funding Plan'!$C$84,0),IF(AH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AH357=1,AI357=0),AI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AI$357=1,'Funding Plan'!$C$84,0),IF(AI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AI357=1,AJ357=0),AJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AJ$357=1,'Funding Plan'!$C$84,0),IF(AJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AJ357=1,AK357=0),AK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AK$357=1,'Funding Plan'!$C$84,0),IF(AK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AK357=1,AL357=0),AL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AL$357=1,'Funding Plan'!$C$84,0),IF(AL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AL357=1,AM357=0),AM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AM$357=1,'Funding Plan'!$C$84,0),IF(AM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AM357=1,AN357=0),AN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AN$357=1,'Funding Plan'!$C$84,0),IF(AN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AN357=1,AO357=0),AO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AO$357=1,'Funding Plan'!$C$84,0),IF(AO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AO357=1,AP357=0),AP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AP$357=1,'Funding Plan'!$C$84,0),IF(AP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AP357=1,AQ357=0),AQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AQ$357=1,'Funding Plan'!$C$84,0),IF(AQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AQ357=1,AR357=0),AR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AR$357=1,'Funding Plan'!$C$84,0),IF(AR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AR357=1,AS357=0),AS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AS$357=1,'Funding Plan'!$C$84,0),IF(AS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AS357=1,AT357=0),AT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AT$357=1,'Funding Plan'!$C$84,0),IF(AT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AT357=1,AU357=0),AU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AU$357=1,'Funding Plan'!$C$84,0),IF(AU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AU357=1,AV357=0),AV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AV$357=1,'Funding Plan'!$C$84,0),IF(AV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AV357=1,AW357=0),AW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AW$357=1,'Funding Plan'!$C$84,0),IF(AW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AW357=1,AX357=0),AX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AX$357=1,'Funding Plan'!$C$84,0),IF(AX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AX357=1,AY357=0),AY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AY$357=1,'Funding Plan'!$C$84,0),IF(AY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AY357=1,AZ357=0),AZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(AZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-AZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(AZ$357=1,'Funding Plan'!$C$84,0),IF(AZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(AZ357=1,BA357=0),BA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BA$357=1,'Funding Plan'!$C$84,0),IF(BA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BA357=1,BB357=0),BB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BB$357=1,'Funding Plan'!$C$84,0),IF(BB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BB357=1,BC357=0),BC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BC$357=1,'Funding Plan'!$C$84,0),IF(BC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BC357=1,BD357=0),BD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BD$357=1,'Funding Plan'!$C$84,0),IF(BD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BD357=1,BE357=0),BE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BE$357=1,'Funding Plan'!$C$84,0),IF(BE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BE357=1,BF357=0),BF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BF$357=1,'Funding Plan'!$C$84,0),IF(BF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BF357=1,BG357=0),BG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BG$357=1,'Funding Plan'!$C$84,0),IF(BG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BG357=1,BH357=0),BH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BH$357=1,'Funding Plan'!$C$84,0),IF(BH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BH357=1,BI357=0),BI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BI$357=1,'Funding Plan'!$C$84,0),IF(BI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BI357=1,BJ357=0),BJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BJ$357=1,'Funding Plan'!$C$84,0),IF(BJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BJ357=1,BK357=0),BK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BK$357=1,'Funding Plan'!$C$84,0),IF(BK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BK357=1,BL357=0),BL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BL$357=1,'Funding Plan'!$C$84,0),IF(BL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BL357=1,BM357=0),BM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BM$357=1,'Funding Plan'!$C$84,0),IF(BM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BM357=1,BN357=0),BN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BN$357=1,'Funding Plan'!$C$84,0),IF(BN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BN357=1,BO357=0),BO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BO$357=1,'Funding Plan'!$C$84,0),IF(BO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BO357=1,BP357=0),BP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BP$357=1,'Funding Plan'!$C$84,0),IF(BP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BP357=1,BQ357=0),BQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BQ$357=1,'Funding Plan'!$C$84,0),IF(BQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BQ357=1,BR357=0),BR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BR$357=1,'Funding Plan'!$C$84,0),IF(BR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BR357=1,BS357=0),BS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BS$357=1,'Funding Plan'!$C$84,0),IF(BS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BS357=1,BT357=0),BT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BT$357=1,'Funding Plan'!$C$84,0),IF(BT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BT357=1,BU357=0),BU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BU$357=1,'Funding Plan'!$C$84,0),IF(BU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BU357=1,BV357=0),BV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BV$357=1,'Funding Plan'!$C$84,0),IF(BV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BV357=1,BW357=0),BW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BW$357=1,'Funding Plan'!$C$84,0),IF(BW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BW357=1,BX357=0),BX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BX$357=1,'Funding Plan'!$C$84,0),IF(BX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BX357=1,BY357=0),BY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BY$357=1,'Funding Plan'!$C$84,0),IF(BY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BY357=1,BZ357=0),BZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(BZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-BZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(BZ$357=1,'Funding Plan'!$C$84,0),IF(BZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(BZ357=1,CA357=0),CA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CA$357=1,'Funding Plan'!$C$84,0),IF(CA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CA357=1,CB357=0),CB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CB$357=1,'Funding Plan'!$C$84,0),IF(CB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CB357=1,CC357=0),CC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CC$357=1,'Funding Plan'!$C$84,0),IF(CC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CC357=1,CD357=0),CD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CD$357=1,'Funding Plan'!$C$84,0),IF(CD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CD357=1,CE357=0),CE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CE$357=1,'Funding Plan'!$C$84,0),IF(CE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CE357=1,CF357=0),CF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CF$357=1,'Funding Plan'!$C$84,0),IF(CF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CF357=1,CG357=0),CG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CG$357=1,'Funding Plan'!$C$84,0),IF(CG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CG357=1,CH357=0),CH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CH$357=1,'Funding Plan'!$C$84,0),IF(CH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CH357=1,CI357=0),CI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CI$357=1,'Funding Plan'!$C$84,0),IF(CI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CI357=1,CJ357=0),CJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CJ$357=1,'Funding Plan'!$C$84,0),IF(CJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CJ357=1,CK357=0),CK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CK$357=1,'Funding Plan'!$C$84,0),IF(CK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CK357=1,CL357=0),CL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CL$357=1,'Funding Plan'!$C$84,0),IF(CL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CL357=1,CM357=0),CM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CM$357=1,'Funding Plan'!$C$84,0),IF(CM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CM357=1,CN357=0),CN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CN$357=1,'Funding Plan'!$C$84,0),IF(CN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CN357=1,CO357=0),CO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CO$357=1,'Funding Plan'!$C$84,0),IF(CO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CO357=1,CP357=0),CP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CP$357=1,'Funding Plan'!$C$84,0),IF(CP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CP357=1,CQ357=0),CQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CQ$357=1,'Funding Plan'!$C$84,0),IF(CQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CQ357=1,CR357=0),CR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CR$357=1,'Funding Plan'!$C$84,0),IF(CR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CR357=1,CS357=0),CS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CS$357=1,'Funding Plan'!$C$84,0),IF(CS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CS357=1,CT357=0),CT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CT$357=1,'Funding Plan'!$C$84,0),IF(CT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CT357=1,CU357=0),CU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CU$357=1,'Funding Plan'!$C$84,0),IF(CU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CU357=1,CV357=0),CV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CV$357=1,'Funding Plan'!$C$84,0),IF(CV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CV357=1,CW357=0),CW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CW$357=1,'Funding Plan'!$C$84,0),IF(CW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CW357=1,CX357=0),CX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CX$357=1,'Funding Plan'!$C$84,0),IF(CX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CX357=1,CY357=0),CY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CY$357=1,'Funding Plan'!$C$84,0),IF(CY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CY357=1,CZ357=0),CZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(CZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-CZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(CZ$357=1,'Funding Plan'!$C$84,0),IF(CZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(CZ357=1,DA357=0),DA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DA$357=1,'Funding Plan'!$C$84,0),IF(DA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DA357=1,DB357=0),DB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DB$357=1,'Funding Plan'!$C$84,0),IF(DB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DB357=1,DC357=0),DC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DC$357=1,'Funding Plan'!$C$84,0),IF(DC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DC357=1,DD357=0),DD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DD$357=1,'Funding Plan'!$C$84,0),IF(DD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DD357=1,DE357=0),DE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DE$357=1,'Funding Plan'!$C$84,0),IF(DE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DE357=1,DF357=0),DF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DF$357=1,'Funding Plan'!$C$84,0),IF(DF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DF357=1,DG357=0),DG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DG$357=1,'Funding Plan'!$C$84,0),IF(DG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DG357=1,DH357=0),DH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DH$357=1,'Funding Plan'!$C$84,0),IF(DH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DH357=1,DI357=0),DI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DI$357=1,'Funding Plan'!$C$84,0),IF(DI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DI357=1,DJ357=0),DJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DJ$357=1,'Funding Plan'!$C$84,0),IF(DJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DJ357=1,DK357=0),DK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DK$357=1,'Funding Plan'!$C$84,0),IF(DK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DK357=1,DL357=0),DL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DL$357=1,'Funding Plan'!$C$84,0),IF(DL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DL357=1,DM357=0),DM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DM$357=1,'Funding Plan'!$C$84,0),IF(DM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DM357=1,DN357=0),DN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DN$357=1,'Funding Plan'!$C$84,0),IF(DN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DN357=1,DO357=0),DO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DO$357=1,'Funding Plan'!$C$84,0),IF(DO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DO357=1,DP357=0),DP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DP$357=1,'Funding Plan'!$C$84,0),IF(DP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DP357=1,DQ357=0),DQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DQ$357=1,'Funding Plan'!$C$84,0),IF(DQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DQ357=1,DR357=0),DR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DR$357=1,'Funding Plan'!$C$84,0),IF(DR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DR357=1,DS357=0),DS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DS$357=1,'Funding Plan'!$C$84,0),IF(DS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DS357=1,DT357=0),DT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DT$357=1,'Funding Plan'!$C$84,0),IF(DT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DT357=1,DU357=0),DU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DU$357=1,'Funding Plan'!$C$84,0),IF(DU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DU357=1,DV357=0),DV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DV$357=1,'Funding Plan'!$C$84,0),IF(DV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DV357=1,DW357=0),DW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DW$357=1,'Funding Plan'!$C$84,0),IF(DW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DW357=1,DX357=0),DX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DX$357=1,'Funding Plan'!$C$84,0),IF(DX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DX357=1,DY357=0),DY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DY$357=1,'Funding Plan'!$C$84,0),IF(DY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DY357=1,DZ357=0),DZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(DZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-DZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(DZ$357=1,'Funding Plan'!$C$84,0),IF(DZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(DZ357=1,EA357=0),EA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EA$357=1,'Funding Plan'!$C$84,0),IF(EA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EA357=1,EB357=0),EB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EB$357=1,'Funding Plan'!$C$84,0),IF(EB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EB357=1,EC357=0),EC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EC$357=1,'Funding Plan'!$C$84,0),IF(EC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EC357=1,ED357=0),ED359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ED$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ED$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ED$357=1,'Funding Plan'!$C$84,0),IF(ED$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ED357=1,EE357=0),EE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EE$357=1,'Funding Plan'!$C$84,0),IF(EE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EE357=1,EF357=0),EF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EF$357=1,'Funding Plan'!$C$84,0),IF(EF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EF357=1,EG357=0),EG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EG$357=1,'Funding Plan'!$C$84,0),IF(EG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EG357=1,EH357=0),EH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EH$357=1,'Funding Plan'!$C$84,0),IF(EH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EH357=1,EI357=0),EI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EI$357=1,'Funding Plan'!$C$84,0),IF(EI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EI357=1,EJ357=0),EJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EJ$357=1,'Funding Plan'!$C$84,0),IF(EJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EJ357=1,EK357=0),EK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EK$357=1,'Funding Plan'!$C$84,0),IF(EK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EK357=1,EL357=0),EL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EL$357=1,'Funding Plan'!$C$84,0),IF(EL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EL357=1,EM357=0),EM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EM$357=1,'Funding Plan'!$C$84,0),IF(EM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EM357=1,EN357=0),EN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EN$357=1,'Funding Plan'!$C$84,0),IF(EN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EN357=1,EO357=0),EO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EO$357=1,'Funding Plan'!$C$84,0),IF(EO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EO357=1,EP357=0),EP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EP$357=1,'Funding Plan'!$C$84,0),IF(EP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EP357=1,EQ357=0),EQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EQ$357=1,'Funding Plan'!$C$84,0),IF(EQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EQ357=1,ER357=0),ER359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ER$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ER$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ER$357=1,'Funding Plan'!$C$84,0),IF(ER$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ER357=1,ES357=0),ES359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ES$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ES$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ES$357=1,'Funding Plan'!$C$84,0),IF(ES$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ES357=1,ET357=0),ET359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ET$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ET$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ET$357=1,'Funding Plan'!$C$84,0),IF(ET$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ET357=1,EU357=0),EU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EU$357=1,'Funding Plan'!$C$84,0),IF(EU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EU357=1,EV357=0),EV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EV$357=1,'Funding Plan'!$C$84,0),IF(EV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EV357=1,EW357=0),EW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EW$357=1,'Funding Plan'!$C$84,0),IF(EW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EW357=1,EX357=0),EX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EX$357=1,'Funding Plan'!$C$84,0),IF(EX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EX357=1,EY357=0),EY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EY$357=1,'Funding Plan'!$C$84,0),IF(EY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EY357=1,EZ357=0),EZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(EZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-EZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(EZ$357=1,'Funding Plan'!$C$84,0),IF(EZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(EZ357=1,FA357=0),FA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FA$357=1,'Funding Plan'!$C$84,0),IF(FA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FA357=1,FB357=0),FB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FB$357=1,'Funding Plan'!$C$84,0),IF(FB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FB357=1,FC357=0),FC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FC$357=1,'Funding Plan'!$C$84,0),IF(FC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FC357=1,FD357=0),FD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FD$357=1,'Funding Plan'!$C$84,0),IF(FD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FD357=1,FE357=0),FE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FE$357=1,'Funding Plan'!$C$84,0),IF(FE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FE357=1,FF357=0),FF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FF$357=1,'Funding Plan'!$C$84,0),IF(FF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FF357=1,FG357=0),FG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FG$357=1,'Funding Plan'!$C$84,0),IF(FG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FG357=1,FH357=0),FH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FH$357=1,'Funding Plan'!$C$84,0),IF(FH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FH357=1,FI357=0),FI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FI$357=1,'Funding Plan'!$C$84,0),IF(FI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FI357=1,FJ357=0),FJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FJ$357=1,'Funding Plan'!$C$84,0),IF(FJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FJ357=1,FK357=0),FK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FK$357=1,'Funding Plan'!$C$84,0),IF(FK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FK357=1,FL357=0),FL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FL$357=1,'Funding Plan'!$C$84,0),IF(FL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FL357=1,FM357=0),FM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FM$357=1,'Funding Plan'!$C$84,0),IF(FM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FM357=1,FN357=0),FN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FN$357=1,'Funding Plan'!$C$84,0),IF(FN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FN357=1,FO357=0),FO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FO$357=1,'Funding Plan'!$C$84,0),IF(FO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FO357=1,FP357=0),FP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FP$357=1,'Funding Plan'!$C$84,0),IF(FP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FP357=1,FQ357=0),FQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FQ$357=1,'Funding Plan'!$C$84,0),IF(FQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FQ357=1,FR357=0),FR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FR$357=1,'Funding Plan'!$C$84,0),IF(FR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FR357=1,FS357=0),FS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FS$357=1,'Funding Plan'!$C$84,0),IF(FS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FS357=1,FT357=0),FT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FT$357=1,'Funding Plan'!$C$84,0),IF(FT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FT357=1,FU357=0),FU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FU$357=1,'Funding Plan'!$C$84,0),IF(FU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FU357=1,FV357=0),FV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FV$357=1,'Funding Plan'!$C$84,0),IF(FV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FV357=1,FW357=0),FW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FW$357=1,'Funding Plan'!$C$84,0),IF(FW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FW357=1,FX357=0),FX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FX$357=1,'Funding Plan'!$C$84,0),IF(FX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FX357=1,FY357=0),FY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FY$357=1,'Funding Plan'!$C$84,0),IF(FY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FY357=1,FZ357=0),FZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(FZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-FZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(FZ$357=1,'Funding Plan'!$C$84,0),IF(FZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(FZ357=1,GA357=0),GA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GA$357=1,'Funding Plan'!$C$84,0),IF(GA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GA357=1,GB357=0),GB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GB$357=1,'Funding Plan'!$C$84,0),IF(GB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GB357=1,GC357=0),GC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GC$357=1,'Funding Plan'!$C$84,0),IF(GC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GC357=1,GD357=0),GD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GD$357=1,'Funding Plan'!$C$84,0),IF(GD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GD357=1,GE357=0),GE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GE$357=1,'Funding Plan'!$C$84,0),IF(GE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GE357=1,GF357=0),GF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GF$357=1,'Funding Plan'!$C$84,0),IF(GF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GF357=1,GG357=0),GG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GG$357=1,'Funding Plan'!$C$84,0),IF(GG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GG357=1,GH357=0),GH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GH$357=1,'Funding Plan'!$C$84,0),IF(GH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GH357=1,GI357=0),GI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GI$357=1,'Funding Plan'!$C$84,0),IF(GI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GI357=1,GJ357=0),GJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GJ$357=1,'Funding Plan'!$C$84,0),IF(GJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GJ357=1,GK357=0),GK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GK$357=1,'Funding Plan'!$C$84,0),IF(GK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GK357=1,GL357=0),GL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GL$357=1,'Funding Plan'!$C$84,0),IF(GL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GL357=1,GM357=0),GM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GM$357=1,'Funding Plan'!$C$84,0),IF(GM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GM357=1,GN357=0),GN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GN$357=1,'Funding Plan'!$C$84,0),IF(GN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GN357=1,GO357=0),GO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GO$357=1,'Funding Plan'!$C$84,0),IF(GO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GO357=1,GP357=0),GP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GP$357=1,'Funding Plan'!$C$84,0),IF(GP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GP357=1,GQ357=0),GQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GQ$357=1,'Funding Plan'!$C$84,0),IF(GQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GQ357=1,GR357=0),GR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GR$357=1,'Funding Plan'!$C$84,0),IF(GR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GR357=1,GS357=0),GS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GS$357=1,'Funding Plan'!$C$84,0),IF(GS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GS357=1,GT357=0),GT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GT$357=1,'Funding Plan'!$C$84,0),IF(GT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GT357=1,GU357=0),GU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GU$357=1,'Funding Plan'!$C$84,0),IF(GU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GU357=1,GV357=0),GV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GV$357=1,'Funding Plan'!$C$84,0),IF(GV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GV357=1,GW357=0),GW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GW$357=1,'Funding Plan'!$C$84,0),IF(GW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GW357=1,GX357=0),GX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GX$357=1,'Funding Plan'!$C$84,0),IF(GX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GX357=1,GY357=0),GY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GY$357=1,'Funding Plan'!$C$84,0),IF(GY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GY357=1,GZ357=0),GZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(GZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-GZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(GZ$357=1,'Funding Plan'!$C$84,0),IF(GZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(GZ357=1,HA357=0),HA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HA$357=1,'Funding Plan'!$C$84,0),IF(HA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HA357=1,HB357=0),HB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HB$357=1,'Funding Plan'!$C$84,0),IF(HB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HB357=1,HC357=0),HC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HC$357=1,'Funding Plan'!$C$84,0),IF(HC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HC357=1,HD357=0),HD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HD$357=1,'Funding Plan'!$C$84,0),IF(HD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HD357=1,HE357=0),HE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HE$357=1,'Funding Plan'!$C$84,0),IF(HE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HE357=1,HF357=0),HF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HF$357=1,'Funding Plan'!$C$84,0),IF(HF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HF357=1,HG357=0),HG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HG$357=1,'Funding Plan'!$C$84,0),IF(HG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HG357=1,HH357=0),HH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HH$357=1,'Funding Plan'!$C$84,0),IF(HH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HH357=1,HI357=0),HI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HI$357=1,'Funding Plan'!$C$84,0),IF(HI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HI357=1,HJ357=0),HJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HJ$357=1,'Funding Plan'!$C$84,0),IF(HJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HJ357=1,HK357=0),HK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HK$357=1,'Funding Plan'!$C$84,0),IF(HK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HK357=1,HL357=0),HL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HL$357=1,'Funding Plan'!$C$84,0),IF(HL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HL357=1,HM357=0),HM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HM$357=1,'Funding Plan'!$C$84,0),IF(HM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HM357=1,HN357=0),HN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HN$357=1,'Funding Plan'!$C$84,0),IF(HN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HN357=1,HO357=0),HO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HO$357=1,'Funding Plan'!$C$84,0),IF(HO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HO357=1,HP357=0),HP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HP$357=1,'Funding Plan'!$C$84,0),IF(HP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HP357=1,HQ357=0),HQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HQ$357=1,'Funding Plan'!$C$84,0),IF(HQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HQ357=1,HR357=0),HR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HR$357=1,'Funding Plan'!$C$84,0),IF(HR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HR357=1,HS357=0),HS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HS$357=1,'Funding Plan'!$C$84,0),IF(HS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HS357=1,HT357=0),HT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HT$357=1,'Funding Plan'!$C$84,0),IF(HT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HT357=1,HU357=0),HU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HU$357=1,'Funding Plan'!$C$84,0),IF(HU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HU357=1,HV357=0),HV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HV$357=1,'Funding Plan'!$C$84,0),IF(HV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HV357=1,HW357=0),HW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HW$357=1,'Funding Plan'!$C$84,0),IF(HW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HW357=1,HX357=0),HX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HX$357=1,'Funding Plan'!$C$84,0),IF(HX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HX357=1,HY357=0),HY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HY$357=1,'Funding Plan'!$C$84,0),IF(HY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HY357=1,HZ357=0),HZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(HZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-HZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(HZ$357=1,'Funding Plan'!$C$84,0),IF(HZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(HZ357=1,IA357=0),IA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IA$357=1,'Funding Plan'!$C$84,0),IF(IA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IA357=1,IB357=0),IB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IB$357=1,'Funding Plan'!$C$84,0),IF(IB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IB357=1,IC357=0),IC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IC$357=1,'Funding Plan'!$C$84,0),IF(IC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IC357=1,ID357=0),ID359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ID$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ID$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ID$357=1,'Funding Plan'!$C$84,0),IF(ID$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ID357=1,IE357=0),IE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IE$357=1,'Funding Plan'!$C$84,0),IF(IE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IE357=1,IF357=0),IF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IF$357=1,'Funding Plan'!$C$84,0),IF(IF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IF357=1,IG357=0),IG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IG$357=1,'Funding Plan'!$C$84,0),IF(IG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IG357=1,IH357=0),IH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IH$357=1,'Funding Plan'!$C$84,0),IF(IH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IH357=1,II357=0),II359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(II$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-II$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(II$357=1,'Funding Plan'!$C$84,0),IF(II$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(II357=1,IJ357=0),IJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IJ$357=1,'Funding Plan'!$C$84,0),IF(IJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IJ357=1,IK357=0),IK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IK$357=1,'Funding Plan'!$C$84,0),IF(IK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IK357=1,IL357=0),IL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IL$357=1,'Funding Plan'!$C$84,0),IF(IL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IL357=1,IM357=0),IM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IM$357=1,'Funding Plan'!$C$84,0),IF(IM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IM357=1,IN357=0),IN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IN$357=1,'Funding Plan'!$C$84,0),IF(IN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IN357=1,IO357=0),IO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IO$357=1,'Funding Plan'!$C$84,0),IF(IO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IO357=1,IP357=0),IP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IP$357=1,'Funding Plan'!$C$84,0),IF(IP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IP357=1,IQ357=0),IQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IQ$357=1,'Funding Plan'!$C$84,0),IF(IQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IQ357=1,IR357=0),IR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IR$357=1,'Funding Plan'!$C$84,0),IF(IR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IR357=1,IS357=0),IS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IS$357=1,'Funding Plan'!$C$84,0),IF(IS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IS357=1,IT357=0),IT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IT$357=1,'Funding Plan'!$C$84,0),IF(IT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IT357=1,IU357=0),IU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IU$357=1,'Funding Plan'!$C$84,0),IF(IU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IU357=1,IV357=0),IV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IV$357=1,'Funding Plan'!$C$84,0),IF(IV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IV357=1,IW357=0),IW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IW$357=1,'Funding Plan'!$C$84,0),IF(IW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IW357=1,IX357=0),IX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IX$357=1,'Funding Plan'!$C$84,0),IF(IX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IX357=1,IY357=0),IY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IY$357=1,'Funding Plan'!$C$84,0),IF(IY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IY357=1,IZ357=0),IZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(IZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-IZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(IZ$357=1,'Funding Plan'!$C$84,0),IF(IZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(IZ357=1,JA357=0),JA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JA$357=1,'Funding Plan'!$C$84,0),IF(JA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JA357=1,JB357=0),JB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JB$357=1,'Funding Plan'!$C$84,0),IF(JB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JB357=1,JC357=0),JC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JC$357=1,'Funding Plan'!$C$84,0),IF(JC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JC357=1,JD357=0),JD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JD$357=1,'Funding Plan'!$C$84,0),IF(JD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JD357=1,JE357=0),JE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JE$357=1,'Funding Plan'!$C$84,0),IF(JE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JE357=1,JF357=0),JF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JF$357=1,'Funding Plan'!$C$84,0),IF(JF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JF357=1,JG357=0),JG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JG$357=1,'Funding Plan'!$C$84,0),IF(JG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JG357=1,JH357=0),JH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JH$357=1,'Funding Plan'!$C$84,0),IF(JH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JH357=1,JI357=0),JI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JI$357=1,'Funding Plan'!$C$84,0),IF(JI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JI357=1,JJ357=0),JJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JJ$357=1,'Funding Plan'!$C$84,0),IF(JJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JJ357=1,JK357=0),JK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JK$357=1,'Funding Plan'!$C$84,0),IF(JK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JK357=1,JL357=0),JL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JL$357=1,'Funding Plan'!$C$84,0),IF(JL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JL357=1,JM357=0),JM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JM$357=1,'Funding Plan'!$C$84,0),IF(JM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JM357=1,JN357=0),JN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JN$357=1,'Funding Plan'!$C$84,0),IF(JN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JN357=1,JO357=0),JO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JO$357=1,'Funding Plan'!$C$84,0),IF(JO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JO357=1,JP357=0),JP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JP$357=1,'Funding Plan'!$C$84,0),IF(JP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JP357=1,JQ357=0),JQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JQ$357=1,'Funding Plan'!$C$84,0),IF(JQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JQ357=1,JR357=0),JR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JR$357=1,'Funding Plan'!$C$84,0),IF(JR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JR357=1,JS357=0),JS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JS$357=1,'Funding Plan'!$C$84,0),IF(JS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JS357=1,JT357=0),JT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JT$357=1,'Funding Plan'!$C$84,0),IF(JT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JT357=1,JU357=0),JU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JU$357=1,'Funding Plan'!$C$84,0),IF(JU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JU357=1,JV357=0),JV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JV$357=1,'Funding Plan'!$C$84,0),IF(JV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JV357=1,JW357=0),JW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JW$357=1,'Funding Plan'!$C$84,0),IF(JW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JW357=1,JX357=0),JX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JX$357=1,'Funding Plan'!$C$84,0),IF(JX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JX357=1,JY357=0),JY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JY$357=1,'Funding Plan'!$C$84,0),IF(JY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JY357=1,JZ357=0),JZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(JZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-JZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(JZ$357=1,'Funding Plan'!$C$84,0),IF(JZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(JZ357=1,KA357=0),KA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KA$357=1,'Funding Plan'!$C$84,0),IF(KA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KA357=1,KB357=0),KB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KB$357=1,'Funding Plan'!$C$84,0),IF(KB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KB357=1,KC357=0),KC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KC$357=1,'Funding Plan'!$C$84,0),IF(KC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KC357=1,KD357=0),KD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KD$357=1,'Funding Plan'!$C$84,0),IF(KD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KD357=1,KE357=0),KE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KE$357=1,'Funding Plan'!$C$84,0),IF(KE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KE357=1,KF357=0),KF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KF$357=1,'Funding Plan'!$C$84,0),IF(KF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KF357=1,KG357=0),KG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KG$357=1,'Funding Plan'!$C$84,0),IF(KG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KG357=1,KH357=0),KH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KH$357=1,'Funding Plan'!$C$84,0),IF(KH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KH357=1,KI357=0),KI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KI$357=1,'Funding Plan'!$C$84,0),IF(KI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KI357=1,KJ357=0),KJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KJ$357=1,'Funding Plan'!$C$84,0),IF(KJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KJ357=1,KK357=0),KK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KK$357=1,'Funding Plan'!$C$84,0),IF(KK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KK357=1,KL357=0),KL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KL$357=1,'Funding Plan'!$C$84,0),IF(KL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KL357=1,KM357=0),KM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KM$357=1,'Funding Plan'!$C$84,0),IF(KM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KM357=1,KN357=0),KN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KN$357=1,'Funding Plan'!$C$84,0),IF(KN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KN357=1,KO357=0),KO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KO$357=1,'Funding Plan'!$C$84,0),IF(KO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KO357=1,KP357=0),KP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KP$357=1,'Funding Plan'!$C$84,0),IF(KP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KP357=1,KQ357=0),KQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KQ$357=1,'Funding Plan'!$C$84,0),IF(KQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KQ357=1,KR357=0),KR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KR$357=1,'Funding Plan'!$C$84,0),IF(KR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KR357=1,KS357=0),KS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KS$357=1,'Funding Plan'!$C$84,0),IF(KS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KS357=1,KT357=0),KT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KT$357=1,'Funding Plan'!$C$84,0),IF(KT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KT357=1,KU357=0),KU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KU$357=1,'Funding Plan'!$C$84,0),IF(KU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KU357=1,KV357=0),KV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KV$357=1,'Funding Plan'!$C$84,0),IF(KV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KV357=1,KW357=0),KW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KW$357=1,'Funding Plan'!$C$84,0),IF(KW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KW357=1,KX357=0),KX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KX$357=1,'Funding Plan'!$C$84,0),IF(KX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KX357=1,KY357=0),KY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KY$357=1,'Funding Plan'!$C$84,0),IF(KY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KY357=1,KZ357=0),KZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(KZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-KZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(KZ$357=1,'Funding Plan'!$C$84,0),IF(KZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(KZ357=1,LA357=0),LA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LA$357=1,'Funding Plan'!$C$84,0),IF(LA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LA357=1,LB357=0),LB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LB$357=1,'Funding Plan'!$C$84,0),IF(LB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LB357=1,LC357=0),LC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LC$357=1,'Funding Plan'!$C$84,0),IF(LC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LC357=1,LD357=0),LD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LD$357=1,'Funding Plan'!$C$84,0),IF(LD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LD357=1,LE357=0),LE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LE$357=1,'Funding Plan'!$C$84,0),IF(LE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LE357=1,LF357=0),LF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LF$357=1,'Funding Plan'!$C$84,0),IF(LF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LF357=1,LG357=0),LG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LG$357=1,'Funding Plan'!$C$84,0),IF(LG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LG357=1,LH357=0),LH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LH$357=1,'Funding Plan'!$C$84,0),IF(LH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LH357=1,LI357=0),LI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LI$357=1,'Funding Plan'!$C$84,0),IF(LI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LI357=1,LJ357=0),LJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LJ$357=1,'Funding Plan'!$C$84,0),IF(LJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LJ357=1,LK357=0),LK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LK$357=1,'Funding Plan'!$C$84,0),IF(LK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LK357=1,LL357=0),LL359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LL$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LL$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LL$357=1,'Funding Plan'!$C$84,0),IF(LL$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LL357=1,LM357=0),LM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LM$357=1,'Funding Plan'!$C$84,0),IF(LM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LM357=1,LN357=0),LN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LN$357=1,'Funding Plan'!$C$84,0),IF(LN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LN357=1,LO357=0),LO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LO$357=1,'Funding Plan'!$C$84,0),IF(LO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LO357=1,LP357=0),LP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LP$357=1,'Funding Plan'!$C$84,0),IF(LP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LP357=1,LQ357=0),LQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LQ$357=1,'Funding Plan'!$C$84,0),IF(LQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LQ357=1,LR357=0),LR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LR$357=1,'Funding Plan'!$C$84,0),IF(LR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LR357=1,LS357=0),LS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LS$357=1,'Funding Plan'!$C$84,0),IF(LS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LS357=1,LT357=0),LT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LT$357=1,'Funding Plan'!$C$84,0),IF(LT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LT357=1,LU357=0),LU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LU$357=1,'Funding Plan'!$C$84,0),IF(LU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LU357=1,LV357=0),LV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LV$357=1,'Funding Plan'!$C$84,0),IF(LV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LV357=1,LW357=0),LW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LW$357=1,'Funding Plan'!$C$84,0),IF(LW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LW357=1,LX357=0),LX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LX$357=1,'Funding Plan'!$C$84,0),IF(LX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LX357=1,LY357=0),LY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LY$357=1,'Funding Plan'!$C$84,0),IF(LY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LY357=1,LZ357=0),LZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(LZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-LZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(LZ$357=1,'Funding Plan'!$C$84,0),IF(LZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(LZ357=1,MA357=0),MA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MA$357=1,'Funding Plan'!$C$84,0),IF(MA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MA357=1,MB357=0),MB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MB$357=1,'Funding Plan'!$C$84,0),IF(MB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MB357=1,MC357=0),MC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MC$357=1,'Funding Plan'!$C$84,0),IF(MC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MC357=1,MD357=0),MD359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MD$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MD$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MD$357=1,'Funding Plan'!$C$84,0),IF(MD$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MD357=1,ME357=0),ME359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ME$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ME$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ME$357=1,'Funding Plan'!$C$84,0),IF(ME$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ME357=1,MF357=0),MF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MF$357=1,'Funding Plan'!$C$84,0),IF(MF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MF357=1,MG357=0),MG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MG$357=1,'Funding Plan'!$C$84,0),IF(MG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MG357=1,MH357=0),MH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MH$357=1,'Funding Plan'!$C$84,0),IF(MH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MH357=1,MI357=0),MI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MI$357=1,'Funding Plan'!$C$84,0),IF(MI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MI357=1,MJ357=0),MJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MJ$357=1,'Funding Plan'!$C$84,0),IF(MJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MJ357=1,MK357=0),MK359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MK$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MK$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MK$357=1,'Funding Plan'!$C$84,0),IF(MK$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MK357=1,ML357=0),ML359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ML$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ML$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ML$357=1,'Funding Plan'!$C$84,0),IF(ML$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ML357=1,MM357=0),MM359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MM$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MM$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MM$357=1,'Funding Plan'!$C$84,0),IF(MM$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MM357=1,MN357=0),MN359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MN$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MN$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MN$357=1,'Funding Plan'!$C$84,0),IF(MN$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MN357=1,MO357=0),MO359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MO$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MO$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MO$357=1,'Funding Plan'!$C$84,0),IF(MO$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MO357=1,MP357=0),MP359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MP$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MP$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MP$357=1,'Funding Plan'!$C$84,0),IF(MP$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MP357=1,MQ357=0),MQ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MQ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MQ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MQ$357=1,'Funding Plan'!$C$84,0),IF(MQ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MQ357=1,MR357=0),MR359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MR$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MR$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MR$357=1,'Funding Plan'!$C$84,0),IF(MR$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MR357=1,MS357=0),MS359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MS$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MS$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MS$357=1,'Funding Plan'!$C$84,0),IF(MS$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MS357=1,MT357=0),MT359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MT$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MT$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MT$357=1,'Funding Plan'!$C$84,0),IF(MT$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MT357=1,MU357=0),MU359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MU$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MU$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MU$357=1,'Funding Plan'!$C$84,0),IF(MU$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MU357=1,MV357=0),MV359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MV$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MV$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MV$357=1,'Funding Plan'!$C$84,0),IF(MV$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MV357=1,MW357=0),MW359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MW$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MW$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MW$357=1,'Funding Plan'!$C$84,0),IF(MW$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MW357=1,MX357=0),MX359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MX$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MX$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MX$357=1,'Funding Plan'!$C$84,0),IF(MX$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MX357=1,MY357=0),MY359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MY$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MY$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MY$357=1,'Funding Plan'!$C$84,0),IF(MY$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MY357=1,MZ357=0),MZ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(MZ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-MZ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(MZ$357=1,'Funding Plan'!$C$84,0),IF(MZ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(MZ357=1,NA357=0),NA359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NA$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NA$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NA$357=1,'Funding Plan'!$C$84,0),IF(NA$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NA357=1,NB357=0),NB359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NB$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NB$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NB$357=1,'Funding Plan'!$C$84,0),IF(NB$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NB357=1,NC357=0),NC359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NC$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NC$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NC$357=1,'Funding Plan'!$C$84,0),IF(NC$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NC357=1,ND357=0),ND359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(ND$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-ND$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(ND$357=1,'Funding Plan'!$C$84,0),IF(ND$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(ND357=1,NE357=0),NE359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NE$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NE$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NE$357=1,'Funding Plan'!$C$84,0),IF(NE$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NE357=1,NF357=0),NF359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NF$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NF$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NF$357=1,'Funding Plan'!$C$84,0),IF(NF$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NF357=1,NG357=0),NG359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NG$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NG$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NG$357=1,'Funding Plan'!$C$84,0),IF(NG$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NG357=1,NH357=0),NH359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NH$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NH$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NH$357=1,'Funding Plan'!$C$84,0),IF(NH$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NH357=1,NI357=0),NI359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NI$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NI$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NI$357=1,'Funding Plan'!$C$84,0),IF(NI$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0},{"$f":"- IF(AND(NI357=1,NJ357=0),NJ359,IF('Funding Plan'!$C$22=\"Equal Payment\",IF(NJ$357>0,-PPMT('Funding Plan'!$C$87/12,'Funding Plan'!$C$29-NJ$357+1,'Funding Plan'!$C$29,'Funding Plan'!$C$84),0),IF('Funding Plan'!$C$22=\"Municipal Bond\",IF(NJ$357=1,'Funding Plan'!$C$84,0),IF(NJ$357>0,IF('Funding Plan'!$C$29>0,'Funding Plan'!$C$84/'Funding Plan'!$C$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C359+C362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO359+BO362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA359+EA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM359+GM362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY359+IY362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK359+LK362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(D355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(E355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(F355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(G355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(H355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(I355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(J355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(K355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(L355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(M355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(N355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(O355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(P355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Q355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(R355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(S355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(T355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(U355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(V355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(W355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(X355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Y355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(Z355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(AZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(BZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(CZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(DZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ED355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ER355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ES355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ET355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(EZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(FZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(GZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(HZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ID355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(II355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(IZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(JZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(KZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LL355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(LZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MD355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ME355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MK355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ML355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MM355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MN355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MO355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MP355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MQ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MR355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MS355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MT355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MU355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MV355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MW355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MX355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MY355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(MZ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NA355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NB355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NC355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(ND355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NE355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NF355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NG355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NH355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NI355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0},{"$f":"IF(NJ355>0,'Funding Plan'!$C$84*'Funding Plan'!$C$26,0)","v":0}]
[]
["Borrowed Funds #2","D"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!C351,IF('Funding Plan'!$D$25='Funding Schedule'!C352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!D351,IF('Funding Plan'!$D$25='Funding Schedule'!D352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!E351,IF('Funding Plan'!$D$25='Funding Schedule'!E352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!F351,IF('Funding Plan'!$D$25='Funding Schedule'!F352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!G351,IF('Funding Plan'!$D$25='Funding Schedule'!G352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!H351,IF('Funding Plan'!$D$25='Funding Schedule'!H352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!I351,IF('Funding Plan'!$D$25='Funding Schedule'!I352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!J351,IF('Funding Plan'!$D$25='Funding Schedule'!J352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!K351,IF('Funding Plan'!$D$25='Funding Schedule'!K352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!L351,IF('Funding Plan'!$D$25='Funding Schedule'!L352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!M351,IF('Funding Plan'!$D$25='Funding Schedule'!M352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!N351,IF('Funding Plan'!$D$25='Funding Schedule'!N352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!O351,IF('Funding Plan'!$D$25='Funding Schedule'!O352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!P351,IF('Funding Plan'!$D$25='Funding Schedule'!P352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!Q351,IF('Funding Plan'!$D$25='Funding Schedule'!Q352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!R351,IF('Funding Plan'!$D$25='Funding Schedule'!R352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!S351,IF('Funding Plan'!$D$25='Funding Schedule'!S352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!T351,IF('Funding Plan'!$D$25='Funding Schedule'!T352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!U351,IF('Funding Plan'!$D$25='Funding Schedule'!U352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!V351,IF('Funding Plan'!$D$25='Funding Schedule'!V352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!W351,IF('Funding Plan'!$D$25='Funding Schedule'!W352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!X351,IF('Funding Plan'!$D$25='Funding Schedule'!X352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!Y351,IF('Funding Plan'!$D$25='Funding Schedule'!Y352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!Z351,IF('Funding Plan'!$D$25='Funding Schedule'!Z352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AA351,IF('Funding Plan'!$D$25='Funding Schedule'!AA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AB351,IF('Funding Plan'!$D$25='Funding Schedule'!AB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AC351,IF('Funding Plan'!$D$25='Funding Schedule'!AC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AD351,IF('Funding Plan'!$D$25='Funding Schedule'!AD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AE351,IF('Funding Plan'!$D$25='Funding Schedule'!AE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AF351,IF('Funding Plan'!$D$25='Funding Schedule'!AF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AG351,IF('Funding Plan'!$D$25='Funding Schedule'!AG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AH351,IF('Funding Plan'!$D$25='Funding Schedule'!AH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AI351,IF('Funding Plan'!$D$25='Funding Schedule'!AI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AJ351,IF('Funding Plan'!$D$25='Funding Schedule'!AJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AK351,IF('Funding Plan'!$D$25='Funding Schedule'!AK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AL351,IF('Funding Plan'!$D$25='Funding Schedule'!AL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AM351,IF('Funding Plan'!$D$25='Funding Schedule'!AM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AN351,IF('Funding Plan'!$D$25='Funding Schedule'!AN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AO351,IF('Funding Plan'!$D$25='Funding Schedule'!AO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AP351,IF('Funding Plan'!$D$25='Funding Schedule'!AP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AQ351,IF('Funding Plan'!$D$25='Funding Schedule'!AQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AR351,IF('Funding Plan'!$D$25='Funding Schedule'!AR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AS351,IF('Funding Plan'!$D$25='Funding Schedule'!AS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AT351,IF('Funding Plan'!$D$25='Funding Schedule'!AT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AU351,IF('Funding Plan'!$D$25='Funding Schedule'!AU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AV351,IF('Funding Plan'!$D$25='Funding Schedule'!AV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AW351,IF('Funding Plan'!$D$25='Funding Schedule'!AW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AX351,IF('Funding Plan'!$D$25='Funding Schedule'!AX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AY351,IF('Funding Plan'!$D$25='Funding Schedule'!AY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!AZ351,IF('Funding Plan'!$D$25='Funding Schedule'!AZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BA351,IF('Funding Plan'!$D$25='Funding Schedule'!BA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BB351,IF('Funding Plan'!$D$25='Funding Schedule'!BB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BC351,IF('Funding Plan'!$D$25='Funding Schedule'!BC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BD351,IF('Funding Plan'!$D$25='Funding Schedule'!BD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BE351,IF('Funding Plan'!$D$25='Funding Schedule'!BE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BF351,IF('Funding Plan'!$D$25='Funding Schedule'!BF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BG351,IF('Funding Plan'!$D$25='Funding Schedule'!BG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BH351,IF('Funding Plan'!$D$25='Funding Schedule'!BH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BI351,IF('Funding Plan'!$D$25='Funding Schedule'!BI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BJ351,IF('Funding Plan'!$D$25='Funding Schedule'!BJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BK351,IF('Funding Plan'!$D$25='Funding Schedule'!BK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BL351,IF('Funding Plan'!$D$25='Funding Schedule'!BL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BM351,IF('Funding Plan'!$D$25='Funding Schedule'!BM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BN351,IF('Funding Plan'!$D$25='Funding Schedule'!BN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BO351,IF('Funding Plan'!$D$25='Funding Schedule'!BO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BP351,IF('Funding Plan'!$D$25='Funding Schedule'!BP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BQ351,IF('Funding Plan'!$D$25='Funding Schedule'!BQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BR351,IF('Funding Plan'!$D$25='Funding Schedule'!BR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BS351,IF('Funding Plan'!$D$25='Funding Schedule'!BS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BT351,IF('Funding Plan'!$D$25='Funding Schedule'!BT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BU351,IF('Funding Plan'!$D$25='Funding Schedule'!BU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BV351,IF('Funding Plan'!$D$25='Funding Schedule'!BV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BW351,IF('Funding Plan'!$D$25='Funding Schedule'!BW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BX351,IF('Funding Plan'!$D$25='Funding Schedule'!BX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BY351,IF('Funding Plan'!$D$25='Funding Schedule'!BY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!BZ351,IF('Funding Plan'!$D$25='Funding Schedule'!BZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CA351,IF('Funding Plan'!$D$25='Funding Schedule'!CA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CB351,IF('Funding Plan'!$D$25='Funding Schedule'!CB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CC351,IF('Funding Plan'!$D$25='Funding Schedule'!CC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CD351,IF('Funding Plan'!$D$25='Funding Schedule'!CD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CE351,IF('Funding Plan'!$D$25='Funding Schedule'!CE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CF351,IF('Funding Plan'!$D$25='Funding Schedule'!CF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CG351,IF('Funding Plan'!$D$25='Funding Schedule'!CG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CH351,IF('Funding Plan'!$D$25='Funding Schedule'!CH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CI351,IF('Funding Plan'!$D$25='Funding Schedule'!CI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CJ351,IF('Funding Plan'!$D$25='Funding Schedule'!CJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CK351,IF('Funding Plan'!$D$25='Funding Schedule'!CK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CL351,IF('Funding Plan'!$D$25='Funding Schedule'!CL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CM351,IF('Funding Plan'!$D$25='Funding Schedule'!CM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CN351,IF('Funding Plan'!$D$25='Funding Schedule'!CN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CO351,IF('Funding Plan'!$D$25='Funding Schedule'!CO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CP351,IF('Funding Plan'!$D$25='Funding Schedule'!CP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CQ351,IF('Funding Plan'!$D$25='Funding Schedule'!CQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CR351,IF('Funding Plan'!$D$25='Funding Schedule'!CR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CS351,IF('Funding Plan'!$D$25='Funding Schedule'!CS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CT351,IF('Funding Plan'!$D$25='Funding Schedule'!CT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CU351,IF('Funding Plan'!$D$25='Funding Schedule'!CU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CV351,IF('Funding Plan'!$D$25='Funding Schedule'!CV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CW351,IF('Funding Plan'!$D$25='Funding Schedule'!CW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CX351,IF('Funding Plan'!$D$25='Funding Schedule'!CX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CY351,IF('Funding Plan'!$D$25='Funding Schedule'!CY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!CZ351,IF('Funding Plan'!$D$25='Funding Schedule'!CZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DA351,IF('Funding Plan'!$D$25='Funding Schedule'!DA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DB351,IF('Funding Plan'!$D$25='Funding Schedule'!DB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DC351,IF('Funding Plan'!$D$25='Funding Schedule'!DC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DD351,IF('Funding Plan'!$D$25='Funding Schedule'!DD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DE351,IF('Funding Plan'!$D$25='Funding Schedule'!DE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DF351,IF('Funding Plan'!$D$25='Funding Schedule'!DF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DG351,IF('Funding Plan'!$D$25='Funding Schedule'!DG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DH351,IF('Funding Plan'!$D$25='Funding Schedule'!DH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DI351,IF('Funding Plan'!$D$25='Funding Schedule'!DI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DJ351,IF('Funding Plan'!$D$25='Funding Schedule'!DJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DK351,IF('Funding Plan'!$D$25='Funding Schedule'!DK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DL351,IF('Funding Plan'!$D$25='Funding Schedule'!DL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DM351,IF('Funding Plan'!$D$25='Funding Schedule'!DM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DN351,IF('Funding Plan'!$D$25='Funding Schedule'!DN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DO351,IF('Funding Plan'!$D$25='Funding Schedule'!DO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DP351,IF('Funding Plan'!$D$25='Funding Schedule'!DP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DQ351,IF('Funding Plan'!$D$25='Funding Schedule'!DQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DR351,IF('Funding Plan'!$D$25='Funding Schedule'!DR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DS351,IF('Funding Plan'!$D$25='Funding Schedule'!DS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DT351,IF('Funding Plan'!$D$25='Funding Schedule'!DT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DU351,IF('Funding Plan'!$D$25='Funding Schedule'!DU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DV351,IF('Funding Plan'!$D$25='Funding Schedule'!DV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DW351,IF('Funding Plan'!$D$25='Funding Schedule'!DW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DX351,IF('Funding Plan'!$D$25='Funding Schedule'!DX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DY351,IF('Funding Plan'!$D$25='Funding Schedule'!DY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!DZ351,IF('Funding Plan'!$D$25='Funding Schedule'!DZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EA351,IF('Funding Plan'!$D$25='Funding Schedule'!EA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EB351,IF('Funding Plan'!$D$25='Funding Schedule'!EB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EC351,IF('Funding Plan'!$D$25='Funding Schedule'!EC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ED351,IF('Funding Plan'!$D$25='Funding Schedule'!ED352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EE351,IF('Funding Plan'!$D$25='Funding Schedule'!EE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EF351,IF('Funding Plan'!$D$25='Funding Schedule'!EF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EG351,IF('Funding Plan'!$D$25='Funding Schedule'!EG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EH351,IF('Funding Plan'!$D$25='Funding Schedule'!EH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EI351,IF('Funding Plan'!$D$25='Funding Schedule'!EI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EJ351,IF('Funding Plan'!$D$25='Funding Schedule'!EJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EK351,IF('Funding Plan'!$D$25='Funding Schedule'!EK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EL351,IF('Funding Plan'!$D$25='Funding Schedule'!EL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EM351,IF('Funding Plan'!$D$25='Funding Schedule'!EM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EN351,IF('Funding Plan'!$D$25='Funding Schedule'!EN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EO351,IF('Funding Plan'!$D$25='Funding Schedule'!EO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EP351,IF('Funding Plan'!$D$25='Funding Schedule'!EP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EQ351,IF('Funding Plan'!$D$25='Funding Schedule'!EQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ER351,IF('Funding Plan'!$D$25='Funding Schedule'!ER352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ES351,IF('Funding Plan'!$D$25='Funding Schedule'!ES352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ET351,IF('Funding Plan'!$D$25='Funding Schedule'!ET352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EU351,IF('Funding Plan'!$D$25='Funding Schedule'!EU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EV351,IF('Funding Plan'!$D$25='Funding Schedule'!EV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EW351,IF('Funding Plan'!$D$25='Funding Schedule'!EW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EX351,IF('Funding Plan'!$D$25='Funding Schedule'!EX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EY351,IF('Funding Plan'!$D$25='Funding Schedule'!EY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!EZ351,IF('Funding Plan'!$D$25='Funding Schedule'!EZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FA351,IF('Funding Plan'!$D$25='Funding Schedule'!FA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FB351,IF('Funding Plan'!$D$25='Funding Schedule'!FB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FC351,IF('Funding Plan'!$D$25='Funding Schedule'!FC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FD351,IF('Funding Plan'!$D$25='Funding Schedule'!FD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FE351,IF('Funding Plan'!$D$25='Funding Schedule'!FE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FF351,IF('Funding Plan'!$D$25='Funding Schedule'!FF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FG351,IF('Funding Plan'!$D$25='Funding Schedule'!FG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FH351,IF('Funding Plan'!$D$25='Funding Schedule'!FH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FI351,IF('Funding Plan'!$D$25='Funding Schedule'!FI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FJ351,IF('Funding Plan'!$D$25='Funding Schedule'!FJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FK351,IF('Funding Plan'!$D$25='Funding Schedule'!FK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FL351,IF('Funding Plan'!$D$25='Funding Schedule'!FL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FM351,IF('Funding Plan'!$D$25='Funding Schedule'!FM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FN351,IF('Funding Plan'!$D$25='Funding Schedule'!FN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FO351,IF('Funding Plan'!$D$25='Funding Schedule'!FO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FP351,IF('Funding Plan'!$D$25='Funding Schedule'!FP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FQ351,IF('Funding Plan'!$D$25='Funding Schedule'!FQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FR351,IF('Funding Plan'!$D$25='Funding Schedule'!FR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FS351,IF('Funding Plan'!$D$25='Funding Schedule'!FS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FT351,IF('Funding Plan'!$D$25='Funding Schedule'!FT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FU351,IF('Funding Plan'!$D$25='Funding Schedule'!FU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FV351,IF('Funding Plan'!$D$25='Funding Schedule'!FV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FW351,IF('Funding Plan'!$D$25='Funding Schedule'!FW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FX351,IF('Funding Plan'!$D$25='Funding Schedule'!FX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FY351,IF('Funding Plan'!$D$25='Funding Schedule'!FY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!FZ351,IF('Funding Plan'!$D$25='Funding Schedule'!FZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GA351,IF('Funding Plan'!$D$25='Funding Schedule'!GA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GB351,IF('Funding Plan'!$D$25='Funding Schedule'!GB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GC351,IF('Funding Plan'!$D$25='Funding Schedule'!GC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GD351,IF('Funding Plan'!$D$25='Funding Schedule'!GD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GE351,IF('Funding Plan'!$D$25='Funding Schedule'!GE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GF351,IF('Funding Plan'!$D$25='Funding Schedule'!GF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GG351,IF('Funding Plan'!$D$25='Funding Schedule'!GG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GH351,IF('Funding Plan'!$D$25='Funding Schedule'!GH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GI351,IF('Funding Plan'!$D$25='Funding Schedule'!GI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GJ351,IF('Funding Plan'!$D$25='Funding Schedule'!GJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GK351,IF('Funding Plan'!$D$25='Funding Schedule'!GK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GL351,IF('Funding Plan'!$D$25='Funding Schedule'!GL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GM351,IF('Funding Plan'!$D$25='Funding Schedule'!GM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GN351,IF('Funding Plan'!$D$25='Funding Schedule'!GN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GO351,IF('Funding Plan'!$D$25='Funding Schedule'!GO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GP351,IF('Funding Plan'!$D$25='Funding Schedule'!GP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GQ351,IF('Funding Plan'!$D$25='Funding Schedule'!GQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GR351,IF('Funding Plan'!$D$25='Funding Schedule'!GR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GS351,IF('Funding Plan'!$D$25='Funding Schedule'!GS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GT351,IF('Funding Plan'!$D$25='Funding Schedule'!GT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GU351,IF('Funding Plan'!$D$25='Funding Schedule'!GU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GV351,IF('Funding Plan'!$D$25='Funding Schedule'!GV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GW351,IF('Funding Plan'!$D$25='Funding Schedule'!GW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GX351,IF('Funding Plan'!$D$25='Funding Schedule'!GX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GY351,IF('Funding Plan'!$D$25='Funding Schedule'!GY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!GZ351,IF('Funding Plan'!$D$25='Funding Schedule'!GZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HA351,IF('Funding Plan'!$D$25='Funding Schedule'!HA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HB351,IF('Funding Plan'!$D$25='Funding Schedule'!HB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HC351,IF('Funding Plan'!$D$25='Funding Schedule'!HC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HD351,IF('Funding Plan'!$D$25='Funding Schedule'!HD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HE351,IF('Funding Plan'!$D$25='Funding Schedule'!HE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HF351,IF('Funding Plan'!$D$25='Funding Schedule'!HF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HG351,IF('Funding Plan'!$D$25='Funding Schedule'!HG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HH351,IF('Funding Plan'!$D$25='Funding Schedule'!HH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HI351,IF('Funding Plan'!$D$25='Funding Schedule'!HI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HJ351,IF('Funding Plan'!$D$25='Funding Schedule'!HJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HK351,IF('Funding Plan'!$D$25='Funding Schedule'!HK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HL351,IF('Funding Plan'!$D$25='Funding Schedule'!HL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HM351,IF('Funding Plan'!$D$25='Funding Schedule'!HM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HN351,IF('Funding Plan'!$D$25='Funding Schedule'!HN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HO351,IF('Funding Plan'!$D$25='Funding Schedule'!HO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HP351,IF('Funding Plan'!$D$25='Funding Schedule'!HP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HQ351,IF('Funding Plan'!$D$25='Funding Schedule'!HQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HR351,IF('Funding Plan'!$D$25='Funding Schedule'!HR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HS351,IF('Funding Plan'!$D$25='Funding Schedule'!HS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HT351,IF('Funding Plan'!$D$25='Funding Schedule'!HT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HU351,IF('Funding Plan'!$D$25='Funding Schedule'!HU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HV351,IF('Funding Plan'!$D$25='Funding Schedule'!HV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HW351,IF('Funding Plan'!$D$25='Funding Schedule'!HW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HX351,IF('Funding Plan'!$D$25='Funding Schedule'!HX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HY351,IF('Funding Plan'!$D$25='Funding Schedule'!HY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!HZ351,IF('Funding Plan'!$D$25='Funding Schedule'!HZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IA351,IF('Funding Plan'!$D$25='Funding Schedule'!IA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IB351,IF('Funding Plan'!$D$25='Funding Schedule'!IB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IC351,IF('Funding Plan'!$D$25='Funding Schedule'!IC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ID351,IF('Funding Plan'!$D$25='Funding Schedule'!ID352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IE351,IF('Funding Plan'!$D$25='Funding Schedule'!IE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IF351,IF('Funding Plan'!$D$25='Funding Schedule'!IF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IG351,IF('Funding Plan'!$D$25='Funding Schedule'!IG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IH351,IF('Funding Plan'!$D$25='Funding Schedule'!IH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!II351,IF('Funding Plan'!$D$25='Funding Schedule'!II352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IJ351,IF('Funding Plan'!$D$25='Funding Schedule'!IJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IK351,IF('Funding Plan'!$D$25='Funding Schedule'!IK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IL351,IF('Funding Plan'!$D$25='Funding Schedule'!IL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IM351,IF('Funding Plan'!$D$25='Funding Schedule'!IM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IN351,IF('Funding Plan'!$D$25='Funding Schedule'!IN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IO351,IF('Funding Plan'!$D$25='Funding Schedule'!IO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IP351,IF('Funding Plan'!$D$25='Funding Schedule'!IP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IQ351,IF('Funding Plan'!$D$25='Funding Schedule'!IQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IR351,IF('Funding Plan'!$D$25='Funding Schedule'!IR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IS351,IF('Funding Plan'!$D$25='Funding Schedule'!IS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IT351,IF('Funding Plan'!$D$25='Funding Schedule'!IT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IU351,IF('Funding Plan'!$D$25='Funding Schedule'!IU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IV351,IF('Funding Plan'!$D$25='Funding Schedule'!IV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IW351,IF('Funding Plan'!$D$25='Funding Schedule'!IW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IX351,IF('Funding Plan'!$D$25='Funding Schedule'!IX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IY351,IF('Funding Plan'!$D$25='Funding Schedule'!IY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!IZ351,IF('Funding Plan'!$D$25='Funding Schedule'!IZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JA351,IF('Funding Plan'!$D$25='Funding Schedule'!JA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JB351,IF('Funding Plan'!$D$25='Funding Schedule'!JB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JC351,IF('Funding Plan'!$D$25='Funding Schedule'!JC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JD351,IF('Funding Plan'!$D$25='Funding Schedule'!JD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JE351,IF('Funding Plan'!$D$25='Funding Schedule'!JE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JF351,IF('Funding Plan'!$D$25='Funding Schedule'!JF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JG351,IF('Funding Plan'!$D$25='Funding Schedule'!JG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JH351,IF('Funding Plan'!$D$25='Funding Schedule'!JH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JI351,IF('Funding Plan'!$D$25='Funding Schedule'!JI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JJ351,IF('Funding Plan'!$D$25='Funding Schedule'!JJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JK351,IF('Funding Plan'!$D$25='Funding Schedule'!JK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JL351,IF('Funding Plan'!$D$25='Funding Schedule'!JL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JM351,IF('Funding Plan'!$D$25='Funding Schedule'!JM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JN351,IF('Funding Plan'!$D$25='Funding Schedule'!JN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JO351,IF('Funding Plan'!$D$25='Funding Schedule'!JO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JP351,IF('Funding Plan'!$D$25='Funding Schedule'!JP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JQ351,IF('Funding Plan'!$D$25='Funding Schedule'!JQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JR351,IF('Funding Plan'!$D$25='Funding Schedule'!JR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JS351,IF('Funding Plan'!$D$25='Funding Schedule'!JS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JT351,IF('Funding Plan'!$D$25='Funding Schedule'!JT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JU351,IF('Funding Plan'!$D$25='Funding Schedule'!JU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JV351,IF('Funding Plan'!$D$25='Funding Schedule'!JV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JW351,IF('Funding Plan'!$D$25='Funding Schedule'!JW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JX351,IF('Funding Plan'!$D$25='Funding Schedule'!JX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JY351,IF('Funding Plan'!$D$25='Funding Schedule'!JY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!JZ351,IF('Funding Plan'!$D$25='Funding Schedule'!JZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KA351,IF('Funding Plan'!$D$25='Funding Schedule'!KA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KB351,IF('Funding Plan'!$D$25='Funding Schedule'!KB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KC351,IF('Funding Plan'!$D$25='Funding Schedule'!KC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KD351,IF('Funding Plan'!$D$25='Funding Schedule'!KD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KE351,IF('Funding Plan'!$D$25='Funding Schedule'!KE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KF351,IF('Funding Plan'!$D$25='Funding Schedule'!KF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KG351,IF('Funding Plan'!$D$25='Funding Schedule'!KG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KH351,IF('Funding Plan'!$D$25='Funding Schedule'!KH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KI351,IF('Funding Plan'!$D$25='Funding Schedule'!KI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KJ351,IF('Funding Plan'!$D$25='Funding Schedule'!KJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KK351,IF('Funding Plan'!$D$25='Funding Schedule'!KK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KL351,IF('Funding Plan'!$D$25='Funding Schedule'!KL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KM351,IF('Funding Plan'!$D$25='Funding Schedule'!KM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KN351,IF('Funding Plan'!$D$25='Funding Schedule'!KN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KO351,IF('Funding Plan'!$D$25='Funding Schedule'!KO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KP351,IF('Funding Plan'!$D$25='Funding Schedule'!KP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KQ351,IF('Funding Plan'!$D$25='Funding Schedule'!KQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KR351,IF('Funding Plan'!$D$25='Funding Schedule'!KR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KS351,IF('Funding Plan'!$D$25='Funding Schedule'!KS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KT351,IF('Funding Plan'!$D$25='Funding Schedule'!KT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KU351,IF('Funding Plan'!$D$25='Funding Schedule'!KU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KV351,IF('Funding Plan'!$D$25='Funding Schedule'!KV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KW351,IF('Funding Plan'!$D$25='Funding Schedule'!KW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KX351,IF('Funding Plan'!$D$25='Funding Schedule'!KX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KY351,IF('Funding Plan'!$D$25='Funding Schedule'!KY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!KZ351,IF('Funding Plan'!$D$25='Funding Schedule'!KZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LA351,IF('Funding Plan'!$D$25='Funding Schedule'!LA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LB351,IF('Funding Plan'!$D$25='Funding Schedule'!LB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LC351,IF('Funding Plan'!$D$25='Funding Schedule'!LC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LD351,IF('Funding Plan'!$D$25='Funding Schedule'!LD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LE351,IF('Funding Plan'!$D$25='Funding Schedule'!LE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LF351,IF('Funding Plan'!$D$25='Funding Schedule'!LF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LG351,IF('Funding Plan'!$D$25='Funding Schedule'!LG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LH351,IF('Funding Plan'!$D$25='Funding Schedule'!LH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LI351,IF('Funding Plan'!$D$25='Funding Schedule'!LI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LJ351,IF('Funding Plan'!$D$25='Funding Schedule'!LJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LK351,IF('Funding Plan'!$D$25='Funding Schedule'!LK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LL351,IF('Funding Plan'!$D$25='Funding Schedule'!LL352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LM351,IF('Funding Plan'!$D$25='Funding Schedule'!LM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LN351,IF('Funding Plan'!$D$25='Funding Schedule'!LN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LO351,IF('Funding Plan'!$D$25='Funding Schedule'!LO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LP351,IF('Funding Plan'!$D$25='Funding Schedule'!LP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LQ351,IF('Funding Plan'!$D$25='Funding Schedule'!LQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LR351,IF('Funding Plan'!$D$25='Funding Schedule'!LR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LS351,IF('Funding Plan'!$D$25='Funding Schedule'!LS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LT351,IF('Funding Plan'!$D$25='Funding Schedule'!LT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LU351,IF('Funding Plan'!$D$25='Funding Schedule'!LU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LV351,IF('Funding Plan'!$D$25='Funding Schedule'!LV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LW351,IF('Funding Plan'!$D$25='Funding Schedule'!LW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LX351,IF('Funding Plan'!$D$25='Funding Schedule'!LX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LY351,IF('Funding Plan'!$D$25='Funding Schedule'!LY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!LZ351,IF('Funding Plan'!$D$25='Funding Schedule'!LZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MA351,IF('Funding Plan'!$D$25='Funding Schedule'!MA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MB351,IF('Funding Plan'!$D$25='Funding Schedule'!MB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MC351,IF('Funding Plan'!$D$25='Funding Schedule'!MC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MD351,IF('Funding Plan'!$D$25='Funding Schedule'!MD352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ME351,IF('Funding Plan'!$D$25='Funding Schedule'!ME352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MF351,IF('Funding Plan'!$D$25='Funding Schedule'!MF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MG351,IF('Funding Plan'!$D$25='Funding Schedule'!MG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MH351,IF('Funding Plan'!$D$25='Funding Schedule'!MH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MI351,IF('Funding Plan'!$D$25='Funding Schedule'!MI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MJ351,IF('Funding Plan'!$D$25='Funding Schedule'!MJ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MK351,IF('Funding Plan'!$D$25='Funding Schedule'!MK352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ML351,IF('Funding Plan'!$D$25='Funding Schedule'!ML352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MM351,IF('Funding Plan'!$D$25='Funding Schedule'!MM352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MN351,IF('Funding Plan'!$D$25='Funding Schedule'!MN352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MO351,IF('Funding Plan'!$D$25='Funding Schedule'!MO352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MP351,IF('Funding Plan'!$D$25='Funding Schedule'!MP352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MQ351,IF('Funding Plan'!$D$25='Funding Schedule'!MQ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MR351,IF('Funding Plan'!$D$25='Funding Schedule'!MR352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MS351,IF('Funding Plan'!$D$25='Funding Schedule'!MS352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MT351,IF('Funding Plan'!$D$25='Funding Schedule'!MT352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MU351,IF('Funding Plan'!$D$25='Funding Schedule'!MU352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MV351,IF('Funding Plan'!$D$25='Funding Schedule'!MV352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MW351,IF('Funding Plan'!$D$25='Funding Schedule'!MW352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MX351,IF('Funding Plan'!$D$25='Funding Schedule'!MX352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MY351,IF('Funding Plan'!$D$25='Funding Schedule'!MY352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!MZ351,IF('Funding Plan'!$D$25='Funding Schedule'!MZ352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NA351,IF('Funding Plan'!$D$25='Funding Schedule'!NA352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NB351,IF('Funding Plan'!$D$25='Funding Schedule'!NB352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NC351,IF('Funding Plan'!$D$25='Funding Schedule'!NC352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!ND351,IF('Funding Plan'!$D$25='Funding Schedule'!ND352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NE351,IF('Funding Plan'!$D$25='Funding Schedule'!NE352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NF351,IF('Funding Plan'!$D$25='Funding Schedule'!NF352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NG351,IF('Funding Plan'!$D$25='Funding Schedule'!NG352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NH351,IF('Funding Plan'!$D$25='Funding Schedule'!NH352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NI351,IF('Funding Plan'!$D$25='Funding Schedule'!NI352,'Funding Plan'!$D$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$D$286='Funding Schedule'!NJ351,IF('Funding Plan'!$D$25='Funding Schedule'!NJ352,'Funding Plan'!$D$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(D367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(E367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(F367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(G367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(H367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(I367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(J367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(K367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(L367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(M367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(N367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(O367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(P367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Q367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(R367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(S367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(T367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(U367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(V367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(W367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(X367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Y367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(Z367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(AZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(BZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(CZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(DZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ED367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ER367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ES367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ET367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(EZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(FZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(GZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(HZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ID367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(II367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(IZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(JZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(KZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LL367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(LZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MD367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ME367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MJ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MK367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ML367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MM367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MN367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MO367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MP367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MQ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MR367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MS367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MT367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MU367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MV367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MW367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MX367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MY367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(MZ367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NA367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NB367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NC367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(ND367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NE367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NF367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NG367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NH367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NI367>0,+'Funding Plan'!$D$29,0)","v":0},{"$f":"IF(NJ367>0,+'Funding Plan'!$D$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B369>0,B369-1,IF(B368>0,B368,0))","v":0},{"$f":"IF(C369>0,C369-1,IF(C368>0,C368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO369>0,BO369-1,IF(BO368>0,BO368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA369>0,EA369-1,IF(EA368>0,EA368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM369>0,GM369-1,IF(GM368>0,GM368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY369>0,IY369-1,IF(IY368>0,IY368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK369>0,LK369-1,IF(LK368>0,LK368,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B375>0,B375,C367)","v":0},{"$f":"IF(C375>0,C375,D367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO375>0,BO375,BP367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA375>0,EA375,EB367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM375>0,GM375,GN367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY375>0,IY375,IZ367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK375>0,LK375,LL367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,0,-B371*'Funding Plan'!$D$87/12),-B371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,0,-C371*'Funding Plan'!$D$87/12),-C371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,0,-D371*'Funding Plan'!$D$87/12),-D371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,0,-E371*'Funding Plan'!$D$87/12),-E371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,0,-F371*'Funding Plan'!$D$87/12),-F371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,0,-G371*'Funding Plan'!$D$87/12),-G371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,0,-H371*'Funding Plan'!$D$87/12),-H371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,0,-I371*'Funding Plan'!$D$87/12),-I371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,0,-J371*'Funding Plan'!$D$87/12),-J371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,0,-K371*'Funding Plan'!$D$87/12),-K371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,0,-L371*'Funding Plan'!$D$87/12),-L371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,0,-M371*'Funding Plan'!$D$87/12),-M371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,0,-N371*'Funding Plan'!$D$87/12),-N371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,0,-O371*'Funding Plan'!$D$87/12),-O371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,0,-P371*'Funding Plan'!$D$87/12),-P371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,0,-Q371*'Funding Plan'!$D$87/12),-Q371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,0,-R371*'Funding Plan'!$D$87/12),-R371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,0,-S371*'Funding Plan'!$D$87/12),-S371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,0,-T371*'Funding Plan'!$D$87/12),-T371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,0,-U371*'Funding Plan'!$D$87/12),-U371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,0,-V371*'Funding Plan'!$D$87/12),-V371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,0,-W371*'Funding Plan'!$D$87/12),-W371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,0,-X371*'Funding Plan'!$D$87/12),-X371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,0,-Y371*'Funding Plan'!$D$87/12),-Y371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,0,-Z371*'Funding Plan'!$D$87/12),-Z371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,0,-AA371*'Funding Plan'!$D$87/12),-AA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,0,-AB371*'Funding Plan'!$D$87/12),-AB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,0,-AC371*'Funding Plan'!$D$87/12),-AC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,0,-AD371*'Funding Plan'!$D$87/12),-AD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,0,-AE371*'Funding Plan'!$D$87/12),-AE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,0,-AF371*'Funding Plan'!$D$87/12),-AF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,0,-AG371*'Funding Plan'!$D$87/12),-AG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,0,-AH371*'Funding Plan'!$D$87/12),-AH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,0,-AI371*'Funding Plan'!$D$87/12),-AI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,0,-AJ371*'Funding Plan'!$D$87/12),-AJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,0,-AK371*'Funding Plan'!$D$87/12),-AK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,0,-AL371*'Funding Plan'!$D$87/12),-AL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,0,-AM371*'Funding Plan'!$D$87/12),-AM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,0,-AN371*'Funding Plan'!$D$87/12),-AN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,0,-AO371*'Funding Plan'!$D$87/12),-AO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,0,-AP371*'Funding Plan'!$D$87/12),-AP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,0,-AQ371*'Funding Plan'!$D$87/12),-AQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,0,-AR371*'Funding Plan'!$D$87/12),-AR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,0,-AS371*'Funding Plan'!$D$87/12),-AS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,0,-AT371*'Funding Plan'!$D$87/12),-AT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,0,-AU371*'Funding Plan'!$D$87/12),-AU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,0,-AV371*'Funding Plan'!$D$87/12),-AV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,0,-AW371*'Funding Plan'!$D$87/12),-AW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,0,-AX371*'Funding Plan'!$D$87/12),-AX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,0,-AY371*'Funding Plan'!$D$87/12),-AY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,0,-AZ371*'Funding Plan'!$D$87/12),-AZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,0,-BA371*'Funding Plan'!$D$87/12),-BA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,0,-BB371*'Funding Plan'!$D$87/12),-BB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,0,-BC371*'Funding Plan'!$D$87/12),-BC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,0,-BD371*'Funding Plan'!$D$87/12),-BD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,0,-BE371*'Funding Plan'!$D$87/12),-BE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,0,-BF371*'Funding Plan'!$D$87/12),-BF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,0,-BG371*'Funding Plan'!$D$87/12),-BG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,0,-BH371*'Funding Plan'!$D$87/12),-BH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,0,-BI371*'Funding Plan'!$D$87/12),-BI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,0,-BJ371*'Funding Plan'!$D$87/12),-BJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,0,-BK371*'Funding Plan'!$D$87/12),-BK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,0,-BL371*'Funding Plan'!$D$87/12),-BL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,0,-BM371*'Funding Plan'!$D$87/12),-BM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,0,-BN371*'Funding Plan'!$D$87/12),-BN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,0,-BO371*'Funding Plan'!$D$87/12),-BO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,0,-BP371*'Funding Plan'!$D$87/12),-BP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,0,-BQ371*'Funding Plan'!$D$87/12),-BQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,0,-BR371*'Funding Plan'!$D$87/12),-BR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,0,-BS371*'Funding Plan'!$D$87/12),-BS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,0,-BT371*'Funding Plan'!$D$87/12),-BT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,0,-BU371*'Funding Plan'!$D$87/12),-BU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,0,-BV371*'Funding Plan'!$D$87/12),-BV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,0,-BW371*'Funding Plan'!$D$87/12),-BW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,0,-BX371*'Funding Plan'!$D$87/12),-BX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,0,-BY371*'Funding Plan'!$D$87/12),-BY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,0,-BZ371*'Funding Plan'!$D$87/12),-BZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,0,-CA371*'Funding Plan'!$D$87/12),-CA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,0,-CB371*'Funding Plan'!$D$87/12),-CB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,0,-CC371*'Funding Plan'!$D$87/12),-CC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,0,-CD371*'Funding Plan'!$D$87/12),-CD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,0,-CE371*'Funding Plan'!$D$87/12),-CE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,0,-CF371*'Funding Plan'!$D$87/12),-CF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,0,-CG371*'Funding Plan'!$D$87/12),-CG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,0,-CH371*'Funding Plan'!$D$87/12),-CH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,0,-CI371*'Funding Plan'!$D$87/12),-CI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,0,-CJ371*'Funding Plan'!$D$87/12),-CJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,0,-CK371*'Funding Plan'!$D$87/12),-CK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,0,-CL371*'Funding Plan'!$D$87/12),-CL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,0,-CM371*'Funding Plan'!$D$87/12),-CM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,0,-CN371*'Funding Plan'!$D$87/12),-CN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,0,-CO371*'Funding Plan'!$D$87/12),-CO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,0,-CP371*'Funding Plan'!$D$87/12),-CP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,0,-CQ371*'Funding Plan'!$D$87/12),-CQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,0,-CR371*'Funding Plan'!$D$87/12),-CR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,0,-CS371*'Funding Plan'!$D$87/12),-CS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,0,-CT371*'Funding Plan'!$D$87/12),-CT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,0,-CU371*'Funding Plan'!$D$87/12),-CU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,0,-CV371*'Funding Plan'!$D$87/12),-CV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,0,-CW371*'Funding Plan'!$D$87/12),-CW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,0,-CX371*'Funding Plan'!$D$87/12),-CX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,0,-CY371*'Funding Plan'!$D$87/12),-CY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,0,-CZ371*'Funding Plan'!$D$87/12),-CZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,0,-DA371*'Funding Plan'!$D$87/12),-DA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,0,-DB371*'Funding Plan'!$D$87/12),-DB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,0,-DC371*'Funding Plan'!$D$87/12),-DC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,0,-DD371*'Funding Plan'!$D$87/12),-DD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,0,-DE371*'Funding Plan'!$D$87/12),-DE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,0,-DF371*'Funding Plan'!$D$87/12),-DF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,0,-DG371*'Funding Plan'!$D$87/12),-DG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,0,-DH371*'Funding Plan'!$D$87/12),-DH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,0,-DI371*'Funding Plan'!$D$87/12),-DI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,0,-DJ371*'Funding Plan'!$D$87/12),-DJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,0,-DK371*'Funding Plan'!$D$87/12),-DK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,0,-DL371*'Funding Plan'!$D$87/12),-DL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,0,-DM371*'Funding Plan'!$D$87/12),-DM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,0,-DN371*'Funding Plan'!$D$87/12),-DN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,0,-DO371*'Funding Plan'!$D$87/12),-DO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,0,-DP371*'Funding Plan'!$D$87/12),-DP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,0,-DQ371*'Funding Plan'!$D$87/12),-DQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,0,-DR371*'Funding Plan'!$D$87/12),-DR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,0,-DS371*'Funding Plan'!$D$87/12),-DS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,0,-DT371*'Funding Plan'!$D$87/12),-DT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,0,-DU371*'Funding Plan'!$D$87/12),-DU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,0,-DV371*'Funding Plan'!$D$87/12),-DV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,0,-DW371*'Funding Plan'!$D$87/12),-DW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,0,-DX371*'Funding Plan'!$D$87/12),-DX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,0,-DY371*'Funding Plan'!$D$87/12),-DY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,0,-DZ371*'Funding Plan'!$D$87/12),-DZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,0,-EA371*'Funding Plan'!$D$87/12),-EA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,0,-EB371*'Funding Plan'!$D$87/12),-EB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,0,-EC371*'Funding Plan'!$D$87/12),-EC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,0,-ED371*'Funding Plan'!$D$87/12),-ED371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,0,-EE371*'Funding Plan'!$D$87/12),-EE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,0,-EF371*'Funding Plan'!$D$87/12),-EF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,0,-EG371*'Funding Plan'!$D$87/12),-EG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,0,-EH371*'Funding Plan'!$D$87/12),-EH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,0,-EI371*'Funding Plan'!$D$87/12),-EI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,0,-EJ371*'Funding Plan'!$D$87/12),-EJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,0,-EK371*'Funding Plan'!$D$87/12),-EK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,0,-EL371*'Funding Plan'!$D$87/12),-EL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,0,-EM371*'Funding Plan'!$D$87/12),-EM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,0,-EN371*'Funding Plan'!$D$87/12),-EN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,0,-EO371*'Funding Plan'!$D$87/12),-EO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,0,-EP371*'Funding Plan'!$D$87/12),-EP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,0,-EQ371*'Funding Plan'!$D$87/12),-EQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,0,-ER371*'Funding Plan'!$D$87/12),-ER371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,0,-ES371*'Funding Plan'!$D$87/12),-ES371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,0,-ET371*'Funding Plan'!$D$87/12),-ET371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,0,-EU371*'Funding Plan'!$D$87/12),-EU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,0,-EV371*'Funding Plan'!$D$87/12),-EV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,0,-EW371*'Funding Plan'!$D$87/12),-EW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,0,-EX371*'Funding Plan'!$D$87/12),-EX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,0,-EY371*'Funding Plan'!$D$87/12),-EY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,0,-EZ371*'Funding Plan'!$D$87/12),-EZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,0,-FA371*'Funding Plan'!$D$87/12),-FA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,0,-FB371*'Funding Plan'!$D$87/12),-FB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,0,-FC371*'Funding Plan'!$D$87/12),-FC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,0,-FD371*'Funding Plan'!$D$87/12),-FD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,0,-FE371*'Funding Plan'!$D$87/12),-FE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,0,-FF371*'Funding Plan'!$D$87/12),-FF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,0,-FG371*'Funding Plan'!$D$87/12),-FG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,0,-FH371*'Funding Plan'!$D$87/12),-FH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,0,-FI371*'Funding Plan'!$D$87/12),-FI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,0,-FJ371*'Funding Plan'!$D$87/12),-FJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,0,-FK371*'Funding Plan'!$D$87/12),-FK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,0,-FL371*'Funding Plan'!$D$87/12),-FL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,0,-FM371*'Funding Plan'!$D$87/12),-FM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,0,-FN371*'Funding Plan'!$D$87/12),-FN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,0,-FO371*'Funding Plan'!$D$87/12),-FO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,0,-FP371*'Funding Plan'!$D$87/12),-FP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,0,-FQ371*'Funding Plan'!$D$87/12),-FQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,0,-FR371*'Funding Plan'!$D$87/12),-FR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,0,-FS371*'Funding Plan'!$D$87/12),-FS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,0,-FT371*'Funding Plan'!$D$87/12),-FT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,0,-FU371*'Funding Plan'!$D$87/12),-FU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,0,-FV371*'Funding Plan'!$D$87/12),-FV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,0,-FW371*'Funding Plan'!$D$87/12),-FW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,0,-FX371*'Funding Plan'!$D$87/12),-FX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,0,-FY371*'Funding Plan'!$D$87/12),-FY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,0,-FZ371*'Funding Plan'!$D$87/12),-FZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,0,-GA371*'Funding Plan'!$D$87/12),-GA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,0,-GB371*'Funding Plan'!$D$87/12),-GB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,0,-GC371*'Funding Plan'!$D$87/12),-GC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,0,-GD371*'Funding Plan'!$D$87/12),-GD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,0,-GE371*'Funding Plan'!$D$87/12),-GE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,0,-GF371*'Funding Plan'!$D$87/12),-GF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,0,-GG371*'Funding Plan'!$D$87/12),-GG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,0,-GH371*'Funding Plan'!$D$87/12),-GH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,0,-GI371*'Funding Plan'!$D$87/12),-GI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,0,-GJ371*'Funding Plan'!$D$87/12),-GJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,0,-GK371*'Funding Plan'!$D$87/12),-GK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,0,-GL371*'Funding Plan'!$D$87/12),-GL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,0,-GM371*'Funding Plan'!$D$87/12),-GM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,0,-GN371*'Funding Plan'!$D$87/12),-GN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,0,-GO371*'Funding Plan'!$D$87/12),-GO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,0,-GP371*'Funding Plan'!$D$87/12),-GP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,0,-GQ371*'Funding Plan'!$D$87/12),-GQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,0,-GR371*'Funding Plan'!$D$87/12),-GR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,0,-GS371*'Funding Plan'!$D$87/12),-GS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,0,-GT371*'Funding Plan'!$D$87/12),-GT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,0,-GU371*'Funding Plan'!$D$87/12),-GU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,0,-GV371*'Funding Plan'!$D$87/12),-GV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,0,-GW371*'Funding Plan'!$D$87/12),-GW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,0,-GX371*'Funding Plan'!$D$87/12),-GX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,0,-GY371*'Funding Plan'!$D$87/12),-GY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,0,-GZ371*'Funding Plan'!$D$87/12),-GZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,0,-HA371*'Funding Plan'!$D$87/12),-HA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,0,-HB371*'Funding Plan'!$D$87/12),-HB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,0,-HC371*'Funding Plan'!$D$87/12),-HC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,0,-HD371*'Funding Plan'!$D$87/12),-HD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,0,-HE371*'Funding Plan'!$D$87/12),-HE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,0,-HF371*'Funding Plan'!$D$87/12),-HF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,0,-HG371*'Funding Plan'!$D$87/12),-HG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,0,-HH371*'Funding Plan'!$D$87/12),-HH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,0,-HI371*'Funding Plan'!$D$87/12),-HI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,0,-HJ371*'Funding Plan'!$D$87/12),-HJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,0,-HK371*'Funding Plan'!$D$87/12),-HK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,0,-HL371*'Funding Plan'!$D$87/12),-HL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,0,-HM371*'Funding Plan'!$D$87/12),-HM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,0,-HN371*'Funding Plan'!$D$87/12),-HN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,0,-HO371*'Funding Plan'!$D$87/12),-HO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,0,-HP371*'Funding Plan'!$D$87/12),-HP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,0,-HQ371*'Funding Plan'!$D$87/12),-HQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,0,-HR371*'Funding Plan'!$D$87/12),-HR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,0,-HS371*'Funding Plan'!$D$87/12),-HS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,0,-HT371*'Funding Plan'!$D$87/12),-HT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,0,-HU371*'Funding Plan'!$D$87/12),-HU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,0,-HV371*'Funding Plan'!$D$87/12),-HV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,0,-HW371*'Funding Plan'!$D$87/12),-HW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,0,-HX371*'Funding Plan'!$D$87/12),-HX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,0,-HY371*'Funding Plan'!$D$87/12),-HY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,0,-HZ371*'Funding Plan'!$D$87/12),-HZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,0,-IA371*'Funding Plan'!$D$87/12),-IA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,0,-IB371*'Funding Plan'!$D$87/12),-IB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,0,-IC371*'Funding Plan'!$D$87/12),-IC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,0,-ID371*'Funding Plan'!$D$87/12),-ID371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,0,-IE371*'Funding Plan'!$D$87/12),-IE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,0,-IF371*'Funding Plan'!$D$87/12),-IF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,0,-IG371*'Funding Plan'!$D$87/12),-IG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,0,-IH371*'Funding Plan'!$D$87/12),-IH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,0,-II371*'Funding Plan'!$D$87/12),-II371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,0,-IJ371*'Funding Plan'!$D$87/12),-IJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,0,-IK371*'Funding Plan'!$D$87/12),-IK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,0,-IL371*'Funding Plan'!$D$87/12),-IL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,0,-IM371*'Funding Plan'!$D$87/12),-IM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,0,-IN371*'Funding Plan'!$D$87/12),-IN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,0,-IO371*'Funding Plan'!$D$87/12),-IO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,0,-IP371*'Funding Plan'!$D$87/12),-IP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,0,-IQ371*'Funding Plan'!$D$87/12),-IQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,0,-IR371*'Funding Plan'!$D$87/12),-IR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,0,-IS371*'Funding Plan'!$D$87/12),-IS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,0,-IT371*'Funding Plan'!$D$87/12),-IT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,0,-IU371*'Funding Plan'!$D$87/12),-IU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,0,-IV371*'Funding Plan'!$D$87/12),-IV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,0,-IW371*'Funding Plan'!$D$87/12),-IW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,0,-IX371*'Funding Plan'!$D$87/12),-IX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,0,-IY371*'Funding Plan'!$D$87/12),-IY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,0,-IZ371*'Funding Plan'!$D$87/12),-IZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,0,-JA371*'Funding Plan'!$D$87/12),-JA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,0,-JB371*'Funding Plan'!$D$87/12),-JB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,0,-JC371*'Funding Plan'!$D$87/12),-JC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,0,-JD371*'Funding Plan'!$D$87/12),-JD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,0,-JE371*'Funding Plan'!$D$87/12),-JE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,0,-JF371*'Funding Plan'!$D$87/12),-JF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,0,-JG371*'Funding Plan'!$D$87/12),-JG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,0,-JH371*'Funding Plan'!$D$87/12),-JH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,0,-JI371*'Funding Plan'!$D$87/12),-JI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,0,-JJ371*'Funding Plan'!$D$87/12),-JJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,0,-JK371*'Funding Plan'!$D$87/12),-JK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,0,-JL371*'Funding Plan'!$D$87/12),-JL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,0,-JM371*'Funding Plan'!$D$87/12),-JM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,0,-JN371*'Funding Plan'!$D$87/12),-JN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,0,-JO371*'Funding Plan'!$D$87/12),-JO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,0,-JP371*'Funding Plan'!$D$87/12),-JP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,0,-JQ371*'Funding Plan'!$D$87/12),-JQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,0,-JR371*'Funding Plan'!$D$87/12),-JR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,0,-JS371*'Funding Plan'!$D$87/12),-JS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,0,-JT371*'Funding Plan'!$D$87/12),-JT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,0,-JU371*'Funding Plan'!$D$87/12),-JU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,0,-JV371*'Funding Plan'!$D$87/12),-JV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,0,-JW371*'Funding Plan'!$D$87/12),-JW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,0,-JX371*'Funding Plan'!$D$87/12),-JX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,0,-JY371*'Funding Plan'!$D$87/12),-JY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,0,-JZ371*'Funding Plan'!$D$87/12),-JZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,0,-KA371*'Funding Plan'!$D$87/12),-KA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,0,-KB371*'Funding Plan'!$D$87/12),-KB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,0,-KC371*'Funding Plan'!$D$87/12),-KC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,0,-KD371*'Funding Plan'!$D$87/12),-KD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,0,-KE371*'Funding Plan'!$D$87/12),-KE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,0,-KF371*'Funding Plan'!$D$87/12),-KF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,0,-KG371*'Funding Plan'!$D$87/12),-KG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,0,-KH371*'Funding Plan'!$D$87/12),-KH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,0,-KI371*'Funding Plan'!$D$87/12),-KI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,0,-KJ371*'Funding Plan'!$D$87/12),-KJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,0,-KK371*'Funding Plan'!$D$87/12),-KK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,0,-KL371*'Funding Plan'!$D$87/12),-KL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,0,-KM371*'Funding Plan'!$D$87/12),-KM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,0,-KN371*'Funding Plan'!$D$87/12),-KN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,0,-KO371*'Funding Plan'!$D$87/12),-KO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,0,-KP371*'Funding Plan'!$D$87/12),-KP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,0,-KQ371*'Funding Plan'!$D$87/12),-KQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,0,-KR371*'Funding Plan'!$D$87/12),-KR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,0,-KS371*'Funding Plan'!$D$87/12),-KS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,0,-KT371*'Funding Plan'!$D$87/12),-KT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,0,-KU371*'Funding Plan'!$D$87/12),-KU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,0,-KV371*'Funding Plan'!$D$87/12),-KV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,0,-KW371*'Funding Plan'!$D$87/12),-KW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,0,-KX371*'Funding Plan'!$D$87/12),-KX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,0,-KY371*'Funding Plan'!$D$87/12),-KY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,0,-KZ371*'Funding Plan'!$D$87/12),-KZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,0,-LA371*'Funding Plan'!$D$87/12),-LA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,0,-LB371*'Funding Plan'!$D$87/12),-LB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,0,-LC371*'Funding Plan'!$D$87/12),-LC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,0,-LD371*'Funding Plan'!$D$87/12),-LD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,0,-LE371*'Funding Plan'!$D$87/12),-LE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,0,-LF371*'Funding Plan'!$D$87/12),-LF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,0,-LG371*'Funding Plan'!$D$87/12),-LG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,0,-LH371*'Funding Plan'!$D$87/12),-LH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,0,-LI371*'Funding Plan'!$D$87/12),-LI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,0,-LJ371*'Funding Plan'!$D$87/12),-LJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,0,-LK371*'Funding Plan'!$D$87/12),-LK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,0,-LL371*'Funding Plan'!$D$87/12),-LL371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,0,-LM371*'Funding Plan'!$D$87/12),-LM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,0,-LN371*'Funding Plan'!$D$87/12),-LN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,0,-LO371*'Funding Plan'!$D$87/12),-LO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,0,-LP371*'Funding Plan'!$D$87/12),-LP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,0,-LQ371*'Funding Plan'!$D$87/12),-LQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,0,-LR371*'Funding Plan'!$D$87/12),-LR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,0,-LS371*'Funding Plan'!$D$87/12),-LS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,0,-LT371*'Funding Plan'!$D$87/12),-LT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,0,-LU371*'Funding Plan'!$D$87/12),-LU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,0,-LV371*'Funding Plan'!$D$87/12),-LV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,0,-LW371*'Funding Plan'!$D$87/12),-LW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,0,-LX371*'Funding Plan'!$D$87/12),-LX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,0,-LY371*'Funding Plan'!$D$87/12),-LY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,0,-LZ371*'Funding Plan'!$D$87/12),-LZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,0,-MA371*'Funding Plan'!$D$87/12),-MA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,0,-MB371*'Funding Plan'!$D$87/12),-MB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,0,-MC371*'Funding Plan'!$D$87/12),-MC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,0,-MD371*'Funding Plan'!$D$87/12),-MD371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,0,-ME371*'Funding Plan'!$D$87/12),-ME371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,0,-MF371*'Funding Plan'!$D$87/12),-MF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,0,-MG371*'Funding Plan'!$D$87/12),-MG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,0,-MH371*'Funding Plan'!$D$87/12),-MH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,0,-MI371*'Funding Plan'!$D$87/12),-MI371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,0,-MJ371*'Funding Plan'!$D$87/12),-MJ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,0,-MK371*'Funding Plan'!$D$87/12),-MK371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,0,-ML371*'Funding Plan'!$D$87/12),-ML371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,0,-MM371*'Funding Plan'!$D$87/12),-MM371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,0,-MN371*'Funding Plan'!$D$87/12),-MN371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,0,-MO371*'Funding Plan'!$D$87/12),-MO371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,0,-MP371*'Funding Plan'!$D$87/12),-MP371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,0,-MQ371*'Funding Plan'!$D$87/12),-MQ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,0,-MR371*'Funding Plan'!$D$87/12),-MR371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,0,-MS371*'Funding Plan'!$D$87/12),-MS371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,0,-MT371*'Funding Plan'!$D$87/12),-MT371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,0,-MU371*'Funding Plan'!$D$87/12),-MU371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,0,-MV371*'Funding Plan'!$D$87/12),-MV371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,0,-MW371*'Funding Plan'!$D$87/12),-MW371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,0,-MX371*'Funding Plan'!$D$87/12),-MX371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,0,-MY371*'Funding Plan'!$D$87/12),-MY371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,0,-MZ371*'Funding Plan'!$D$87/12),-MZ371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,0,-NA371*'Funding Plan'!$D$87/12),-NA371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,0,-NB371*'Funding Plan'!$D$87/12),-NB371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,0,-NC371*'Funding Plan'!$D$87/12),-NC371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,0,-ND371*'Funding Plan'!$D$87/12),-ND371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,0,-NE371*'Funding Plan'!$D$87/12),-NE371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,0,-NF371*'Funding Plan'!$D$87/12),-NF371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,0,-NG371*'Funding Plan'!$D$87/12),-NG371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,0,-NH371*'Funding Plan'!$D$87/12),-NH371*'Funding Plan'!$D$87/12)","v":0},{"$f":"IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,0,-NI371*'Funding Plan'!$D$87/12),-NI371*'Funding Plan'!$D$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C372+C374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO372+BO374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA372+EA374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM372+GM374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY372+IY374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK372+LK374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B369=1,C369=0),C371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(C$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-C$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(C$369=1,'Funding Plan'!$D$84,0),IF(C$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(C369=1,D369=0),D371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(D$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-D$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(D$369=1,'Funding Plan'!$D$84,0),IF(D$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(D369=1,E369=0),E371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(E$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-E$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(E$369=1,'Funding Plan'!$D$84,0),IF(E$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(E369=1,F369=0),F371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(F$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-F$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(F$369=1,'Funding Plan'!$D$84,0),IF(F$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(F369=1,G369=0),G371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(G$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-G$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(G$369=1,'Funding Plan'!$D$84,0),IF(G$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(G369=1,H369=0),H371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(H$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-H$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(H$369=1,'Funding Plan'!$D$84,0),IF(H$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(H369=1,I369=0),I371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(I$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-I$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(I$369=1,'Funding Plan'!$D$84,0),IF(I$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(I369=1,J369=0),J371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(J$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-J$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(J$369=1,'Funding Plan'!$D$84,0),IF(J$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(J369=1,K369=0),K371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(K$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-K$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(K$369=1,'Funding Plan'!$D$84,0),IF(K$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(K369=1,L369=0),L371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(L$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-L$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(L$369=1,'Funding Plan'!$D$84,0),IF(L$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(L369=1,M369=0),M371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(M$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-M$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(M$369=1,'Funding Plan'!$D$84,0),IF(M$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(M369=1,N369=0),N371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(N$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-N$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(N$369=1,'Funding Plan'!$D$84,0),IF(N$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(N369=1,O369=0),O371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(O$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-O$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(O$369=1,'Funding Plan'!$D$84,0),IF(O$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(O369=1,P369=0),P371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(P$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-P$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(P$369=1,'Funding Plan'!$D$84,0),IF(P$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(P369=1,Q369=0),Q371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Q$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-Q$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Q$369=1,'Funding Plan'!$D$84,0),IF(Q$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Q369=1,R369=0),R371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(R$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-R$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(R$369=1,'Funding Plan'!$D$84,0),IF(R$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(R369=1,S369=0),S371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(S$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-S$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(S$369=1,'Funding Plan'!$D$84,0),IF(S$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(S369=1,T369=0),T371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(T$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-T$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(T$369=1,'Funding Plan'!$D$84,0),IF(T$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(T369=1,U369=0),U371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(U$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-U$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(U$369=1,'Funding Plan'!$D$84,0),IF(U$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(U369=1,V369=0),V371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(V$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-V$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(V$369=1,'Funding Plan'!$D$84,0),IF(V$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(V369=1,W369=0),W371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(W$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-W$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(W$369=1,'Funding Plan'!$D$84,0),IF(W$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(W369=1,X369=0),X371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(X$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-X$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(X$369=1,'Funding Plan'!$D$84,0),IF(X$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(X369=1,Y369=0),Y371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Y$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-Y$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Y$369=1,'Funding Plan'!$D$84,0),IF(Y$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Y369=1,Z369=0),Z371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(Z$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-Z$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(Z$369=1,'Funding Plan'!$D$84,0),IF(Z$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(Z369=1,AA369=0),AA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AA$369=1,'Funding Plan'!$D$84,0),IF(AA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AA369=1,AB369=0),AB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AB$369=1,'Funding Plan'!$D$84,0),IF(AB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AB369=1,AC369=0),AC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AC$369=1,'Funding Plan'!$D$84,0),IF(AC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AC369=1,AD369=0),AD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AD$369=1,'Funding Plan'!$D$84,0),IF(AD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AD369=1,AE369=0),AE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AE$369=1,'Funding Plan'!$D$84,0),IF(AE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AE369=1,AF369=0),AF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AF$369=1,'Funding Plan'!$D$84,0),IF(AF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AF369=1,AG369=0),AG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AG$369=1,'Funding Plan'!$D$84,0),IF(AG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AG369=1,AH369=0),AH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AH$369=1,'Funding Plan'!$D$84,0),IF(AH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AH369=1,AI369=0),AI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AI$369=1,'Funding Plan'!$D$84,0),IF(AI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AI369=1,AJ369=0),AJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AJ$369=1,'Funding Plan'!$D$84,0),IF(AJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ369=1,AK369=0),AK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AK$369=1,'Funding Plan'!$D$84,0),IF(AK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AK369=1,AL369=0),AL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AL$369=1,'Funding Plan'!$D$84,0),IF(AL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AL369=1,AM369=0),AM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AM$369=1,'Funding Plan'!$D$84,0),IF(AM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AM369=1,AN369=0),AN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AN$369=1,'Funding Plan'!$D$84,0),IF(AN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AN369=1,AO369=0),AO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AO$369=1,'Funding Plan'!$D$84,0),IF(AO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AO369=1,AP369=0),AP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AP$369=1,'Funding Plan'!$D$84,0),IF(AP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AP369=1,AQ369=0),AQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AQ$369=1,'Funding Plan'!$D$84,0),IF(AQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ369=1,AR369=0),AR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AR$369=1,'Funding Plan'!$D$84,0),IF(AR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AR369=1,AS369=0),AS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AS$369=1,'Funding Plan'!$D$84,0),IF(AS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AS369=1,AT369=0),AT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AT$369=1,'Funding Plan'!$D$84,0),IF(AT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AT369=1,AU369=0),AU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AU$369=1,'Funding Plan'!$D$84,0),IF(AU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AU369=1,AV369=0),AV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AV$369=1,'Funding Plan'!$D$84,0),IF(AV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AV369=1,AW369=0),AW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AW$369=1,'Funding Plan'!$D$84,0),IF(AW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AW369=1,AX369=0),AX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AX$369=1,'Funding Plan'!$D$84,0),IF(AX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AX369=1,AY369=0),AY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AY$369=1,'Funding Plan'!$D$84,0),IF(AY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AY369=1,AZ369=0),AZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(AZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-AZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(AZ$369=1,'Funding Plan'!$D$84,0),IF(AZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ369=1,BA369=0),BA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BA$369=1,'Funding Plan'!$D$84,0),IF(BA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BA369=1,BB369=0),BB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BB$369=1,'Funding Plan'!$D$84,0),IF(BB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BB369=1,BC369=0),BC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BC$369=1,'Funding Plan'!$D$84,0),IF(BC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BC369=1,BD369=0),BD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BD$369=1,'Funding Plan'!$D$84,0),IF(BD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BD369=1,BE369=0),BE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BE$369=1,'Funding Plan'!$D$84,0),IF(BE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BE369=1,BF369=0),BF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BF$369=1,'Funding Plan'!$D$84,0),IF(BF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BF369=1,BG369=0),BG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BG$369=1,'Funding Plan'!$D$84,0),IF(BG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BG369=1,BH369=0),BH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BH$369=1,'Funding Plan'!$D$84,0),IF(BH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BH369=1,BI369=0),BI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BI$369=1,'Funding Plan'!$D$84,0),IF(BI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BI369=1,BJ369=0),BJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BJ$369=1,'Funding Plan'!$D$84,0),IF(BJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ369=1,BK369=0),BK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BK$369=1,'Funding Plan'!$D$84,0),IF(BK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BK369=1,BL369=0),BL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BL$369=1,'Funding Plan'!$D$84,0),IF(BL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BL369=1,BM369=0),BM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BM$369=1,'Funding Plan'!$D$84,0),IF(BM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BM369=1,BN369=0),BN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BN$369=1,'Funding Plan'!$D$84,0),IF(BN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BN369=1,BO369=0),BO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BO$369=1,'Funding Plan'!$D$84,0),IF(BO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BO369=1,BP369=0),BP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BP$369=1,'Funding Plan'!$D$84,0),IF(BP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BP369=1,BQ369=0),BQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BQ$369=1,'Funding Plan'!$D$84,0),IF(BQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ369=1,BR369=0),BR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BR$369=1,'Funding Plan'!$D$84,0),IF(BR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BR369=1,BS369=0),BS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BS$369=1,'Funding Plan'!$D$84,0),IF(BS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BS369=1,BT369=0),BT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BT$369=1,'Funding Plan'!$D$84,0),IF(BT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BT369=1,BU369=0),BU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BU$369=1,'Funding Plan'!$D$84,0),IF(BU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BU369=1,BV369=0),BV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BV$369=1,'Funding Plan'!$D$84,0),IF(BV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BV369=1,BW369=0),BW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BW$369=1,'Funding Plan'!$D$84,0),IF(BW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BW369=1,BX369=0),BX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BX$369=1,'Funding Plan'!$D$84,0),IF(BX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BX369=1,BY369=0),BY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BY$369=1,'Funding Plan'!$D$84,0),IF(BY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BY369=1,BZ369=0),BZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(BZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-BZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(BZ$369=1,'Funding Plan'!$D$84,0),IF(BZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ369=1,CA369=0),CA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CA$369=1,'Funding Plan'!$D$84,0),IF(CA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CA369=1,CB369=0),CB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CB$369=1,'Funding Plan'!$D$84,0),IF(CB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CB369=1,CC369=0),CC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CC$369=1,'Funding Plan'!$D$84,0),IF(CC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CC369=1,CD369=0),CD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CD$369=1,'Funding Plan'!$D$84,0),IF(CD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CD369=1,CE369=0),CE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CE$369=1,'Funding Plan'!$D$84,0),IF(CE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CE369=1,CF369=0),CF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CF$369=1,'Funding Plan'!$D$84,0),IF(CF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CF369=1,CG369=0),CG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CG$369=1,'Funding Plan'!$D$84,0),IF(CG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CG369=1,CH369=0),CH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CH$369=1,'Funding Plan'!$D$84,0),IF(CH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CH369=1,CI369=0),CI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CI$369=1,'Funding Plan'!$D$84,0),IF(CI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CI369=1,CJ369=0),CJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CJ$369=1,'Funding Plan'!$D$84,0),IF(CJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ369=1,CK369=0),CK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CK$369=1,'Funding Plan'!$D$84,0),IF(CK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CK369=1,CL369=0),CL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CL$369=1,'Funding Plan'!$D$84,0),IF(CL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CL369=1,CM369=0),CM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CM$369=1,'Funding Plan'!$D$84,0),IF(CM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CM369=1,CN369=0),CN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CN$369=1,'Funding Plan'!$D$84,0),IF(CN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CN369=1,CO369=0),CO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CO$369=1,'Funding Plan'!$D$84,0),IF(CO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CO369=1,CP369=0),CP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CP$369=1,'Funding Plan'!$D$84,0),IF(CP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CP369=1,CQ369=0),CQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CQ$369=1,'Funding Plan'!$D$84,0),IF(CQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ369=1,CR369=0),CR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CR$369=1,'Funding Plan'!$D$84,0),IF(CR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CR369=1,CS369=0),CS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CS$369=1,'Funding Plan'!$D$84,0),IF(CS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CS369=1,CT369=0),CT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CT$369=1,'Funding Plan'!$D$84,0),IF(CT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CT369=1,CU369=0),CU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CU$369=1,'Funding Plan'!$D$84,0),IF(CU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CU369=1,CV369=0),CV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CV$369=1,'Funding Plan'!$D$84,0),IF(CV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CV369=1,CW369=0),CW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CW$369=1,'Funding Plan'!$D$84,0),IF(CW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CW369=1,CX369=0),CX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CX$369=1,'Funding Plan'!$D$84,0),IF(CX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CX369=1,CY369=0),CY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CY$369=1,'Funding Plan'!$D$84,0),IF(CY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CY369=1,CZ369=0),CZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(CZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-CZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(CZ$369=1,'Funding Plan'!$D$84,0),IF(CZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ369=1,DA369=0),DA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DA$369=1,'Funding Plan'!$D$84,0),IF(DA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DA369=1,DB369=0),DB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DB$369=1,'Funding Plan'!$D$84,0),IF(DB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DB369=1,DC369=0),DC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DC$369=1,'Funding Plan'!$D$84,0),IF(DC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DC369=1,DD369=0),DD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DD$369=1,'Funding Plan'!$D$84,0),IF(DD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DD369=1,DE369=0),DE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DE$369=1,'Funding Plan'!$D$84,0),IF(DE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DE369=1,DF369=0),DF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DF$369=1,'Funding Plan'!$D$84,0),IF(DF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DF369=1,DG369=0),DG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DG$369=1,'Funding Plan'!$D$84,0),IF(DG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DG369=1,DH369=0),DH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DH$369=1,'Funding Plan'!$D$84,0),IF(DH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DH369=1,DI369=0),DI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DI$369=1,'Funding Plan'!$D$84,0),IF(DI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DI369=1,DJ369=0),DJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DJ$369=1,'Funding Plan'!$D$84,0),IF(DJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ369=1,DK369=0),DK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DK$369=1,'Funding Plan'!$D$84,0),IF(DK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DK369=1,DL369=0),DL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DL$369=1,'Funding Plan'!$D$84,0),IF(DL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DL369=1,DM369=0),DM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DM$369=1,'Funding Plan'!$D$84,0),IF(DM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DM369=1,DN369=0),DN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DN$369=1,'Funding Plan'!$D$84,0),IF(DN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DN369=1,DO369=0),DO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DO$369=1,'Funding Plan'!$D$84,0),IF(DO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DO369=1,DP369=0),DP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DP$369=1,'Funding Plan'!$D$84,0),IF(DP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DP369=1,DQ369=0),DQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DQ$369=1,'Funding Plan'!$D$84,0),IF(DQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ369=1,DR369=0),DR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DR$369=1,'Funding Plan'!$D$84,0),IF(DR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DR369=1,DS369=0),DS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DS$369=1,'Funding Plan'!$D$84,0),IF(DS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DS369=1,DT369=0),DT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DT$369=1,'Funding Plan'!$D$84,0),IF(DT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DT369=1,DU369=0),DU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DU$369=1,'Funding Plan'!$D$84,0),IF(DU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DU369=1,DV369=0),DV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DV$369=1,'Funding Plan'!$D$84,0),IF(DV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DV369=1,DW369=0),DW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DW$369=1,'Funding Plan'!$D$84,0),IF(DW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DW369=1,DX369=0),DX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DX$369=1,'Funding Plan'!$D$84,0),IF(DX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DX369=1,DY369=0),DY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DY$369=1,'Funding Plan'!$D$84,0),IF(DY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DY369=1,DZ369=0),DZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(DZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-DZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(DZ$369=1,'Funding Plan'!$D$84,0),IF(DZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ369=1,EA369=0),EA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EA$369=1,'Funding Plan'!$D$84,0),IF(EA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EA369=1,EB369=0),EB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EB$369=1,'Funding Plan'!$D$84,0),IF(EB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EB369=1,EC369=0),EC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EC$369=1,'Funding Plan'!$D$84,0),IF(EC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EC369=1,ED369=0),ED371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ED$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ED$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ED$369=1,'Funding Plan'!$D$84,0),IF(ED$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ED369=1,EE369=0),EE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EE$369=1,'Funding Plan'!$D$84,0),IF(EE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EE369=1,EF369=0),EF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EF$369=1,'Funding Plan'!$D$84,0),IF(EF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EF369=1,EG369=0),EG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EG$369=1,'Funding Plan'!$D$84,0),IF(EG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EG369=1,EH369=0),EH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EH$369=1,'Funding Plan'!$D$84,0),IF(EH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EH369=1,EI369=0),EI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EI$369=1,'Funding Plan'!$D$84,0),IF(EI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EI369=1,EJ369=0),EJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EJ$369=1,'Funding Plan'!$D$84,0),IF(EJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ369=1,EK369=0),EK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EK$369=1,'Funding Plan'!$D$84,0),IF(EK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EK369=1,EL369=0),EL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EL$369=1,'Funding Plan'!$D$84,0),IF(EL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EL369=1,EM369=0),EM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EM$369=1,'Funding Plan'!$D$84,0),IF(EM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EM369=1,EN369=0),EN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EN$369=1,'Funding Plan'!$D$84,0),IF(EN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EN369=1,EO369=0),EO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EO$369=1,'Funding Plan'!$D$84,0),IF(EO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EO369=1,EP369=0),EP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EP$369=1,'Funding Plan'!$D$84,0),IF(EP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EP369=1,EQ369=0),EQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EQ$369=1,'Funding Plan'!$D$84,0),IF(EQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ369=1,ER369=0),ER371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ER$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ER$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ER$369=1,'Funding Plan'!$D$84,0),IF(ER$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ER369=1,ES369=0),ES371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ES$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ES$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ES$369=1,'Funding Plan'!$D$84,0),IF(ES$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ES369=1,ET369=0),ET371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ET$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ET$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ET$369=1,'Funding Plan'!$D$84,0),IF(ET$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ET369=1,EU369=0),EU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EU$369=1,'Funding Plan'!$D$84,0),IF(EU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EU369=1,EV369=0),EV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EV$369=1,'Funding Plan'!$D$84,0),IF(EV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EV369=1,EW369=0),EW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EW$369=1,'Funding Plan'!$D$84,0),IF(EW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EW369=1,EX369=0),EX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EX$369=1,'Funding Plan'!$D$84,0),IF(EX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EX369=1,EY369=0),EY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EY$369=1,'Funding Plan'!$D$84,0),IF(EY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EY369=1,EZ369=0),EZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(EZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-EZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(EZ$369=1,'Funding Plan'!$D$84,0),IF(EZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ369=1,FA369=0),FA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FA$369=1,'Funding Plan'!$D$84,0),IF(FA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FA369=1,FB369=0),FB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FB$369=1,'Funding Plan'!$D$84,0),IF(FB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FB369=1,FC369=0),FC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FC$369=1,'Funding Plan'!$D$84,0),IF(FC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FC369=1,FD369=0),FD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FD$369=1,'Funding Plan'!$D$84,0),IF(FD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FD369=1,FE369=0),FE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FE$369=1,'Funding Plan'!$D$84,0),IF(FE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FE369=1,FF369=0),FF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FF$369=1,'Funding Plan'!$D$84,0),IF(FF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FF369=1,FG369=0),FG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FG$369=1,'Funding Plan'!$D$84,0),IF(FG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FG369=1,FH369=0),FH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FH$369=1,'Funding Plan'!$D$84,0),IF(FH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FH369=1,FI369=0),FI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FI$369=1,'Funding Plan'!$D$84,0),IF(FI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FI369=1,FJ369=0),FJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FJ$369=1,'Funding Plan'!$D$84,0),IF(FJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ369=1,FK369=0),FK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FK$369=1,'Funding Plan'!$D$84,0),IF(FK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FK369=1,FL369=0),FL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FL$369=1,'Funding Plan'!$D$84,0),IF(FL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FL369=1,FM369=0),FM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FM$369=1,'Funding Plan'!$D$84,0),IF(FM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FM369=1,FN369=0),FN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FN$369=1,'Funding Plan'!$D$84,0),IF(FN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FN369=1,FO369=0),FO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FO$369=1,'Funding Plan'!$D$84,0),IF(FO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FO369=1,FP369=0),FP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FP$369=1,'Funding Plan'!$D$84,0),IF(FP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FP369=1,FQ369=0),FQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FQ$369=1,'Funding Plan'!$D$84,0),IF(FQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ369=1,FR369=0),FR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FR$369=1,'Funding Plan'!$D$84,0),IF(FR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FR369=1,FS369=0),FS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FS$369=1,'Funding Plan'!$D$84,0),IF(FS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FS369=1,FT369=0),FT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FT$369=1,'Funding Plan'!$D$84,0),IF(FT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FT369=1,FU369=0),FU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FU$369=1,'Funding Plan'!$D$84,0),IF(FU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FU369=1,FV369=0),FV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FV$369=1,'Funding Plan'!$D$84,0),IF(FV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FV369=1,FW369=0),FW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FW$369=1,'Funding Plan'!$D$84,0),IF(FW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FW369=1,FX369=0),FX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FX$369=1,'Funding Plan'!$D$84,0),IF(FX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FX369=1,FY369=0),FY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FY$369=1,'Funding Plan'!$D$84,0),IF(FY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FY369=1,FZ369=0),FZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(FZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-FZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(FZ$369=1,'Funding Plan'!$D$84,0),IF(FZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ369=1,GA369=0),GA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GA$369=1,'Funding Plan'!$D$84,0),IF(GA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GA369=1,GB369=0),GB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GB$369=1,'Funding Plan'!$D$84,0),IF(GB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GB369=1,GC369=0),GC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GC$369=1,'Funding Plan'!$D$84,0),IF(GC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GC369=1,GD369=0),GD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GD$369=1,'Funding Plan'!$D$84,0),IF(GD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GD369=1,GE369=0),GE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GE$369=1,'Funding Plan'!$D$84,0),IF(GE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GE369=1,GF369=0),GF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GF$369=1,'Funding Plan'!$D$84,0),IF(GF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GF369=1,GG369=0),GG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GG$369=1,'Funding Plan'!$D$84,0),IF(GG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GG369=1,GH369=0),GH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GH$369=1,'Funding Plan'!$D$84,0),IF(GH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GH369=1,GI369=0),GI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GI$369=1,'Funding Plan'!$D$84,0),IF(GI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GI369=1,GJ369=0),GJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GJ$369=1,'Funding Plan'!$D$84,0),IF(GJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ369=1,GK369=0),GK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GK$369=1,'Funding Plan'!$D$84,0),IF(GK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GK369=1,GL369=0),GL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GL$369=1,'Funding Plan'!$D$84,0),IF(GL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GL369=1,GM369=0),GM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GM$369=1,'Funding Plan'!$D$84,0),IF(GM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GM369=1,GN369=0),GN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GN$369=1,'Funding Plan'!$D$84,0),IF(GN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GN369=1,GO369=0),GO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GO$369=1,'Funding Plan'!$D$84,0),IF(GO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GO369=1,GP369=0),GP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GP$369=1,'Funding Plan'!$D$84,0),IF(GP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GP369=1,GQ369=0),GQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GQ$369=1,'Funding Plan'!$D$84,0),IF(GQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ369=1,GR369=0),GR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GR$369=1,'Funding Plan'!$D$84,0),IF(GR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GR369=1,GS369=0),GS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GS$369=1,'Funding Plan'!$D$84,0),IF(GS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GS369=1,GT369=0),GT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GT$369=1,'Funding Plan'!$D$84,0),IF(GT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GT369=1,GU369=0),GU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GU$369=1,'Funding Plan'!$D$84,0),IF(GU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GU369=1,GV369=0),GV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GV$369=1,'Funding Plan'!$D$84,0),IF(GV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GV369=1,GW369=0),GW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GW$369=1,'Funding Plan'!$D$84,0),IF(GW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GW369=1,GX369=0),GX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GX$369=1,'Funding Plan'!$D$84,0),IF(GX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GX369=1,GY369=0),GY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GY$369=1,'Funding Plan'!$D$84,0),IF(GY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GY369=1,GZ369=0),GZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(GZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-GZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(GZ$369=1,'Funding Plan'!$D$84,0),IF(GZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ369=1,HA369=0),HA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HA$369=1,'Funding Plan'!$D$84,0),IF(HA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HA369=1,HB369=0),HB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HB$369=1,'Funding Plan'!$D$84,0),IF(HB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HB369=1,HC369=0),HC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HC$369=1,'Funding Plan'!$D$84,0),IF(HC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HC369=1,HD369=0),HD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HD$369=1,'Funding Plan'!$D$84,0),IF(HD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HD369=1,HE369=0),HE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HE$369=1,'Funding Plan'!$D$84,0),IF(HE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HE369=1,HF369=0),HF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HF$369=1,'Funding Plan'!$D$84,0),IF(HF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HF369=1,HG369=0),HG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HG$369=1,'Funding Plan'!$D$84,0),IF(HG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HG369=1,HH369=0),HH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HH$369=1,'Funding Plan'!$D$84,0),IF(HH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HH369=1,HI369=0),HI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HI$369=1,'Funding Plan'!$D$84,0),IF(HI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HI369=1,HJ369=0),HJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HJ$369=1,'Funding Plan'!$D$84,0),IF(HJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ369=1,HK369=0),HK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HK$369=1,'Funding Plan'!$D$84,0),IF(HK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HK369=1,HL369=0),HL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HL$369=1,'Funding Plan'!$D$84,0),IF(HL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HL369=1,HM369=0),HM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HM$369=1,'Funding Plan'!$D$84,0),IF(HM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HM369=1,HN369=0),HN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HN$369=1,'Funding Plan'!$D$84,0),IF(HN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HN369=1,HO369=0),HO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HO$369=1,'Funding Plan'!$D$84,0),IF(HO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HO369=1,HP369=0),HP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HP$369=1,'Funding Plan'!$D$84,0),IF(HP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HP369=1,HQ369=0),HQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HQ$369=1,'Funding Plan'!$D$84,0),IF(HQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ369=1,HR369=0),HR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HR$369=1,'Funding Plan'!$D$84,0),IF(HR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HR369=1,HS369=0),HS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HS$369=1,'Funding Plan'!$D$84,0),IF(HS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HS369=1,HT369=0),HT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HT$369=1,'Funding Plan'!$D$84,0),IF(HT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HT369=1,HU369=0),HU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HU$369=1,'Funding Plan'!$D$84,0),IF(HU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HU369=1,HV369=0),HV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HV$369=1,'Funding Plan'!$D$84,0),IF(HV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HV369=1,HW369=0),HW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HW$369=1,'Funding Plan'!$D$84,0),IF(HW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HW369=1,HX369=0),HX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HX$369=1,'Funding Plan'!$D$84,0),IF(HX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HX369=1,HY369=0),HY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HY$369=1,'Funding Plan'!$D$84,0),IF(HY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HY369=1,HZ369=0),HZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(HZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-HZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(HZ$369=1,'Funding Plan'!$D$84,0),IF(HZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ369=1,IA369=0),IA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IA$369=1,'Funding Plan'!$D$84,0),IF(IA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IA369=1,IB369=0),IB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IB$369=1,'Funding Plan'!$D$84,0),IF(IB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IB369=1,IC369=0),IC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IC$369=1,'Funding Plan'!$D$84,0),IF(IC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IC369=1,ID369=0),ID371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ID$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ID$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ID$369=1,'Funding Plan'!$D$84,0),IF(ID$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ID369=1,IE369=0),IE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IE$369=1,'Funding Plan'!$D$84,0),IF(IE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IE369=1,IF369=0),IF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IF$369=1,'Funding Plan'!$D$84,0),IF(IF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IF369=1,IG369=0),IG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IG$369=1,'Funding Plan'!$D$84,0),IF(IG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IG369=1,IH369=0),IH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IH$369=1,'Funding Plan'!$D$84,0),IF(IH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IH369=1,II369=0),II371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(II$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-II$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(II$369=1,'Funding Plan'!$D$84,0),IF(II$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(II369=1,IJ369=0),IJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IJ$369=1,'Funding Plan'!$D$84,0),IF(IJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ369=1,IK369=0),IK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IK$369=1,'Funding Plan'!$D$84,0),IF(IK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IK369=1,IL369=0),IL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IL$369=1,'Funding Plan'!$D$84,0),IF(IL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IL369=1,IM369=0),IM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IM$369=1,'Funding Plan'!$D$84,0),IF(IM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IM369=1,IN369=0),IN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IN$369=1,'Funding Plan'!$D$84,0),IF(IN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IN369=1,IO369=0),IO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IO$369=1,'Funding Plan'!$D$84,0),IF(IO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IO369=1,IP369=0),IP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IP$369=1,'Funding Plan'!$D$84,0),IF(IP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IP369=1,IQ369=0),IQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IQ$369=1,'Funding Plan'!$D$84,0),IF(IQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ369=1,IR369=0),IR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IR$369=1,'Funding Plan'!$D$84,0),IF(IR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IR369=1,IS369=0),IS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IS$369=1,'Funding Plan'!$D$84,0),IF(IS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IS369=1,IT369=0),IT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IT$369=1,'Funding Plan'!$D$84,0),IF(IT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IT369=1,IU369=0),IU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IU$369=1,'Funding Plan'!$D$84,0),IF(IU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IU369=1,IV369=0),IV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IV$369=1,'Funding Plan'!$D$84,0),IF(IV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IV369=1,IW369=0),IW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IW$369=1,'Funding Plan'!$D$84,0),IF(IW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IW369=1,IX369=0),IX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IX$369=1,'Funding Plan'!$D$84,0),IF(IX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IX369=1,IY369=0),IY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IY$369=1,'Funding Plan'!$D$84,0),IF(IY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IY369=1,IZ369=0),IZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(IZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-IZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(IZ$369=1,'Funding Plan'!$D$84,0),IF(IZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ369=1,JA369=0),JA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JA$369=1,'Funding Plan'!$D$84,0),IF(JA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JA369=1,JB369=0),JB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JB$369=1,'Funding Plan'!$D$84,0),IF(JB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JB369=1,JC369=0),JC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JC$369=1,'Funding Plan'!$D$84,0),IF(JC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JC369=1,JD369=0),JD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JD$369=1,'Funding Plan'!$D$84,0),IF(JD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JD369=1,JE369=0),JE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JE$369=1,'Funding Plan'!$D$84,0),IF(JE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JE369=1,JF369=0),JF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JF$369=1,'Funding Plan'!$D$84,0),IF(JF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JF369=1,JG369=0),JG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JG$369=1,'Funding Plan'!$D$84,0),IF(JG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JG369=1,JH369=0),JH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JH$369=1,'Funding Plan'!$D$84,0),IF(JH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JH369=1,JI369=0),JI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JI$369=1,'Funding Plan'!$D$84,0),IF(JI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JI369=1,JJ369=0),JJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JJ$369=1,'Funding Plan'!$D$84,0),IF(JJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ369=1,JK369=0),JK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JK$369=1,'Funding Plan'!$D$84,0),IF(JK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JK369=1,JL369=0),JL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JL$369=1,'Funding Plan'!$D$84,0),IF(JL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JL369=1,JM369=0),JM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JM$369=1,'Funding Plan'!$D$84,0),IF(JM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JM369=1,JN369=0),JN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JN$369=1,'Funding Plan'!$D$84,0),IF(JN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JN369=1,JO369=0),JO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JO$369=1,'Funding Plan'!$D$84,0),IF(JO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JO369=1,JP369=0),JP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JP$369=1,'Funding Plan'!$D$84,0),IF(JP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JP369=1,JQ369=0),JQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JQ$369=1,'Funding Plan'!$D$84,0),IF(JQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ369=1,JR369=0),JR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JR$369=1,'Funding Plan'!$D$84,0),IF(JR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JR369=1,JS369=0),JS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JS$369=1,'Funding Plan'!$D$84,0),IF(JS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JS369=1,JT369=0),JT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JT$369=1,'Funding Plan'!$D$84,0),IF(JT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JT369=1,JU369=0),JU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JU$369=1,'Funding Plan'!$D$84,0),IF(JU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JU369=1,JV369=0),JV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JV$369=1,'Funding Plan'!$D$84,0),IF(JV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JV369=1,JW369=0),JW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JW$369=1,'Funding Plan'!$D$84,0),IF(JW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JW369=1,JX369=0),JX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JX$369=1,'Funding Plan'!$D$84,0),IF(JX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JX369=1,JY369=0),JY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JY$369=1,'Funding Plan'!$D$84,0),IF(JY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JY369=1,JZ369=0),JZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(JZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-JZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(JZ$369=1,'Funding Plan'!$D$84,0),IF(JZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ369=1,KA369=0),KA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KA$369=1,'Funding Plan'!$D$84,0),IF(KA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KA369=1,KB369=0),KB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KB$369=1,'Funding Plan'!$D$84,0),IF(KB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KB369=1,KC369=0),KC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KC$369=1,'Funding Plan'!$D$84,0),IF(KC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KC369=1,KD369=0),KD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KD$369=1,'Funding Plan'!$D$84,0),IF(KD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KD369=1,KE369=0),KE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KE$369=1,'Funding Plan'!$D$84,0),IF(KE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KE369=1,KF369=0),KF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KF$369=1,'Funding Plan'!$D$84,0),IF(KF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KF369=1,KG369=0),KG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KG$369=1,'Funding Plan'!$D$84,0),IF(KG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KG369=1,KH369=0),KH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KH$369=1,'Funding Plan'!$D$84,0),IF(KH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KH369=1,KI369=0),KI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KI$369=1,'Funding Plan'!$D$84,0),IF(KI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KI369=1,KJ369=0),KJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KJ$369=1,'Funding Plan'!$D$84,0),IF(KJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ369=1,KK369=0),KK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KK$369=1,'Funding Plan'!$D$84,0),IF(KK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KK369=1,KL369=0),KL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KL$369=1,'Funding Plan'!$D$84,0),IF(KL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KL369=1,KM369=0),KM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KM$369=1,'Funding Plan'!$D$84,0),IF(KM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KM369=1,KN369=0),KN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KN$369=1,'Funding Plan'!$D$84,0),IF(KN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KN369=1,KO369=0),KO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KO$369=1,'Funding Plan'!$D$84,0),IF(KO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KO369=1,KP369=0),KP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KP$369=1,'Funding Plan'!$D$84,0),IF(KP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KP369=1,KQ369=0),KQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KQ$369=1,'Funding Plan'!$D$84,0),IF(KQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ369=1,KR369=0),KR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KR$369=1,'Funding Plan'!$D$84,0),IF(KR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KR369=1,KS369=0),KS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KS$369=1,'Funding Plan'!$D$84,0),IF(KS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KS369=1,KT369=0),KT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KT$369=1,'Funding Plan'!$D$84,0),IF(KT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KT369=1,KU369=0),KU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KU$369=1,'Funding Plan'!$D$84,0),IF(KU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KU369=1,KV369=0),KV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KV$369=1,'Funding Plan'!$D$84,0),IF(KV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KV369=1,KW369=0),KW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KW$369=1,'Funding Plan'!$D$84,0),IF(KW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KW369=1,KX369=0),KX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KX$369=1,'Funding Plan'!$D$84,0),IF(KX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KX369=1,KY369=0),KY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KY$369=1,'Funding Plan'!$D$84,0),IF(KY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KY369=1,KZ369=0),KZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(KZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-KZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(KZ$369=1,'Funding Plan'!$D$84,0),IF(KZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ369=1,LA369=0),LA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LA$369=1,'Funding Plan'!$D$84,0),IF(LA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LA369=1,LB369=0),LB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LB$369=1,'Funding Plan'!$D$84,0),IF(LB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LB369=1,LC369=0),LC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LC$369=1,'Funding Plan'!$D$84,0),IF(LC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LC369=1,LD369=0),LD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LD$369=1,'Funding Plan'!$D$84,0),IF(LD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LD369=1,LE369=0),LE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LE$369=1,'Funding Plan'!$D$84,0),IF(LE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LE369=1,LF369=0),LF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LF$369=1,'Funding Plan'!$D$84,0),IF(LF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LF369=1,LG369=0),LG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LG$369=1,'Funding Plan'!$D$84,0),IF(LG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LG369=1,LH369=0),LH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LH$369=1,'Funding Plan'!$D$84,0),IF(LH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LH369=1,LI369=0),LI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LI$369=1,'Funding Plan'!$D$84,0),IF(LI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LI369=1,LJ369=0),LJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LJ$369=1,'Funding Plan'!$D$84,0),IF(LJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ369=1,LK369=0),LK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LK$369=1,'Funding Plan'!$D$84,0),IF(LK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LK369=1,LL369=0),LL371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LL$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LL$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LL$369=1,'Funding Plan'!$D$84,0),IF(LL$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LL369=1,LM369=0),LM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LM$369=1,'Funding Plan'!$D$84,0),IF(LM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LM369=1,LN369=0),LN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LN$369=1,'Funding Plan'!$D$84,0),IF(LN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LN369=1,LO369=0),LO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LO$369=1,'Funding Plan'!$D$84,0),IF(LO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LO369=1,LP369=0),LP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LP$369=1,'Funding Plan'!$D$84,0),IF(LP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LP369=1,LQ369=0),LQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LQ$369=1,'Funding Plan'!$D$84,0),IF(LQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ369=1,LR369=0),LR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LR$369=1,'Funding Plan'!$D$84,0),IF(LR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LR369=1,LS369=0),LS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LS$369=1,'Funding Plan'!$D$84,0),IF(LS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LS369=1,LT369=0),LT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LT$369=1,'Funding Plan'!$D$84,0),IF(LT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LT369=1,LU369=0),LU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LU$369=1,'Funding Plan'!$D$84,0),IF(LU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LU369=1,LV369=0),LV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LV$369=1,'Funding Plan'!$D$84,0),IF(LV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LV369=1,LW369=0),LW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LW$369=1,'Funding Plan'!$D$84,0),IF(LW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LW369=1,LX369=0),LX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LX$369=1,'Funding Plan'!$D$84,0),IF(LX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LX369=1,LY369=0),LY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LY$369=1,'Funding Plan'!$D$84,0),IF(LY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LY369=1,LZ369=0),LZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(LZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-LZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(LZ$369=1,'Funding Plan'!$D$84,0),IF(LZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ369=1,MA369=0),MA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MA$369=1,'Funding Plan'!$D$84,0),IF(MA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MA369=1,MB369=0),MB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MB$369=1,'Funding Plan'!$D$84,0),IF(MB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MB369=1,MC369=0),MC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MC$369=1,'Funding Plan'!$D$84,0),IF(MC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MC369=1,MD369=0),MD371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MD$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MD$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MD$369=1,'Funding Plan'!$D$84,0),IF(MD$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MD369=1,ME369=0),ME371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ME$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ME$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ME$369=1,'Funding Plan'!$D$84,0),IF(ME$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ME369=1,MF369=0),MF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MF$369=1,'Funding Plan'!$D$84,0),IF(MF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MF369=1,MG369=0),MG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MG$369=1,'Funding Plan'!$D$84,0),IF(MG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MG369=1,MH369=0),MH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MH$369=1,'Funding Plan'!$D$84,0),IF(MH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MH369=1,MI369=0),MI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MI$369=1,'Funding Plan'!$D$84,0),IF(MI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MI369=1,MJ369=0),MJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MJ$369=1,'Funding Plan'!$D$84,0),IF(MJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ369=1,MK369=0),MK371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MK$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MK$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MK$369=1,'Funding Plan'!$D$84,0),IF(MK$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MK369=1,ML369=0),ML371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ML$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ML$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ML$369=1,'Funding Plan'!$D$84,0),IF(ML$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ML369=1,MM369=0),MM371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MM$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MM$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MM$369=1,'Funding Plan'!$D$84,0),IF(MM$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MM369=1,MN369=0),MN371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MN$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MN$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MN$369=1,'Funding Plan'!$D$84,0),IF(MN$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MN369=1,MO369=0),MO371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MO$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MO$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MO$369=1,'Funding Plan'!$D$84,0),IF(MO$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MO369=1,MP369=0),MP371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MP$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MP$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MP$369=1,'Funding Plan'!$D$84,0),IF(MP$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MP369=1,MQ369=0),MQ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MQ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MQ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MQ$369=1,'Funding Plan'!$D$84,0),IF(MQ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ369=1,MR369=0),MR371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MR$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MR$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MR$369=1,'Funding Plan'!$D$84,0),IF(MR$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MR369=1,MS369=0),MS371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MS$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MS$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MS$369=1,'Funding Plan'!$D$84,0),IF(MS$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MS369=1,MT369=0),MT371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MT$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MT$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MT$369=1,'Funding Plan'!$D$84,0),IF(MT$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MT369=1,MU369=0),MU371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MU$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MU$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MU$369=1,'Funding Plan'!$D$84,0),IF(MU$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MU369=1,MV369=0),MV371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MV$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MV$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MV$369=1,'Funding Plan'!$D$84,0),IF(MV$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MV369=1,MW369=0),MW371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MW$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MW$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MW$369=1,'Funding Plan'!$D$84,0),IF(MW$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MW369=1,MX369=0),MX371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MX$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MX$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MX$369=1,'Funding Plan'!$D$84,0),IF(MX$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MX369=1,MY369=0),MY371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MY$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MY$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MY$369=1,'Funding Plan'!$D$84,0),IF(MY$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MY369=1,MZ369=0),MZ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(MZ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-MZ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(MZ$369=1,'Funding Plan'!$D$84,0),IF(MZ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ369=1,NA369=0),NA371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NA$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NA$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NA$369=1,'Funding Plan'!$D$84,0),IF(NA$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NA369=1,NB369=0),NB371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NB$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NB$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NB$369=1,'Funding Plan'!$D$84,0),IF(NB$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NB369=1,NC369=0),NC371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NC$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NC$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NC$369=1,'Funding Plan'!$D$84,0),IF(NC$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NC369=1,ND369=0),ND371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(ND$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-ND$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(ND$369=1,'Funding Plan'!$D$84,0),IF(ND$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(ND369=1,NE369=0),NE371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NE$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NE$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NE$369=1,'Funding Plan'!$D$84,0),IF(NE$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NE369=1,NF369=0),NF371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NF$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NF$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NF$369=1,'Funding Plan'!$D$84,0),IF(NF$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NF369=1,NG369=0),NG371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NG$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NG$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NG$369=1,'Funding Plan'!$D$84,0),IF(NG$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NG369=1,NH369=0),NH371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NH$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NH$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NH$369=1,'Funding Plan'!$D$84,0),IF(NH$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NH369=1,NI369=0),NI371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NI$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NI$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NI$369=1,'Funding Plan'!$D$84,0),IF(NI$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0},{"$f":"-IF(AND(NI369=1,NJ369=0),NJ371,IF('Funding Plan'!$D$22=\"Equal Payment\",IF(NJ$369>0,-PPMT('Funding Plan'!$D$87/12,'Funding Plan'!$D$29-NJ$369+1,'Funding Plan'!$D$29,'Funding Plan'!$D$84),0),IF('Funding Plan'!$D$22=\"Municipal Bond\",IF(NJ$369=1,'Funding Plan'!$D$84,0),IF(NJ$369>0,IF('Funding Plan'!$D$29>0,'Funding Plan'!$D$84/'Funding Plan'!$D$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C371+C374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO371+BO374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA371+EA374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM371+GM374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY371+IY374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK371+LK374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(D367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(E367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(F367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(G367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(H367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(I367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(J367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(K367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(L367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(M367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(N367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(O367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(P367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Q367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(R367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(S367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(T367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(U367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(V367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(W367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(X367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Y367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(Z367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(AZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(BZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(CZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(DZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ED367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ER367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ES367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ET367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(EZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(FZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(GZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(HZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ID367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(II367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(IZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(JZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(KZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LL367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(LZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MD367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ME367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MK367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ML367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MM367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MN367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MO367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MP367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MQ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MR367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MS367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MT367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MU367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MV367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MW367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MX367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MY367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(MZ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NA367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NB367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NC367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(ND367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NE367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NF367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NG367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NH367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NI367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0},{"$f":"IF(NJ367>0,'Funding Plan'!$D$84*'Funding Plan'!$D$26,0)","v":0}]
[]
["Borrowed Funds #3","E"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!C351,IF('Funding Plan'!$E$25='Funding Schedule'!C352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!D351,IF('Funding Plan'!$E$25='Funding Schedule'!D352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!E351,IF('Funding Plan'!$E$25='Funding Schedule'!E352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!F351,IF('Funding Plan'!$E$25='Funding Schedule'!F352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!G351,IF('Funding Plan'!$E$25='Funding Schedule'!G352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!H351,IF('Funding Plan'!$E$25='Funding Schedule'!H352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!I351,IF('Funding Plan'!$E$25='Funding Schedule'!I352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!J351,IF('Funding Plan'!$E$25='Funding Schedule'!J352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!K351,IF('Funding Plan'!$E$25='Funding Schedule'!K352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!L351,IF('Funding Plan'!$E$25='Funding Schedule'!L352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!M351,IF('Funding Plan'!$E$25='Funding Schedule'!M352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!N351,IF('Funding Plan'!$E$25='Funding Schedule'!N352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!O351,IF('Funding Plan'!$E$25='Funding Schedule'!O352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!P351,IF('Funding Plan'!$E$25='Funding Schedule'!P352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!Q351,IF('Funding Plan'!$E$25='Funding Schedule'!Q352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!R351,IF('Funding Plan'!$E$25='Funding Schedule'!R352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!S351,IF('Funding Plan'!$E$25='Funding Schedule'!S352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!T351,IF('Funding Plan'!$E$25='Funding Schedule'!T352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!U351,IF('Funding Plan'!$E$25='Funding Schedule'!U352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!V351,IF('Funding Plan'!$E$25='Funding Schedule'!V352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!W351,IF('Funding Plan'!$E$25='Funding Schedule'!W352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!X351,IF('Funding Plan'!$E$25='Funding Schedule'!X352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!Y351,IF('Funding Plan'!$E$25='Funding Schedule'!Y352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!Z351,IF('Funding Plan'!$E$25='Funding Schedule'!Z352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AA351,IF('Funding Plan'!$E$25='Funding Schedule'!AA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AB351,IF('Funding Plan'!$E$25='Funding Schedule'!AB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AC351,IF('Funding Plan'!$E$25='Funding Schedule'!AC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AD351,IF('Funding Plan'!$E$25='Funding Schedule'!AD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AE351,IF('Funding Plan'!$E$25='Funding Schedule'!AE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AF351,IF('Funding Plan'!$E$25='Funding Schedule'!AF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AG351,IF('Funding Plan'!$E$25='Funding Schedule'!AG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AH351,IF('Funding Plan'!$E$25='Funding Schedule'!AH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AI351,IF('Funding Plan'!$E$25='Funding Schedule'!AI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AJ351,IF('Funding Plan'!$E$25='Funding Schedule'!AJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AK351,IF('Funding Plan'!$E$25='Funding Schedule'!AK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AL351,IF('Funding Plan'!$E$25='Funding Schedule'!AL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AM351,IF('Funding Plan'!$E$25='Funding Schedule'!AM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AN351,IF('Funding Plan'!$E$25='Funding Schedule'!AN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AO351,IF('Funding Plan'!$E$25='Funding Schedule'!AO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AP351,IF('Funding Plan'!$E$25='Funding Schedule'!AP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AQ351,IF('Funding Plan'!$E$25='Funding Schedule'!AQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AR351,IF('Funding Plan'!$E$25='Funding Schedule'!AR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AS351,IF('Funding Plan'!$E$25='Funding Schedule'!AS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AT351,IF('Funding Plan'!$E$25='Funding Schedule'!AT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AU351,IF('Funding Plan'!$E$25='Funding Schedule'!AU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AV351,IF('Funding Plan'!$E$25='Funding Schedule'!AV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AW351,IF('Funding Plan'!$E$25='Funding Schedule'!AW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AX351,IF('Funding Plan'!$E$25='Funding Schedule'!AX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AY351,IF('Funding Plan'!$E$25='Funding Schedule'!AY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!AZ351,IF('Funding Plan'!$E$25='Funding Schedule'!AZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BA351,IF('Funding Plan'!$E$25='Funding Schedule'!BA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BB351,IF('Funding Plan'!$E$25='Funding Schedule'!BB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BC351,IF('Funding Plan'!$E$25='Funding Schedule'!BC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BD351,IF('Funding Plan'!$E$25='Funding Schedule'!BD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BE351,IF('Funding Plan'!$E$25='Funding Schedule'!BE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BF351,IF('Funding Plan'!$E$25='Funding Schedule'!BF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BG351,IF('Funding Plan'!$E$25='Funding Schedule'!BG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BH351,IF('Funding Plan'!$E$25='Funding Schedule'!BH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BI351,IF('Funding Plan'!$E$25='Funding Schedule'!BI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BJ351,IF('Funding Plan'!$E$25='Funding Schedule'!BJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BK351,IF('Funding Plan'!$E$25='Funding Schedule'!BK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BL351,IF('Funding Plan'!$E$25='Funding Schedule'!BL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BM351,IF('Funding Plan'!$E$25='Funding Schedule'!BM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BN351,IF('Funding Plan'!$E$25='Funding Schedule'!BN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BO351,IF('Funding Plan'!$E$25='Funding Schedule'!BO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BP351,IF('Funding Plan'!$E$25='Funding Schedule'!BP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BQ351,IF('Funding Plan'!$E$25='Funding Schedule'!BQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BR351,IF('Funding Plan'!$E$25='Funding Schedule'!BR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BS351,IF('Funding Plan'!$E$25='Funding Schedule'!BS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BT351,IF('Funding Plan'!$E$25='Funding Schedule'!BT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BU351,IF('Funding Plan'!$E$25='Funding Schedule'!BU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BV351,IF('Funding Plan'!$E$25='Funding Schedule'!BV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BW351,IF('Funding Plan'!$E$25='Funding Schedule'!BW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BX351,IF('Funding Plan'!$E$25='Funding Schedule'!BX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BY351,IF('Funding Plan'!$E$25='Funding Schedule'!BY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!BZ351,IF('Funding Plan'!$E$25='Funding Schedule'!BZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CA351,IF('Funding Plan'!$E$25='Funding Schedule'!CA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CB351,IF('Funding Plan'!$E$25='Funding Schedule'!CB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CC351,IF('Funding Plan'!$E$25='Funding Schedule'!CC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CD351,IF('Funding Plan'!$E$25='Funding Schedule'!CD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CE351,IF('Funding Plan'!$E$25='Funding Schedule'!CE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CF351,IF('Funding Plan'!$E$25='Funding Schedule'!CF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CG351,IF('Funding Plan'!$E$25='Funding Schedule'!CG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CH351,IF('Funding Plan'!$E$25='Funding Schedule'!CH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CI351,IF('Funding Plan'!$E$25='Funding Schedule'!CI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CJ351,IF('Funding Plan'!$E$25='Funding Schedule'!CJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CK351,IF('Funding Plan'!$E$25='Funding Schedule'!CK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CL351,IF('Funding Plan'!$E$25='Funding Schedule'!CL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CM351,IF('Funding Plan'!$E$25='Funding Schedule'!CM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CN351,IF('Funding Plan'!$E$25='Funding Schedule'!CN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CO351,IF('Funding Plan'!$E$25='Funding Schedule'!CO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CP351,IF('Funding Plan'!$E$25='Funding Schedule'!CP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CQ351,IF('Funding Plan'!$E$25='Funding Schedule'!CQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CR351,IF('Funding Plan'!$E$25='Funding Schedule'!CR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CS351,IF('Funding Plan'!$E$25='Funding Schedule'!CS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CT351,IF('Funding Plan'!$E$25='Funding Schedule'!CT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CU351,IF('Funding Plan'!$E$25='Funding Schedule'!CU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CV351,IF('Funding Plan'!$E$25='Funding Schedule'!CV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CW351,IF('Funding Plan'!$E$25='Funding Schedule'!CW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CX351,IF('Funding Plan'!$E$25='Funding Schedule'!CX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CY351,IF('Funding Plan'!$E$25='Funding Schedule'!CY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!CZ351,IF('Funding Plan'!$E$25='Funding Schedule'!CZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DA351,IF('Funding Plan'!$E$25='Funding Schedule'!DA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DB351,IF('Funding Plan'!$E$25='Funding Schedule'!DB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DC351,IF('Funding Plan'!$E$25='Funding Schedule'!DC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DD351,IF('Funding Plan'!$E$25='Funding Schedule'!DD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DE351,IF('Funding Plan'!$E$25='Funding Schedule'!DE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DF351,IF('Funding Plan'!$E$25='Funding Schedule'!DF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DG351,IF('Funding Plan'!$E$25='Funding Schedule'!DG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DH351,IF('Funding Plan'!$E$25='Funding Schedule'!DH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DI351,IF('Funding Plan'!$E$25='Funding Schedule'!DI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DJ351,IF('Funding Plan'!$E$25='Funding Schedule'!DJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DK351,IF('Funding Plan'!$E$25='Funding Schedule'!DK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DL351,IF('Funding Plan'!$E$25='Funding Schedule'!DL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DM351,IF('Funding Plan'!$E$25='Funding Schedule'!DM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DN351,IF('Funding Plan'!$E$25='Funding Schedule'!DN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DO351,IF('Funding Plan'!$E$25='Funding Schedule'!DO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DP351,IF('Funding Plan'!$E$25='Funding Schedule'!DP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DQ351,IF('Funding Plan'!$E$25='Funding Schedule'!DQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DR351,IF('Funding Plan'!$E$25='Funding Schedule'!DR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DS351,IF('Funding Plan'!$E$25='Funding Schedule'!DS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DT351,IF('Funding Plan'!$E$25='Funding Schedule'!DT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DU351,IF('Funding Plan'!$E$25='Funding Schedule'!DU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DV351,IF('Funding Plan'!$E$25='Funding Schedule'!DV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DW351,IF('Funding Plan'!$E$25='Funding Schedule'!DW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DX351,IF('Funding Plan'!$E$25='Funding Schedule'!DX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DY351,IF('Funding Plan'!$E$25='Funding Schedule'!DY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!DZ351,IF('Funding Plan'!$E$25='Funding Schedule'!DZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EA351,IF('Funding Plan'!$E$25='Funding Schedule'!EA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EB351,IF('Funding Plan'!$E$25='Funding Schedule'!EB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EC351,IF('Funding Plan'!$E$25='Funding Schedule'!EC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ED351,IF('Funding Plan'!$E$25='Funding Schedule'!ED352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EE351,IF('Funding Plan'!$E$25='Funding Schedule'!EE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EF351,IF('Funding Plan'!$E$25='Funding Schedule'!EF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EG351,IF('Funding Plan'!$E$25='Funding Schedule'!EG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EH351,IF('Funding Plan'!$E$25='Funding Schedule'!EH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EI351,IF('Funding Plan'!$E$25='Funding Schedule'!EI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EJ351,IF('Funding Plan'!$E$25='Funding Schedule'!EJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EK351,IF('Funding Plan'!$E$25='Funding Schedule'!EK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EL351,IF('Funding Plan'!$E$25='Funding Schedule'!EL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EM351,IF('Funding Plan'!$E$25='Funding Schedule'!EM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EN351,IF('Funding Plan'!$E$25='Funding Schedule'!EN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EO351,IF('Funding Plan'!$E$25='Funding Schedule'!EO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EP351,IF('Funding Plan'!$E$25='Funding Schedule'!EP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EQ351,IF('Funding Plan'!$E$25='Funding Schedule'!EQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ER351,IF('Funding Plan'!$E$25='Funding Schedule'!ER352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ES351,IF('Funding Plan'!$E$25='Funding Schedule'!ES352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ET351,IF('Funding Plan'!$E$25='Funding Schedule'!ET352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EU351,IF('Funding Plan'!$E$25='Funding Schedule'!EU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EV351,IF('Funding Plan'!$E$25='Funding Schedule'!EV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EW351,IF('Funding Plan'!$E$25='Funding Schedule'!EW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EX351,IF('Funding Plan'!$E$25='Funding Schedule'!EX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EY351,IF('Funding Plan'!$E$25='Funding Schedule'!EY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!EZ351,IF('Funding Plan'!$E$25='Funding Schedule'!EZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FA351,IF('Funding Plan'!$E$25='Funding Schedule'!FA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FB351,IF('Funding Plan'!$E$25='Funding Schedule'!FB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FC351,IF('Funding Plan'!$E$25='Funding Schedule'!FC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FD351,IF('Funding Plan'!$E$25='Funding Schedule'!FD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FE351,IF('Funding Plan'!$E$25='Funding Schedule'!FE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FF351,IF('Funding Plan'!$E$25='Funding Schedule'!FF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FG351,IF('Funding Plan'!$E$25='Funding Schedule'!FG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FH351,IF('Funding Plan'!$E$25='Funding Schedule'!FH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FI351,IF('Funding Plan'!$E$25='Funding Schedule'!FI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FJ351,IF('Funding Plan'!$E$25='Funding Schedule'!FJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FK351,IF('Funding Plan'!$E$25='Funding Schedule'!FK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FL351,IF('Funding Plan'!$E$25='Funding Schedule'!FL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FM351,IF('Funding Plan'!$E$25='Funding Schedule'!FM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FN351,IF('Funding Plan'!$E$25='Funding Schedule'!FN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FO351,IF('Funding Plan'!$E$25='Funding Schedule'!FO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FP351,IF('Funding Plan'!$E$25='Funding Schedule'!FP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FQ351,IF('Funding Plan'!$E$25='Funding Schedule'!FQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FR351,IF('Funding Plan'!$E$25='Funding Schedule'!FR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FS351,IF('Funding Plan'!$E$25='Funding Schedule'!FS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FT351,IF('Funding Plan'!$E$25='Funding Schedule'!FT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FU351,IF('Funding Plan'!$E$25='Funding Schedule'!FU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FV351,IF('Funding Plan'!$E$25='Funding Schedule'!FV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FW351,IF('Funding Plan'!$E$25='Funding Schedule'!FW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FX351,IF('Funding Plan'!$E$25='Funding Schedule'!FX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FY351,IF('Funding Plan'!$E$25='Funding Schedule'!FY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!FZ351,IF('Funding Plan'!$E$25='Funding Schedule'!FZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GA351,IF('Funding Plan'!$E$25='Funding Schedule'!GA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GB351,IF('Funding Plan'!$E$25='Funding Schedule'!GB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GC351,IF('Funding Plan'!$E$25='Funding Schedule'!GC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GD351,IF('Funding Plan'!$E$25='Funding Schedule'!GD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GE351,IF('Funding Plan'!$E$25='Funding Schedule'!GE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GF351,IF('Funding Plan'!$E$25='Funding Schedule'!GF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GG351,IF('Funding Plan'!$E$25='Funding Schedule'!GG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GH351,IF('Funding Plan'!$E$25='Funding Schedule'!GH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GI351,IF('Funding Plan'!$E$25='Funding Schedule'!GI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GJ351,IF('Funding Plan'!$E$25='Funding Schedule'!GJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GK351,IF('Funding Plan'!$E$25='Funding Schedule'!GK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GL351,IF('Funding Plan'!$E$25='Funding Schedule'!GL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GM351,IF('Funding Plan'!$E$25='Funding Schedule'!GM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GN351,IF('Funding Plan'!$E$25='Funding Schedule'!GN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GO351,IF('Funding Plan'!$E$25='Funding Schedule'!GO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GP351,IF('Funding Plan'!$E$25='Funding Schedule'!GP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GQ351,IF('Funding Plan'!$E$25='Funding Schedule'!GQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GR351,IF('Funding Plan'!$E$25='Funding Schedule'!GR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GS351,IF('Funding Plan'!$E$25='Funding Schedule'!GS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GT351,IF('Funding Plan'!$E$25='Funding Schedule'!GT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GU351,IF('Funding Plan'!$E$25='Funding Schedule'!GU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GV351,IF('Funding Plan'!$E$25='Funding Schedule'!GV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GW351,IF('Funding Plan'!$E$25='Funding Schedule'!GW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GX351,IF('Funding Plan'!$E$25='Funding Schedule'!GX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GY351,IF('Funding Plan'!$E$25='Funding Schedule'!GY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!GZ351,IF('Funding Plan'!$E$25='Funding Schedule'!GZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HA351,IF('Funding Plan'!$E$25='Funding Schedule'!HA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HB351,IF('Funding Plan'!$E$25='Funding Schedule'!HB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HC351,IF('Funding Plan'!$E$25='Funding Schedule'!HC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HD351,IF('Funding Plan'!$E$25='Funding Schedule'!HD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HE351,IF('Funding Plan'!$E$25='Funding Schedule'!HE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HF351,IF('Funding Plan'!$E$25='Funding Schedule'!HF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HG351,IF('Funding Plan'!$E$25='Funding Schedule'!HG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HH351,IF('Funding Plan'!$E$25='Funding Schedule'!HH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HI351,IF('Funding Plan'!$E$25='Funding Schedule'!HI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HJ351,IF('Funding Plan'!$E$25='Funding Schedule'!HJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HK351,IF('Funding Plan'!$E$25='Funding Schedule'!HK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HL351,IF('Funding Plan'!$E$25='Funding Schedule'!HL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HM351,IF('Funding Plan'!$E$25='Funding Schedule'!HM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HN351,IF('Funding Plan'!$E$25='Funding Schedule'!HN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HO351,IF('Funding Plan'!$E$25='Funding Schedule'!HO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HP351,IF('Funding Plan'!$E$25='Funding Schedule'!HP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HQ351,IF('Funding Plan'!$E$25='Funding Schedule'!HQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HR351,IF('Funding Plan'!$E$25='Funding Schedule'!HR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HS351,IF('Funding Plan'!$E$25='Funding Schedule'!HS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HT351,IF('Funding Plan'!$E$25='Funding Schedule'!HT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HU351,IF('Funding Plan'!$E$25='Funding Schedule'!HU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HV351,IF('Funding Plan'!$E$25='Funding Schedule'!HV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HW351,IF('Funding Plan'!$E$25='Funding Schedule'!HW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HX351,IF('Funding Plan'!$E$25='Funding Schedule'!HX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HY351,IF('Funding Plan'!$E$25='Funding Schedule'!HY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!HZ351,IF('Funding Plan'!$E$25='Funding Schedule'!HZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IA351,IF('Funding Plan'!$E$25='Funding Schedule'!IA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IB351,IF('Funding Plan'!$E$25='Funding Schedule'!IB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IC351,IF('Funding Plan'!$E$25='Funding Schedule'!IC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ID351,IF('Funding Plan'!$E$25='Funding Schedule'!ID352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IE351,IF('Funding Plan'!$E$25='Funding Schedule'!IE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IF351,IF('Funding Plan'!$E$25='Funding Schedule'!IF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IG351,IF('Funding Plan'!$E$25='Funding Schedule'!IG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IH351,IF('Funding Plan'!$E$25='Funding Schedule'!IH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!II351,IF('Funding Plan'!$E$25='Funding Schedule'!II352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IJ351,IF('Funding Plan'!$E$25='Funding Schedule'!IJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IK351,IF('Funding Plan'!$E$25='Funding Schedule'!IK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IL351,IF('Funding Plan'!$E$25='Funding Schedule'!IL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IM351,IF('Funding Plan'!$E$25='Funding Schedule'!IM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IN351,IF('Funding Plan'!$E$25='Funding Schedule'!IN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IO351,IF('Funding Plan'!$E$25='Funding Schedule'!IO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IP351,IF('Funding Plan'!$E$25='Funding Schedule'!IP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IQ351,IF('Funding Plan'!$E$25='Funding Schedule'!IQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IR351,IF('Funding Plan'!$E$25='Funding Schedule'!IR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IS351,IF('Funding Plan'!$E$25='Funding Schedule'!IS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IT351,IF('Funding Plan'!$E$25='Funding Schedule'!IT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IU351,IF('Funding Plan'!$E$25='Funding Schedule'!IU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IV351,IF('Funding Plan'!$E$25='Funding Schedule'!IV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IW351,IF('Funding Plan'!$E$25='Funding Schedule'!IW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IX351,IF('Funding Plan'!$E$25='Funding Schedule'!IX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IY351,IF('Funding Plan'!$E$25='Funding Schedule'!IY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!IZ351,IF('Funding Plan'!$E$25='Funding Schedule'!IZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JA351,IF('Funding Plan'!$E$25='Funding Schedule'!JA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JB351,IF('Funding Plan'!$E$25='Funding Schedule'!JB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JC351,IF('Funding Plan'!$E$25='Funding Schedule'!JC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JD351,IF('Funding Plan'!$E$25='Funding Schedule'!JD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JE351,IF('Funding Plan'!$E$25='Funding Schedule'!JE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JF351,IF('Funding Plan'!$E$25='Funding Schedule'!JF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JG351,IF('Funding Plan'!$E$25='Funding Schedule'!JG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JH351,IF('Funding Plan'!$E$25='Funding Schedule'!JH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JI351,IF('Funding Plan'!$E$25='Funding Schedule'!JI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JJ351,IF('Funding Plan'!$E$25='Funding Schedule'!JJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JK351,IF('Funding Plan'!$E$25='Funding Schedule'!JK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JL351,IF('Funding Plan'!$E$25='Funding Schedule'!JL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JM351,IF('Funding Plan'!$E$25='Funding Schedule'!JM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JN351,IF('Funding Plan'!$E$25='Funding Schedule'!JN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JO351,IF('Funding Plan'!$E$25='Funding Schedule'!JO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JP351,IF('Funding Plan'!$E$25='Funding Schedule'!JP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JQ351,IF('Funding Plan'!$E$25='Funding Schedule'!JQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JR351,IF('Funding Plan'!$E$25='Funding Schedule'!JR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JS351,IF('Funding Plan'!$E$25='Funding Schedule'!JS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JT351,IF('Funding Plan'!$E$25='Funding Schedule'!JT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JU351,IF('Funding Plan'!$E$25='Funding Schedule'!JU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JV351,IF('Funding Plan'!$E$25='Funding Schedule'!JV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JW351,IF('Funding Plan'!$E$25='Funding Schedule'!JW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JX351,IF('Funding Plan'!$E$25='Funding Schedule'!JX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JY351,IF('Funding Plan'!$E$25='Funding Schedule'!JY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!JZ351,IF('Funding Plan'!$E$25='Funding Schedule'!JZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KA351,IF('Funding Plan'!$E$25='Funding Schedule'!KA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KB351,IF('Funding Plan'!$E$25='Funding Schedule'!KB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KC351,IF('Funding Plan'!$E$25='Funding Schedule'!KC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KD351,IF('Funding Plan'!$E$25='Funding Schedule'!KD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KE351,IF('Funding Plan'!$E$25='Funding Schedule'!KE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KF351,IF('Funding Plan'!$E$25='Funding Schedule'!KF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KG351,IF('Funding Plan'!$E$25='Funding Schedule'!KG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KH351,IF('Funding Plan'!$E$25='Funding Schedule'!KH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KI351,IF('Funding Plan'!$E$25='Funding Schedule'!KI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KJ351,IF('Funding Plan'!$E$25='Funding Schedule'!KJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KK351,IF('Funding Plan'!$E$25='Funding Schedule'!KK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KL351,IF('Funding Plan'!$E$25='Funding Schedule'!KL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KM351,IF('Funding Plan'!$E$25='Funding Schedule'!KM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KN351,IF('Funding Plan'!$E$25='Funding Schedule'!KN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KO351,IF('Funding Plan'!$E$25='Funding Schedule'!KO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KP351,IF('Funding Plan'!$E$25='Funding Schedule'!KP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KQ351,IF('Funding Plan'!$E$25='Funding Schedule'!KQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KR351,IF('Funding Plan'!$E$25='Funding Schedule'!KR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KS351,IF('Funding Plan'!$E$25='Funding Schedule'!KS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KT351,IF('Funding Plan'!$E$25='Funding Schedule'!KT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KU351,IF('Funding Plan'!$E$25='Funding Schedule'!KU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KV351,IF('Funding Plan'!$E$25='Funding Schedule'!KV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KW351,IF('Funding Plan'!$E$25='Funding Schedule'!KW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KX351,IF('Funding Plan'!$E$25='Funding Schedule'!KX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KY351,IF('Funding Plan'!$E$25='Funding Schedule'!KY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!KZ351,IF('Funding Plan'!$E$25='Funding Schedule'!KZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LA351,IF('Funding Plan'!$E$25='Funding Schedule'!LA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LB351,IF('Funding Plan'!$E$25='Funding Schedule'!LB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LC351,IF('Funding Plan'!$E$25='Funding Schedule'!LC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LD351,IF('Funding Plan'!$E$25='Funding Schedule'!LD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LE351,IF('Funding Plan'!$E$25='Funding Schedule'!LE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LF351,IF('Funding Plan'!$E$25='Funding Schedule'!LF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LG351,IF('Funding Plan'!$E$25='Funding Schedule'!LG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LH351,IF('Funding Plan'!$E$25='Funding Schedule'!LH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LI351,IF('Funding Plan'!$E$25='Funding Schedule'!LI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LJ351,IF('Funding Plan'!$E$25='Funding Schedule'!LJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LK351,IF('Funding Plan'!$E$25='Funding Schedule'!LK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LL351,IF('Funding Plan'!$E$25='Funding Schedule'!LL352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LM351,IF('Funding Plan'!$E$25='Funding Schedule'!LM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LN351,IF('Funding Plan'!$E$25='Funding Schedule'!LN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LO351,IF('Funding Plan'!$E$25='Funding Schedule'!LO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LP351,IF('Funding Plan'!$E$25='Funding Schedule'!LP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LQ351,IF('Funding Plan'!$E$25='Funding Schedule'!LQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LR351,IF('Funding Plan'!$E$25='Funding Schedule'!LR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LS351,IF('Funding Plan'!$E$25='Funding Schedule'!LS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LT351,IF('Funding Plan'!$E$25='Funding Schedule'!LT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LU351,IF('Funding Plan'!$E$25='Funding Schedule'!LU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LV351,IF('Funding Plan'!$E$25='Funding Schedule'!LV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LW351,IF('Funding Plan'!$E$25='Funding Schedule'!LW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LX351,IF('Funding Plan'!$E$25='Funding Schedule'!LX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LY351,IF('Funding Plan'!$E$25='Funding Schedule'!LY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!LZ351,IF('Funding Plan'!$E$25='Funding Schedule'!LZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MA351,IF('Funding Plan'!$E$25='Funding Schedule'!MA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MB351,IF('Funding Plan'!$E$25='Funding Schedule'!MB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MC351,IF('Funding Plan'!$E$25='Funding Schedule'!MC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MD351,IF('Funding Plan'!$E$25='Funding Schedule'!MD352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ME351,IF('Funding Plan'!$E$25='Funding Schedule'!ME352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MF351,IF('Funding Plan'!$E$25='Funding Schedule'!MF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MG351,IF('Funding Plan'!$E$25='Funding Schedule'!MG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MH351,IF('Funding Plan'!$E$25='Funding Schedule'!MH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MI351,IF('Funding Plan'!$E$25='Funding Schedule'!MI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MJ351,IF('Funding Plan'!$E$25='Funding Schedule'!MJ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MK351,IF('Funding Plan'!$E$25='Funding Schedule'!MK352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ML351,IF('Funding Plan'!$E$25='Funding Schedule'!ML352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MM351,IF('Funding Plan'!$E$25='Funding Schedule'!MM352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MN351,IF('Funding Plan'!$E$25='Funding Schedule'!MN352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MO351,IF('Funding Plan'!$E$25='Funding Schedule'!MO352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MP351,IF('Funding Plan'!$E$25='Funding Schedule'!MP352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MQ351,IF('Funding Plan'!$E$25='Funding Schedule'!MQ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MR351,IF('Funding Plan'!$E$25='Funding Schedule'!MR352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MS351,IF('Funding Plan'!$E$25='Funding Schedule'!MS352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MT351,IF('Funding Plan'!$E$25='Funding Schedule'!MT352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MU351,IF('Funding Plan'!$E$25='Funding Schedule'!MU352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MV351,IF('Funding Plan'!$E$25='Funding Schedule'!MV352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MW351,IF('Funding Plan'!$E$25='Funding Schedule'!MW352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MX351,IF('Funding Plan'!$E$25='Funding Schedule'!MX352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MY351,IF('Funding Plan'!$E$25='Funding Schedule'!MY352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!MZ351,IF('Funding Plan'!$E$25='Funding Schedule'!MZ352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NA351,IF('Funding Plan'!$E$25='Funding Schedule'!NA352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NB351,IF('Funding Plan'!$E$25='Funding Schedule'!NB352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NC351,IF('Funding Plan'!$E$25='Funding Schedule'!NC352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!ND351,IF('Funding Plan'!$E$25='Funding Schedule'!ND352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NE351,IF('Funding Plan'!$E$25='Funding Schedule'!NE352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NF351,IF('Funding Plan'!$E$25='Funding Schedule'!NF352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NG351,IF('Funding Plan'!$E$25='Funding Schedule'!NG352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NH351,IF('Funding Plan'!$E$25='Funding Schedule'!NH352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NI351,IF('Funding Plan'!$E$25='Funding Schedule'!NI352,'Funding Plan'!$E$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$E$286='Funding Schedule'!NJ351,IF('Funding Plan'!$E$25='Funding Schedule'!NJ352,'Funding Plan'!$E$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(D379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(E379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(F379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(G379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(H379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(I379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(J379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(K379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(L379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(M379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(N379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(O379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(P379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Q379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(R379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(S379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(T379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(U379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(V379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(W379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(X379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Y379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(Z379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(AZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(BZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(CZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(DZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ED379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ER379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ES379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ET379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(EZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(FZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(GZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(HZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ID379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(II379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(IZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(JZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(KZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LL379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(LZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MD379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ME379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MJ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MK379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ML379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MM379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MN379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MO379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MP379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MQ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MR379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MS379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MT379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MU379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MV379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MW379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MX379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MY379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(MZ379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NA379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NB379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NC379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(ND379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NE379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NF379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NG379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NH379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NI379>0,+'Funding Plan'!$E$29,0)","v":0},{"$f":"IF(NJ379>0,+'Funding Plan'!$E$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B381>0,B381-1,IF(B380>0,B380,0))","v":0},{"$f":"IF(C381>0,C381-1,IF(C380>0,C380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO381>0,BO381-1,IF(BO380>0,BO380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA381>0,EA381-1,IF(EA380>0,EA380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM381>0,GM381-1,IF(GM380>0,GM380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY381>0,IY381-1,IF(IY380>0,IY380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK381>0,LK381-1,IF(LK380>0,LK380,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B387>0,B387,C379)","v":0},{"$f":"IF(C387>0,C387,D379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO387>0,BO387,BP379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA387>0,EA387,EB379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM387>0,GM387,GN379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY387>0,IY387,IZ379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK387>0,LK387,LL379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$381=1,0,-B383*'Funding Plan'!$E$87/12),-B383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$381=1,0,-C383*'Funding Plan'!$E$87/12),-C383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$381=1,0,-D383*'Funding Plan'!$E$87/12),-D383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$381=1,0,-E383*'Funding Plan'!$E$87/12),-E383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$381=1,0,-F383*'Funding Plan'!$E$87/12),-F383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$381=1,0,-G383*'Funding Plan'!$E$87/12),-G383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$381=1,0,-H383*'Funding Plan'!$E$87/12),-H383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$381=1,0,-I383*'Funding Plan'!$E$87/12),-I383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$381=1,0,-J383*'Funding Plan'!$E$87/12),-J383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$381=1,0,-K383*'Funding Plan'!$E$87/12),-K383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$381=1,0,-L383*'Funding Plan'!$E$87/12),-L383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$381=1,0,-M383*'Funding Plan'!$E$87/12),-M383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$381=1,0,-N383*'Funding Plan'!$E$87/12),-N383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$381=1,0,-O383*'Funding Plan'!$E$87/12),-O383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$381=1,0,-P383*'Funding Plan'!$E$87/12),-P383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$381=1,0,-Q383*'Funding Plan'!$E$87/12),-Q383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$381=1,0,-R383*'Funding Plan'!$E$87/12),-R383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$381=1,0,-S383*'Funding Plan'!$E$87/12),-S383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$381=1,0,-T383*'Funding Plan'!$E$87/12),-T383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$381=1,0,-U383*'Funding Plan'!$E$87/12),-U383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$381=1,0,-V383*'Funding Plan'!$E$87/12),-V383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$381=1,0,-W383*'Funding Plan'!$E$87/12),-W383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$381=1,0,-X383*'Funding Plan'!$E$87/12),-X383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$381=1,0,-Y383*'Funding Plan'!$E$87/12),-Y383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$381=1,0,-Z383*'Funding Plan'!$E$87/12),-Z383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$381=1,0,-AA383*'Funding Plan'!$E$87/12),-AA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$381=1,0,-AB383*'Funding Plan'!$E$87/12),-AB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$381=1,0,-AC383*'Funding Plan'!$E$87/12),-AC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$381=1,0,-AD383*'Funding Plan'!$E$87/12),-AD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$381=1,0,-AE383*'Funding Plan'!$E$87/12),-AE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$381=1,0,-AF383*'Funding Plan'!$E$87/12),-AF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$381=1,0,-AG383*'Funding Plan'!$E$87/12),-AG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$381=1,0,-AH383*'Funding Plan'!$E$87/12),-AH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$381=1,0,-AI383*'Funding Plan'!$E$87/12),-AI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$381=1,0,-AJ383*'Funding Plan'!$E$87/12),-AJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$381=1,0,-AK383*'Funding Plan'!$E$87/12),-AK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$381=1,0,-AL383*'Funding Plan'!$E$87/12),-AL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$381=1,0,-AM383*'Funding Plan'!$E$87/12),-AM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$381=1,0,-AN383*'Funding Plan'!$E$87/12),-AN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$381=1,0,-AO383*'Funding Plan'!$E$87/12),-AO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$381=1,0,-AP383*'Funding Plan'!$E$87/12),-AP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$381=1,0,-AQ383*'Funding Plan'!$E$87/12),-AQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$381=1,0,-AR383*'Funding Plan'!$E$87/12),-AR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$381=1,0,-AS383*'Funding Plan'!$E$87/12),-AS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$381=1,0,-AT383*'Funding Plan'!$E$87/12),-AT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$381=1,0,-AU383*'Funding Plan'!$E$87/12),-AU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$381=1,0,-AV383*'Funding Plan'!$E$87/12),-AV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$381=1,0,-AW383*'Funding Plan'!$E$87/12),-AW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$381=1,0,-AX383*'Funding Plan'!$E$87/12),-AX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$381=1,0,-AY383*'Funding Plan'!$E$87/12),-AY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$381=1,0,-AZ383*'Funding Plan'!$E$87/12),-AZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$381=1,0,-BA383*'Funding Plan'!$E$87/12),-BA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$381=1,0,-BB383*'Funding Plan'!$E$87/12),-BB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$381=1,0,-BC383*'Funding Plan'!$E$87/12),-BC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$381=1,0,-BD383*'Funding Plan'!$E$87/12),-BD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$381=1,0,-BE383*'Funding Plan'!$E$87/12),-BE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$381=1,0,-BF383*'Funding Plan'!$E$87/12),-BF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$381=1,0,-BG383*'Funding Plan'!$E$87/12),-BG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$381=1,0,-BH383*'Funding Plan'!$E$87/12),-BH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$381=1,0,-BI383*'Funding Plan'!$E$87/12),-BI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$381=1,0,-BJ383*'Funding Plan'!$E$87/12),-BJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$381=1,0,-BK383*'Funding Plan'!$E$87/12),-BK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$381=1,0,-BL383*'Funding Plan'!$E$87/12),-BL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$381=1,0,-BM383*'Funding Plan'!$E$87/12),-BM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$381=1,0,-BN383*'Funding Plan'!$E$87/12),-BN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$381=1,0,-BO383*'Funding Plan'!$E$87/12),-BO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$381=1,0,-BP383*'Funding Plan'!$E$87/12),-BP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$381=1,0,-BQ383*'Funding Plan'!$E$87/12),-BQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$381=1,0,-BR383*'Funding Plan'!$E$87/12),-BR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$381=1,0,-BS383*'Funding Plan'!$E$87/12),-BS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$381=1,0,-BT383*'Funding Plan'!$E$87/12),-BT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$381=1,0,-BU383*'Funding Plan'!$E$87/12),-BU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$381=1,0,-BV383*'Funding Plan'!$E$87/12),-BV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$381=1,0,-BW383*'Funding Plan'!$E$87/12),-BW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$381=1,0,-BX383*'Funding Plan'!$E$87/12),-BX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$381=1,0,-BY383*'Funding Plan'!$E$87/12),-BY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$381=1,0,-BZ383*'Funding Plan'!$E$87/12),-BZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$381=1,0,-CA383*'Funding Plan'!$E$87/12),-CA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$381=1,0,-CB383*'Funding Plan'!$E$87/12),-CB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$381=1,0,-CC383*'Funding Plan'!$E$87/12),-CC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$381=1,0,-CD383*'Funding Plan'!$E$87/12),-CD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$381=1,0,-CE383*'Funding Plan'!$E$87/12),-CE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$381=1,0,-CF383*'Funding Plan'!$E$87/12),-CF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$381=1,0,-CG383*'Funding Plan'!$E$87/12),-CG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$381=1,0,-CH383*'Funding Plan'!$E$87/12),-CH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$381=1,0,-CI383*'Funding Plan'!$E$87/12),-CI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$381=1,0,-CJ383*'Funding Plan'!$E$87/12),-CJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$381=1,0,-CK383*'Funding Plan'!$E$87/12),-CK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$381=1,0,-CL383*'Funding Plan'!$E$87/12),-CL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$381=1,0,-CM383*'Funding Plan'!$E$87/12),-CM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$381=1,0,-CN383*'Funding Plan'!$E$87/12),-CN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$381=1,0,-CO383*'Funding Plan'!$E$87/12),-CO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$381=1,0,-CP383*'Funding Plan'!$E$87/12),-CP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$381=1,0,-CQ383*'Funding Plan'!$E$87/12),-CQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$381=1,0,-CR383*'Funding Plan'!$E$87/12),-CR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$381=1,0,-CS383*'Funding Plan'!$E$87/12),-CS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$381=1,0,-CT383*'Funding Plan'!$E$87/12),-CT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$381=1,0,-CU383*'Funding Plan'!$E$87/12),-CU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$381=1,0,-CV383*'Funding Plan'!$E$87/12),-CV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$381=1,0,-CW383*'Funding Plan'!$E$87/12),-CW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$381=1,0,-CX383*'Funding Plan'!$E$87/12),-CX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$381=1,0,-CY383*'Funding Plan'!$E$87/12),-CY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$381=1,0,-CZ383*'Funding Plan'!$E$87/12),-CZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$381=1,0,-DA383*'Funding Plan'!$E$87/12),-DA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$381=1,0,-DB383*'Funding Plan'!$E$87/12),-DB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$381=1,0,-DC383*'Funding Plan'!$E$87/12),-DC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$381=1,0,-DD383*'Funding Plan'!$E$87/12),-DD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$381=1,0,-DE383*'Funding Plan'!$E$87/12),-DE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$381=1,0,-DF383*'Funding Plan'!$E$87/12),-DF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$381=1,0,-DG383*'Funding Plan'!$E$87/12),-DG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$381=1,0,-DH383*'Funding Plan'!$E$87/12),-DH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$381=1,0,-DI383*'Funding Plan'!$E$87/12),-DI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$381=1,0,-DJ383*'Funding Plan'!$E$87/12),-DJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$381=1,0,-DK383*'Funding Plan'!$E$87/12),-DK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$381=1,0,-DL383*'Funding Plan'!$E$87/12),-DL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$381=1,0,-DM383*'Funding Plan'!$E$87/12),-DM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$381=1,0,-DN383*'Funding Plan'!$E$87/12),-DN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$381=1,0,-DO383*'Funding Plan'!$E$87/12),-DO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$381=1,0,-DP383*'Funding Plan'!$E$87/12),-DP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$381=1,0,-DQ383*'Funding Plan'!$E$87/12),-DQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$381=1,0,-DR383*'Funding Plan'!$E$87/12),-DR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$381=1,0,-DS383*'Funding Plan'!$E$87/12),-DS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$381=1,0,-DT383*'Funding Plan'!$E$87/12),-DT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$381=1,0,-DU383*'Funding Plan'!$E$87/12),-DU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$381=1,0,-DV383*'Funding Plan'!$E$87/12),-DV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$381=1,0,-DW383*'Funding Plan'!$E$87/12),-DW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$381=1,0,-DX383*'Funding Plan'!$E$87/12),-DX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$381=1,0,-DY383*'Funding Plan'!$E$87/12),-DY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$381=1,0,-DZ383*'Funding Plan'!$E$87/12),-DZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$381=1,0,-EA383*'Funding Plan'!$E$87/12),-EA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$381=1,0,-EB383*'Funding Plan'!$E$87/12),-EB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$381=1,0,-EC383*'Funding Plan'!$E$87/12),-EC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$381=1,0,-ED383*'Funding Plan'!$E$87/12),-ED383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$381=1,0,-EE383*'Funding Plan'!$E$87/12),-EE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$381=1,0,-EF383*'Funding Plan'!$E$87/12),-EF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$381=1,0,-EG383*'Funding Plan'!$E$87/12),-EG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$381=1,0,-EH383*'Funding Plan'!$E$87/12),-EH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$381=1,0,-EI383*'Funding Plan'!$E$87/12),-EI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$381=1,0,-EJ383*'Funding Plan'!$E$87/12),-EJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$381=1,0,-EK383*'Funding Plan'!$E$87/12),-EK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$381=1,0,-EL383*'Funding Plan'!$E$87/12),-EL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$381=1,0,-EM383*'Funding Plan'!$E$87/12),-EM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$381=1,0,-EN383*'Funding Plan'!$E$87/12),-EN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$381=1,0,-EO383*'Funding Plan'!$E$87/12),-EO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$381=1,0,-EP383*'Funding Plan'!$E$87/12),-EP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$381=1,0,-EQ383*'Funding Plan'!$E$87/12),-EQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$381=1,0,-ER383*'Funding Plan'!$E$87/12),-ER383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$381=1,0,-ES383*'Funding Plan'!$E$87/12),-ES383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$381=1,0,-ET383*'Funding Plan'!$E$87/12),-ET383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$381=1,0,-EU383*'Funding Plan'!$E$87/12),-EU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$381=1,0,-EV383*'Funding Plan'!$E$87/12),-EV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$381=1,0,-EW383*'Funding Plan'!$E$87/12),-EW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$381=1,0,-EX383*'Funding Plan'!$E$87/12),-EX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$381=1,0,-EY383*'Funding Plan'!$E$87/12),-EY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$381=1,0,-EZ383*'Funding Plan'!$E$87/12),-EZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$381=1,0,-FA383*'Funding Plan'!$E$87/12),-FA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$381=1,0,-FB383*'Funding Plan'!$E$87/12),-FB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$381=1,0,-FC383*'Funding Plan'!$E$87/12),-FC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$381=1,0,-FD383*'Funding Plan'!$E$87/12),-FD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$381=1,0,-FE383*'Funding Plan'!$E$87/12),-FE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$381=1,0,-FF383*'Funding Plan'!$E$87/12),-FF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$381=1,0,-FG383*'Funding Plan'!$E$87/12),-FG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$381=1,0,-FH383*'Funding Plan'!$E$87/12),-FH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$381=1,0,-FI383*'Funding Plan'!$E$87/12),-FI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$381=1,0,-FJ383*'Funding Plan'!$E$87/12),-FJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$381=1,0,-FK383*'Funding Plan'!$E$87/12),-FK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$381=1,0,-FL383*'Funding Plan'!$E$87/12),-FL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$381=1,0,-FM383*'Funding Plan'!$E$87/12),-FM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$381=1,0,-FN383*'Funding Plan'!$E$87/12),-FN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$381=1,0,-FO383*'Funding Plan'!$E$87/12),-FO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$381=1,0,-FP383*'Funding Plan'!$E$87/12),-FP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$381=1,0,-FQ383*'Funding Plan'!$E$87/12),-FQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$381=1,0,-FR383*'Funding Plan'!$E$87/12),-FR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$381=1,0,-FS383*'Funding Plan'!$E$87/12),-FS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$381=1,0,-FT383*'Funding Plan'!$E$87/12),-FT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$381=1,0,-FU383*'Funding Plan'!$E$87/12),-FU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$381=1,0,-FV383*'Funding Plan'!$E$87/12),-FV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$381=1,0,-FW383*'Funding Plan'!$E$87/12),-FW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$381=1,0,-FX383*'Funding Plan'!$E$87/12),-FX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$381=1,0,-FY383*'Funding Plan'!$E$87/12),-FY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$381=1,0,-FZ383*'Funding Plan'!$E$87/12),-FZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$381=1,0,-GA383*'Funding Plan'!$E$87/12),-GA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$381=1,0,-GB383*'Funding Plan'!$E$87/12),-GB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$381=1,0,-GC383*'Funding Plan'!$E$87/12),-GC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$381=1,0,-GD383*'Funding Plan'!$E$87/12),-GD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$381=1,0,-GE383*'Funding Plan'!$E$87/12),-GE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$381=1,0,-GF383*'Funding Plan'!$E$87/12),-GF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$381=1,0,-GG383*'Funding Plan'!$E$87/12),-GG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$381=1,0,-GH383*'Funding Plan'!$E$87/12),-GH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$381=1,0,-GI383*'Funding Plan'!$E$87/12),-GI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$381=1,0,-GJ383*'Funding Plan'!$E$87/12),-GJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$381=1,0,-GK383*'Funding Plan'!$E$87/12),-GK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$381=1,0,-GL383*'Funding Plan'!$E$87/12),-GL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$381=1,0,-GM383*'Funding Plan'!$E$87/12),-GM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$381=1,0,-GN383*'Funding Plan'!$E$87/12),-GN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$381=1,0,-GO383*'Funding Plan'!$E$87/12),-GO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$381=1,0,-GP383*'Funding Plan'!$E$87/12),-GP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$381=1,0,-GQ383*'Funding Plan'!$E$87/12),-GQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$381=1,0,-GR383*'Funding Plan'!$E$87/12),-GR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$381=1,0,-GS383*'Funding Plan'!$E$87/12),-GS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$381=1,0,-GT383*'Funding Plan'!$E$87/12),-GT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$381=1,0,-GU383*'Funding Plan'!$E$87/12),-GU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$381=1,0,-GV383*'Funding Plan'!$E$87/12),-GV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$381=1,0,-GW383*'Funding Plan'!$E$87/12),-GW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$381=1,0,-GX383*'Funding Plan'!$E$87/12),-GX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$381=1,0,-GY383*'Funding Plan'!$E$87/12),-GY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$381=1,0,-GZ383*'Funding Plan'!$E$87/12),-GZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$381=1,0,-HA383*'Funding Plan'!$E$87/12),-HA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$381=1,0,-HB383*'Funding Plan'!$E$87/12),-HB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$381=1,0,-HC383*'Funding Plan'!$E$87/12),-HC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$381=1,0,-HD383*'Funding Plan'!$E$87/12),-HD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$381=1,0,-HE383*'Funding Plan'!$E$87/12),-HE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$381=1,0,-HF383*'Funding Plan'!$E$87/12),-HF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$381=1,0,-HG383*'Funding Plan'!$E$87/12),-HG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$381=1,0,-HH383*'Funding Plan'!$E$87/12),-HH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$381=1,0,-HI383*'Funding Plan'!$E$87/12),-HI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$381=1,0,-HJ383*'Funding Plan'!$E$87/12),-HJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$381=1,0,-HK383*'Funding Plan'!$E$87/12),-HK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$381=1,0,-HL383*'Funding Plan'!$E$87/12),-HL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$381=1,0,-HM383*'Funding Plan'!$E$87/12),-HM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$381=1,0,-HN383*'Funding Plan'!$E$87/12),-HN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$381=1,0,-HO383*'Funding Plan'!$E$87/12),-HO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$381=1,0,-HP383*'Funding Plan'!$E$87/12),-HP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$381=1,0,-HQ383*'Funding Plan'!$E$87/12),-HQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$381=1,0,-HR383*'Funding Plan'!$E$87/12),-HR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$381=1,0,-HS383*'Funding Plan'!$E$87/12),-HS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$381=1,0,-HT383*'Funding Plan'!$E$87/12),-HT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$381=1,0,-HU383*'Funding Plan'!$E$87/12),-HU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$381=1,0,-HV383*'Funding Plan'!$E$87/12),-HV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$381=1,0,-HW383*'Funding Plan'!$E$87/12),-HW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$381=1,0,-HX383*'Funding Plan'!$E$87/12),-HX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$381=1,0,-HY383*'Funding Plan'!$E$87/12),-HY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$381=1,0,-HZ383*'Funding Plan'!$E$87/12),-HZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$381=1,0,-IA383*'Funding Plan'!$E$87/12),-IA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$381=1,0,-IB383*'Funding Plan'!$E$87/12),-IB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$381=1,0,-IC383*'Funding Plan'!$E$87/12),-IC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$381=1,0,-ID383*'Funding Plan'!$E$87/12),-ID383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$381=1,0,-IE383*'Funding Plan'!$E$87/12),-IE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$381=1,0,-IF383*'Funding Plan'!$E$87/12),-IF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$381=1,0,-IG383*'Funding Plan'!$E$87/12),-IG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$381=1,0,-IH383*'Funding Plan'!$E$87/12),-IH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$381=1,0,-II383*'Funding Plan'!$E$87/12),-II383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$381=1,0,-IJ383*'Funding Plan'!$E$87/12),-IJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$381=1,0,-IK383*'Funding Plan'!$E$87/12),-IK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$381=1,0,-IL383*'Funding Plan'!$E$87/12),-IL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$381=1,0,-IM383*'Funding Plan'!$E$87/12),-IM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$381=1,0,-IN383*'Funding Plan'!$E$87/12),-IN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$381=1,0,-IO383*'Funding Plan'!$E$87/12),-IO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$381=1,0,-IP383*'Funding Plan'!$E$87/12),-IP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$381=1,0,-IQ383*'Funding Plan'!$E$87/12),-IQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$381=1,0,-IR383*'Funding Plan'!$E$87/12),-IR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$381=1,0,-IS383*'Funding Plan'!$E$87/12),-IS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$381=1,0,-IT383*'Funding Plan'!$E$87/12),-IT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$381=1,0,-IU383*'Funding Plan'!$E$87/12),-IU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$381=1,0,-IV383*'Funding Plan'!$E$87/12),-IV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$381=1,0,-IW383*'Funding Plan'!$E$87/12),-IW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$381=1,0,-IX383*'Funding Plan'!$E$87/12),-IX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$381=1,0,-IY383*'Funding Plan'!$E$87/12),-IY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$381=1,0,-IZ383*'Funding Plan'!$E$87/12),-IZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$381=1,0,-JA383*'Funding Plan'!$E$87/12),-JA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$381=1,0,-JB383*'Funding Plan'!$E$87/12),-JB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$381=1,0,-JC383*'Funding Plan'!$E$87/12),-JC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$381=1,0,-JD383*'Funding Plan'!$E$87/12),-JD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$381=1,0,-JE383*'Funding Plan'!$E$87/12),-JE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$381=1,0,-JF383*'Funding Plan'!$E$87/12),-JF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$381=1,0,-JG383*'Funding Plan'!$E$87/12),-JG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$381=1,0,-JH383*'Funding Plan'!$E$87/12),-JH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$381=1,0,-JI383*'Funding Plan'!$E$87/12),-JI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$381=1,0,-JJ383*'Funding Plan'!$E$87/12),-JJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$381=1,0,-JK383*'Funding Plan'!$E$87/12),-JK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$381=1,0,-JL383*'Funding Plan'!$E$87/12),-JL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$381=1,0,-JM383*'Funding Plan'!$E$87/12),-JM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$381=1,0,-JN383*'Funding Plan'!$E$87/12),-JN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$381=1,0,-JO383*'Funding Plan'!$E$87/12),-JO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$381=1,0,-JP383*'Funding Plan'!$E$87/12),-JP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$381=1,0,-JQ383*'Funding Plan'!$E$87/12),-JQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$381=1,0,-JR383*'Funding Plan'!$E$87/12),-JR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$381=1,0,-JS383*'Funding Plan'!$E$87/12),-JS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$381=1,0,-JT383*'Funding Plan'!$E$87/12),-JT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$381=1,0,-JU383*'Funding Plan'!$E$87/12),-JU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$381=1,0,-JV383*'Funding Plan'!$E$87/12),-JV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$381=1,0,-JW383*'Funding Plan'!$E$87/12),-JW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$381=1,0,-JX383*'Funding Plan'!$E$87/12),-JX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$381=1,0,-JY383*'Funding Plan'!$E$87/12),-JY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$381=1,0,-JZ383*'Funding Plan'!$E$87/12),-JZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$381=1,0,-KA383*'Funding Plan'!$E$87/12),-KA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$381=1,0,-KB383*'Funding Plan'!$E$87/12),-KB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$381=1,0,-KC383*'Funding Plan'!$E$87/12),-KC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$381=1,0,-KD383*'Funding Plan'!$E$87/12),-KD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$381=1,0,-KE383*'Funding Plan'!$E$87/12),-KE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$381=1,0,-KF383*'Funding Plan'!$E$87/12),-KF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$381=1,0,-KG383*'Funding Plan'!$E$87/12),-KG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$381=1,0,-KH383*'Funding Plan'!$E$87/12),-KH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$381=1,0,-KI383*'Funding Plan'!$E$87/12),-KI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$381=1,0,-KJ383*'Funding Plan'!$E$87/12),-KJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$381=1,0,-KK383*'Funding Plan'!$E$87/12),-KK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$381=1,0,-KL383*'Funding Plan'!$E$87/12),-KL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$381=1,0,-KM383*'Funding Plan'!$E$87/12),-KM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$381=1,0,-KN383*'Funding Plan'!$E$87/12),-KN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$381=1,0,-KO383*'Funding Plan'!$E$87/12),-KO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$381=1,0,-KP383*'Funding Plan'!$E$87/12),-KP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$381=1,0,-KQ383*'Funding Plan'!$E$87/12),-KQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$381=1,0,-KR383*'Funding Plan'!$E$87/12),-KR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$381=1,0,-KS383*'Funding Plan'!$E$87/12),-KS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$381=1,0,-KT383*'Funding Plan'!$E$87/12),-KT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$381=1,0,-KU383*'Funding Plan'!$E$87/12),-KU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$381=1,0,-KV383*'Funding Plan'!$E$87/12),-KV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$381=1,0,-KW383*'Funding Plan'!$E$87/12),-KW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$381=1,0,-KX383*'Funding Plan'!$E$87/12),-KX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$381=1,0,-KY383*'Funding Plan'!$E$87/12),-KY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$381=1,0,-KZ383*'Funding Plan'!$E$87/12),-KZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$381=1,0,-LA383*'Funding Plan'!$E$87/12),-LA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$381=1,0,-LB383*'Funding Plan'!$E$87/12),-LB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$381=1,0,-LC383*'Funding Plan'!$E$87/12),-LC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$381=1,0,-LD383*'Funding Plan'!$E$87/12),-LD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$381=1,0,-LE383*'Funding Plan'!$E$87/12),-LE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$381=1,0,-LF383*'Funding Plan'!$E$87/12),-LF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$381=1,0,-LG383*'Funding Plan'!$E$87/12),-LG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$381=1,0,-LH383*'Funding Plan'!$E$87/12),-LH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$381=1,0,-LI383*'Funding Plan'!$E$87/12),-LI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$381=1,0,-LJ383*'Funding Plan'!$E$87/12),-LJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$381=1,0,-LK383*'Funding Plan'!$E$87/12),-LK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$381=1,0,-LL383*'Funding Plan'!$E$87/12),-LL383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$381=1,0,-LM383*'Funding Plan'!$E$87/12),-LM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$381=1,0,-LN383*'Funding Plan'!$E$87/12),-LN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$381=1,0,-LO383*'Funding Plan'!$E$87/12),-LO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$381=1,0,-LP383*'Funding Plan'!$E$87/12),-LP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$381=1,0,-LQ383*'Funding Plan'!$E$87/12),-LQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$381=1,0,-LR383*'Funding Plan'!$E$87/12),-LR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$381=1,0,-LS383*'Funding Plan'!$E$87/12),-LS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$381=1,0,-LT383*'Funding Plan'!$E$87/12),-LT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$381=1,0,-LU383*'Funding Plan'!$E$87/12),-LU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$381=1,0,-LV383*'Funding Plan'!$E$87/12),-LV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$381=1,0,-LW383*'Funding Plan'!$E$87/12),-LW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$381=1,0,-LX383*'Funding Plan'!$E$87/12),-LX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$381=1,0,-LY383*'Funding Plan'!$E$87/12),-LY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$381=1,0,-LZ383*'Funding Plan'!$E$87/12),-LZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$381=1,0,-MA383*'Funding Plan'!$E$87/12),-MA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$381=1,0,-MB383*'Funding Plan'!$E$87/12),-MB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$381=1,0,-MC383*'Funding Plan'!$E$87/12),-MC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$381=1,0,-MD383*'Funding Plan'!$E$87/12),-MD383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$381=1,0,-ME383*'Funding Plan'!$E$87/12),-ME383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$381=1,0,-MF383*'Funding Plan'!$E$87/12),-MF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$381=1,0,-MG383*'Funding Plan'!$E$87/12),-MG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$381=1,0,-MH383*'Funding Plan'!$E$87/12),-MH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$381=1,0,-MI383*'Funding Plan'!$E$87/12),-MI383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$381=1,0,-MJ383*'Funding Plan'!$E$87/12),-MJ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$381=1,0,-MK383*'Funding Plan'!$E$87/12),-MK383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$381=1,0,-ML383*'Funding Plan'!$E$87/12),-ML383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$381=1,0,-MM383*'Funding Plan'!$E$87/12),-MM383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$381=1,0,-MN383*'Funding Plan'!$E$87/12),-MN383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$381=1,0,-MO383*'Funding Plan'!$E$87/12),-MO383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$381=1,0,-MP383*'Funding Plan'!$E$87/12),-MP383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$381=1,0,-MQ383*'Funding Plan'!$E$87/12),-MQ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$381=1,0,-MR383*'Funding Plan'!$E$87/12),-MR383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$381=1,0,-MS383*'Funding Plan'!$E$87/12),-MS383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$381=1,0,-MT383*'Funding Plan'!$E$87/12),-MT383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$381=1,0,-MU383*'Funding Plan'!$E$87/12),-MU383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$381=1,0,-MV383*'Funding Plan'!$E$87/12),-MV383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$381=1,0,-MW383*'Funding Plan'!$E$87/12),-MW383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$381=1,0,-MX383*'Funding Plan'!$E$87/12),-MX383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$381=1,0,-MY383*'Funding Plan'!$E$87/12),-MY383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$381=1,0,-MZ383*'Funding Plan'!$E$87/12),-MZ383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$381=1,0,-NA383*'Funding Plan'!$E$87/12),-NA383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$381=1,0,-NB383*'Funding Plan'!$E$87/12),-NB383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$381=1,0,-NC383*'Funding Plan'!$E$87/12),-NC383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$381=1,0,-ND383*'Funding Plan'!$E$87/12),-ND383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$381=1,0,-NE383*'Funding Plan'!$E$87/12),-NE383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$381=1,0,-NF383*'Funding Plan'!$E$87/12),-NF383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$381=1,0,-NG383*'Funding Plan'!$E$87/12),-NG383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$381=1,0,-NH383*'Funding Plan'!$E$87/12),-NH383*'Funding Plan'!$E$87/12)","v":0},{"$f":"IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$381=1,0,-NI383*'Funding Plan'!$E$87/12),-NI383*'Funding Plan'!$E$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C384+C386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO384+BO386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA384+EA386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM384+GM386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY384+IY386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK384+LK386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B381=1,C381=0),C383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(C$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-C$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(C$381=1,'Funding Plan'!$E$84,0),IF(C$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(C381=1,D381=0),D383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(D$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-D$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(D$381=1,'Funding Plan'!$E$84,0),IF(D$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(D381=1,E381=0),E383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(E$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-E$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(E$381=1,'Funding Plan'!$E$84,0),IF(E$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(E381=1,F381=0),F383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(F$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-F$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(F$381=1,'Funding Plan'!$E$84,0),IF(F$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(F381=1,G381=0),G383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(G$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-G$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(G$381=1,'Funding Plan'!$E$84,0),IF(G$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(G381=1,H381=0),H383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(H$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-H$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(H$381=1,'Funding Plan'!$E$84,0),IF(H$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(H381=1,I381=0),I383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(I$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-I$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(I$381=1,'Funding Plan'!$E$84,0),IF(I$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(I381=1,J381=0),J383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(J$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-J$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(J$381=1,'Funding Plan'!$E$84,0),IF(J$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(J381=1,K381=0),K383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(K$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-K$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(K$381=1,'Funding Plan'!$E$84,0),IF(K$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(K381=1,L381=0),L383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(L$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-L$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(L$381=1,'Funding Plan'!$E$84,0),IF(L$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(L381=1,M381=0),M383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(M$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-M$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(M$381=1,'Funding Plan'!$E$84,0),IF(M$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(M381=1,N381=0),N383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(N$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-N$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(N$381=1,'Funding Plan'!$E$84,0),IF(N$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(N381=1,O381=0),O383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(O$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-O$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(O$381=1,'Funding Plan'!$E$84,0),IF(O$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(O381=1,P381=0),P383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(P$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-P$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(P$381=1,'Funding Plan'!$E$84,0),IF(P$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(P381=1,Q381=0),Q383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Q$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-Q$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Q$381=1,'Funding Plan'!$E$84,0),IF(Q$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Q381=1,R381=0),R383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(R$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-R$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(R$381=1,'Funding Plan'!$E$84,0),IF(R$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(R381=1,S381=0),S383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(S$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-S$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(S$381=1,'Funding Plan'!$E$84,0),IF(S$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(S381=1,T381=0),T383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(T$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-T$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(T$381=1,'Funding Plan'!$E$84,0),IF(T$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(T381=1,U381=0),U383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(U$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-U$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(U$381=1,'Funding Plan'!$E$84,0),IF(U$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(U381=1,V381=0),V383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(V$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-V$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(V$381=1,'Funding Plan'!$E$84,0),IF(V$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(V381=1,W381=0),W383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(W$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-W$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(W$381=1,'Funding Plan'!$E$84,0),IF(W$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(W381=1,X381=0),X383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(X$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-X$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(X$381=1,'Funding Plan'!$E$84,0),IF(X$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(X381=1,Y381=0),Y383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Y$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-Y$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Y$381=1,'Funding Plan'!$E$84,0),IF(Y$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Y381=1,Z381=0),Z383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(Z$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-Z$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(Z$381=1,'Funding Plan'!$E$84,0),IF(Z$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(Z381=1,AA381=0),AA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AA$381=1,'Funding Plan'!$E$84,0),IF(AA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AA381=1,AB381=0),AB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AB$381=1,'Funding Plan'!$E$84,0),IF(AB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AB381=1,AC381=0),AC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AC$381=1,'Funding Plan'!$E$84,0),IF(AC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AC381=1,AD381=0),AD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AD$381=1,'Funding Plan'!$E$84,0),IF(AD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AD381=1,AE381=0),AE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AE$381=1,'Funding Plan'!$E$84,0),IF(AE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AE381=1,AF381=0),AF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AF$381=1,'Funding Plan'!$E$84,0),IF(AF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AF381=1,AG381=0),AG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AG$381=1,'Funding Plan'!$E$84,0),IF(AG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AG381=1,AH381=0),AH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AH$381=1,'Funding Plan'!$E$84,0),IF(AH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AH381=1,AI381=0),AI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AI$381=1,'Funding Plan'!$E$84,0),IF(AI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AI381=1,AJ381=0),AJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AJ$381=1,'Funding Plan'!$E$84,0),IF(AJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ381=1,AK381=0),AK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AK$381=1,'Funding Plan'!$E$84,0),IF(AK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AK381=1,AL381=0),AL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AL$381=1,'Funding Plan'!$E$84,0),IF(AL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AL381=1,AM381=0),AM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AM$381=1,'Funding Plan'!$E$84,0),IF(AM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AM381=1,AN381=0),AN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AN$381=1,'Funding Plan'!$E$84,0),IF(AN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AN381=1,AO381=0),AO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AO$381=1,'Funding Plan'!$E$84,0),IF(AO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AO381=1,AP381=0),AP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AP$381=1,'Funding Plan'!$E$84,0),IF(AP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AP381=1,AQ381=0),AQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AQ$381=1,'Funding Plan'!$E$84,0),IF(AQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ381=1,AR381=0),AR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AR$381=1,'Funding Plan'!$E$84,0),IF(AR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AR381=1,AS381=0),AS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AS$381=1,'Funding Plan'!$E$84,0),IF(AS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AS381=1,AT381=0),AT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AT$381=1,'Funding Plan'!$E$84,0),IF(AT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AT381=1,AU381=0),AU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AU$381=1,'Funding Plan'!$E$84,0),IF(AU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AU381=1,AV381=0),AV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AV$381=1,'Funding Plan'!$E$84,0),IF(AV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AV381=1,AW381=0),AW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AW$381=1,'Funding Plan'!$E$84,0),IF(AW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AW381=1,AX381=0),AX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AX$381=1,'Funding Plan'!$E$84,0),IF(AX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AX381=1,AY381=0),AY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AY$381=1,'Funding Plan'!$E$84,0),IF(AY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AY381=1,AZ381=0),AZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(AZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-AZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(AZ$381=1,'Funding Plan'!$E$84,0),IF(AZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ381=1,BA381=0),BA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BA$381=1,'Funding Plan'!$E$84,0),IF(BA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BA381=1,BB381=0),BB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BB$381=1,'Funding Plan'!$E$84,0),IF(BB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BB381=1,BC381=0),BC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BC$381=1,'Funding Plan'!$E$84,0),IF(BC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BC381=1,BD381=0),BD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BD$381=1,'Funding Plan'!$E$84,0),IF(BD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BD381=1,BE381=0),BE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BE$381=1,'Funding Plan'!$E$84,0),IF(BE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BE381=1,BF381=0),BF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BF$381=1,'Funding Plan'!$E$84,0),IF(BF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BF381=1,BG381=0),BG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BG$381=1,'Funding Plan'!$E$84,0),IF(BG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BG381=1,BH381=0),BH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BH$381=1,'Funding Plan'!$E$84,0),IF(BH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BH381=1,BI381=0),BI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BI$381=1,'Funding Plan'!$E$84,0),IF(BI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BI381=1,BJ381=0),BJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BJ$381=1,'Funding Plan'!$E$84,0),IF(BJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ381=1,BK381=0),BK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BK$381=1,'Funding Plan'!$E$84,0),IF(BK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BK381=1,BL381=0),BL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BL$381=1,'Funding Plan'!$E$84,0),IF(BL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BL381=1,BM381=0),BM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BM$381=1,'Funding Plan'!$E$84,0),IF(BM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BM381=1,BN381=0),BN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BN$381=1,'Funding Plan'!$E$84,0),IF(BN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BN381=1,BO381=0),BO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BO$381=1,'Funding Plan'!$E$84,0),IF(BO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BO381=1,BP381=0),BP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BP$381=1,'Funding Plan'!$E$84,0),IF(BP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BP381=1,BQ381=0),BQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BQ$381=1,'Funding Plan'!$E$84,0),IF(BQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ381=1,BR381=0),BR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BR$381=1,'Funding Plan'!$E$84,0),IF(BR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BR381=1,BS381=0),BS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BS$381=1,'Funding Plan'!$E$84,0),IF(BS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BS381=1,BT381=0),BT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BT$381=1,'Funding Plan'!$E$84,0),IF(BT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BT381=1,BU381=0),BU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BU$381=1,'Funding Plan'!$E$84,0),IF(BU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BU381=1,BV381=0),BV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BV$381=1,'Funding Plan'!$E$84,0),IF(BV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BV381=1,BW381=0),BW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BW$381=1,'Funding Plan'!$E$84,0),IF(BW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BW381=1,BX381=0),BX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BX$381=1,'Funding Plan'!$E$84,0),IF(BX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BX381=1,BY381=0),BY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BY$381=1,'Funding Plan'!$E$84,0),IF(BY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BY381=1,BZ381=0),BZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(BZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-BZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(BZ$381=1,'Funding Plan'!$E$84,0),IF(BZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ381=1,CA381=0),CA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CA$381=1,'Funding Plan'!$E$84,0),IF(CA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CA381=1,CB381=0),CB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CB$381=1,'Funding Plan'!$E$84,0),IF(CB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CB381=1,CC381=0),CC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CC$381=1,'Funding Plan'!$E$84,0),IF(CC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CC381=1,CD381=0),CD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CD$381=1,'Funding Plan'!$E$84,0),IF(CD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CD381=1,CE381=0),CE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CE$381=1,'Funding Plan'!$E$84,0),IF(CE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CE381=1,CF381=0),CF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CF$381=1,'Funding Plan'!$E$84,0),IF(CF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CF381=1,CG381=0),CG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CG$381=1,'Funding Plan'!$E$84,0),IF(CG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CG381=1,CH381=0),CH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CH$381=1,'Funding Plan'!$E$84,0),IF(CH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CH381=1,CI381=0),CI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CI$381=1,'Funding Plan'!$E$84,0),IF(CI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CI381=1,CJ381=0),CJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CJ$381=1,'Funding Plan'!$E$84,0),IF(CJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ381=1,CK381=0),CK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CK$381=1,'Funding Plan'!$E$84,0),IF(CK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CK381=1,CL381=0),CL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CL$381=1,'Funding Plan'!$E$84,0),IF(CL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CL381=1,CM381=0),CM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CM$381=1,'Funding Plan'!$E$84,0),IF(CM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CM381=1,CN381=0),CN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CN$381=1,'Funding Plan'!$E$84,0),IF(CN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CN381=1,CO381=0),CO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CO$381=1,'Funding Plan'!$E$84,0),IF(CO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CO381=1,CP381=0),CP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CP$381=1,'Funding Plan'!$E$84,0),IF(CP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CP381=1,CQ381=0),CQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CQ$381=1,'Funding Plan'!$E$84,0),IF(CQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ381=1,CR381=0),CR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CR$381=1,'Funding Plan'!$E$84,0),IF(CR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CR381=1,CS381=0),CS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CS$381=1,'Funding Plan'!$E$84,0),IF(CS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CS381=1,CT381=0),CT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CT$381=1,'Funding Plan'!$E$84,0),IF(CT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CT381=1,CU381=0),CU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CU$381=1,'Funding Plan'!$E$84,0),IF(CU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CU381=1,CV381=0),CV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CV$381=1,'Funding Plan'!$E$84,0),IF(CV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CV381=1,CW381=0),CW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CW$381=1,'Funding Plan'!$E$84,0),IF(CW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CW381=1,CX381=0),CX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CX$381=1,'Funding Plan'!$E$84,0),IF(CX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CX381=1,CY381=0),CY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CY$381=1,'Funding Plan'!$E$84,0),IF(CY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CY381=1,CZ381=0),CZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(CZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-CZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(CZ$381=1,'Funding Plan'!$E$84,0),IF(CZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ381=1,DA381=0),DA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DA$381=1,'Funding Plan'!$E$84,0),IF(DA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DA381=1,DB381=0),DB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DB$381=1,'Funding Plan'!$E$84,0),IF(DB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DB381=1,DC381=0),DC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DC$381=1,'Funding Plan'!$E$84,0),IF(DC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DC381=1,DD381=0),DD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DD$381=1,'Funding Plan'!$E$84,0),IF(DD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DD381=1,DE381=0),DE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DE$381=1,'Funding Plan'!$E$84,0),IF(DE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DE381=1,DF381=0),DF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DF$381=1,'Funding Plan'!$E$84,0),IF(DF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DF381=1,DG381=0),DG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DG$381=1,'Funding Plan'!$E$84,0),IF(DG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DG381=1,DH381=0),DH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DH$381=1,'Funding Plan'!$E$84,0),IF(DH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DH381=1,DI381=0),DI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DI$381=1,'Funding Plan'!$E$84,0),IF(DI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DI381=1,DJ381=0),DJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DJ$381=1,'Funding Plan'!$E$84,0),IF(DJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ381=1,DK381=0),DK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DK$381=1,'Funding Plan'!$E$84,0),IF(DK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DK381=1,DL381=0),DL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DL$381=1,'Funding Plan'!$E$84,0),IF(DL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DL381=1,DM381=0),DM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DM$381=1,'Funding Plan'!$E$84,0),IF(DM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DM381=1,DN381=0),DN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DN$381=1,'Funding Plan'!$E$84,0),IF(DN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DN381=1,DO381=0),DO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DO$381=1,'Funding Plan'!$E$84,0),IF(DO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DO381=1,DP381=0),DP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DP$381=1,'Funding Plan'!$E$84,0),IF(DP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DP381=1,DQ381=0),DQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DQ$381=1,'Funding Plan'!$E$84,0),IF(DQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ381=1,DR381=0),DR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DR$381=1,'Funding Plan'!$E$84,0),IF(DR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DR381=1,DS381=0),DS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DS$381=1,'Funding Plan'!$E$84,0),IF(DS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DS381=1,DT381=0),DT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DT$381=1,'Funding Plan'!$E$84,0),IF(DT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DT381=1,DU381=0),DU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DU$381=1,'Funding Plan'!$E$84,0),IF(DU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DU381=1,DV381=0),DV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DV$381=1,'Funding Plan'!$E$84,0),IF(DV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DV381=1,DW381=0),DW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DW$381=1,'Funding Plan'!$E$84,0),IF(DW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DW381=1,DX381=0),DX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DX$381=1,'Funding Plan'!$E$84,0),IF(DX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DX381=1,DY381=0),DY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DY$381=1,'Funding Plan'!$E$84,0),IF(DY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DY381=1,DZ381=0),DZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(DZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-DZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(DZ$381=1,'Funding Plan'!$E$84,0),IF(DZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ381=1,EA381=0),EA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EA$381=1,'Funding Plan'!$E$84,0),IF(EA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EA381=1,EB381=0),EB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EB$381=1,'Funding Plan'!$E$84,0),IF(EB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EB381=1,EC381=0),EC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EC$381=1,'Funding Plan'!$E$84,0),IF(EC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EC381=1,ED381=0),ED383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ED$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ED$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ED$381=1,'Funding Plan'!$E$84,0),IF(ED$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ED381=1,EE381=0),EE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EE$381=1,'Funding Plan'!$E$84,0),IF(EE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EE381=1,EF381=0),EF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EF$381=1,'Funding Plan'!$E$84,0),IF(EF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EF381=1,EG381=0),EG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EG$381=1,'Funding Plan'!$E$84,0),IF(EG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EG381=1,EH381=0),EH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EH$381=1,'Funding Plan'!$E$84,0),IF(EH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EH381=1,EI381=0),EI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EI$381=1,'Funding Plan'!$E$84,0),IF(EI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EI381=1,EJ381=0),EJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EJ$381=1,'Funding Plan'!$E$84,0),IF(EJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ381=1,EK381=0),EK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EK$381=1,'Funding Plan'!$E$84,0),IF(EK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EK381=1,EL381=0),EL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EL$381=1,'Funding Plan'!$E$84,0),IF(EL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EL381=1,EM381=0),EM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EM$381=1,'Funding Plan'!$E$84,0),IF(EM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EM381=1,EN381=0),EN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EN$381=1,'Funding Plan'!$E$84,0),IF(EN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EN381=1,EO381=0),EO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EO$381=1,'Funding Plan'!$E$84,0),IF(EO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EO381=1,EP381=0),EP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EP$381=1,'Funding Plan'!$E$84,0),IF(EP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EP381=1,EQ381=0),EQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EQ$381=1,'Funding Plan'!$E$84,0),IF(EQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ381=1,ER381=0),ER383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ER$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ER$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ER$381=1,'Funding Plan'!$E$84,0),IF(ER$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ER381=1,ES381=0),ES383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ES$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ES$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ES$381=1,'Funding Plan'!$E$84,0),IF(ES$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ES381=1,ET381=0),ET383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ET$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ET$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ET$381=1,'Funding Plan'!$E$84,0),IF(ET$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ET381=1,EU381=0),EU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EU$381=1,'Funding Plan'!$E$84,0),IF(EU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EU381=1,EV381=0),EV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EV$381=1,'Funding Plan'!$E$84,0),IF(EV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EV381=1,EW381=0),EW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EW$381=1,'Funding Plan'!$E$84,0),IF(EW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EW381=1,EX381=0),EX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EX$381=1,'Funding Plan'!$E$84,0),IF(EX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EX381=1,EY381=0),EY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EY$381=1,'Funding Plan'!$E$84,0),IF(EY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EY381=1,EZ381=0),EZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(EZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-EZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(EZ$381=1,'Funding Plan'!$E$84,0),IF(EZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ381=1,FA381=0),FA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FA$381=1,'Funding Plan'!$E$84,0),IF(FA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FA381=1,FB381=0),FB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FB$381=1,'Funding Plan'!$E$84,0),IF(FB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FB381=1,FC381=0),FC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FC$381=1,'Funding Plan'!$E$84,0),IF(FC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FC381=1,FD381=0),FD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FD$381=1,'Funding Plan'!$E$84,0),IF(FD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FD381=1,FE381=0),FE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FE$381=1,'Funding Plan'!$E$84,0),IF(FE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FE381=1,FF381=0),FF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FF$381=1,'Funding Plan'!$E$84,0),IF(FF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FF381=1,FG381=0),FG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FG$381=1,'Funding Plan'!$E$84,0),IF(FG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FG381=1,FH381=0),FH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FH$381=1,'Funding Plan'!$E$84,0),IF(FH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FH381=1,FI381=0),FI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FI$381=1,'Funding Plan'!$E$84,0),IF(FI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FI381=1,FJ381=0),FJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FJ$381=1,'Funding Plan'!$E$84,0),IF(FJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ381=1,FK381=0),FK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FK$381=1,'Funding Plan'!$E$84,0),IF(FK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FK381=1,FL381=0),FL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FL$381=1,'Funding Plan'!$E$84,0),IF(FL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FL381=1,FM381=0),FM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FM$381=1,'Funding Plan'!$E$84,0),IF(FM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FM381=1,FN381=0),FN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FN$381=1,'Funding Plan'!$E$84,0),IF(FN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FN381=1,FO381=0),FO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FO$381=1,'Funding Plan'!$E$84,0),IF(FO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FO381=1,FP381=0),FP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FP$381=1,'Funding Plan'!$E$84,0),IF(FP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FP381=1,FQ381=0),FQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FQ$381=1,'Funding Plan'!$E$84,0),IF(FQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ381=1,FR381=0),FR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FR$381=1,'Funding Plan'!$E$84,0),IF(FR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FR381=1,FS381=0),FS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FS$381=1,'Funding Plan'!$E$84,0),IF(FS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FS381=1,FT381=0),FT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FT$381=1,'Funding Plan'!$E$84,0),IF(FT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FT381=1,FU381=0),FU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FU$381=1,'Funding Plan'!$E$84,0),IF(FU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FU381=1,FV381=0),FV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FV$381=1,'Funding Plan'!$E$84,0),IF(FV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FV381=1,FW381=0),FW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FW$381=1,'Funding Plan'!$E$84,0),IF(FW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FW381=1,FX381=0),FX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FX$381=1,'Funding Plan'!$E$84,0),IF(FX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FX381=1,FY381=0),FY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FY$381=1,'Funding Plan'!$E$84,0),IF(FY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FY381=1,FZ381=0),FZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(FZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-FZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(FZ$381=1,'Funding Plan'!$E$84,0),IF(FZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ381=1,GA381=0),GA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GA$381=1,'Funding Plan'!$E$84,0),IF(GA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GA381=1,GB381=0),GB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GB$381=1,'Funding Plan'!$E$84,0),IF(GB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GB381=1,GC381=0),GC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GC$381=1,'Funding Plan'!$E$84,0),IF(GC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GC381=1,GD381=0),GD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GD$381=1,'Funding Plan'!$E$84,0),IF(GD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GD381=1,GE381=0),GE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GE$381=1,'Funding Plan'!$E$84,0),IF(GE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GE381=1,GF381=0),GF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GF$381=1,'Funding Plan'!$E$84,0),IF(GF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GF381=1,GG381=0),GG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GG$381=1,'Funding Plan'!$E$84,0),IF(GG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GG381=1,GH381=0),GH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GH$381=1,'Funding Plan'!$E$84,0),IF(GH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GH381=1,GI381=0),GI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GI$381=1,'Funding Plan'!$E$84,0),IF(GI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GI381=1,GJ381=0),GJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GJ$381=1,'Funding Plan'!$E$84,0),IF(GJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ381=1,GK381=0),GK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GK$381=1,'Funding Plan'!$E$84,0),IF(GK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GK381=1,GL381=0),GL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GL$381=1,'Funding Plan'!$E$84,0),IF(GL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GL381=1,GM381=0),GM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GM$381=1,'Funding Plan'!$E$84,0),IF(GM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GM381=1,GN381=0),GN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GN$381=1,'Funding Plan'!$E$84,0),IF(GN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GN381=1,GO381=0),GO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GO$381=1,'Funding Plan'!$E$84,0),IF(GO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GO381=1,GP381=0),GP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GP$381=1,'Funding Plan'!$E$84,0),IF(GP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GP381=1,GQ381=0),GQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GQ$381=1,'Funding Plan'!$E$84,0),IF(GQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ381=1,GR381=0),GR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GR$381=1,'Funding Plan'!$E$84,0),IF(GR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GR381=1,GS381=0),GS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GS$381=1,'Funding Plan'!$E$84,0),IF(GS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GS381=1,GT381=0),GT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GT$381=1,'Funding Plan'!$E$84,0),IF(GT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GT381=1,GU381=0),GU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GU$381=1,'Funding Plan'!$E$84,0),IF(GU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GU381=1,GV381=0),GV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GV$381=1,'Funding Plan'!$E$84,0),IF(GV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GV381=1,GW381=0),GW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GW$381=1,'Funding Plan'!$E$84,0),IF(GW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GW381=1,GX381=0),GX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GX$381=1,'Funding Plan'!$E$84,0),IF(GX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GX381=1,GY381=0),GY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GY$381=1,'Funding Plan'!$E$84,0),IF(GY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GY381=1,GZ381=0),GZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(GZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-GZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(GZ$381=1,'Funding Plan'!$E$84,0),IF(GZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ381=1,HA381=0),HA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HA$381=1,'Funding Plan'!$E$84,0),IF(HA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HA381=1,HB381=0),HB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HB$381=1,'Funding Plan'!$E$84,0),IF(HB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HB381=1,HC381=0),HC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HC$381=1,'Funding Plan'!$E$84,0),IF(HC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HC381=1,HD381=0),HD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HD$381=1,'Funding Plan'!$E$84,0),IF(HD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HD381=1,HE381=0),HE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HE$381=1,'Funding Plan'!$E$84,0),IF(HE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HE381=1,HF381=0),HF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HF$381=1,'Funding Plan'!$E$84,0),IF(HF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HF381=1,HG381=0),HG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HG$381=1,'Funding Plan'!$E$84,0),IF(HG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HG381=1,HH381=0),HH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HH$381=1,'Funding Plan'!$E$84,0),IF(HH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HH381=1,HI381=0),HI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HI$381=1,'Funding Plan'!$E$84,0),IF(HI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HI381=1,HJ381=0),HJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HJ$381=1,'Funding Plan'!$E$84,0),IF(HJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ381=1,HK381=0),HK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HK$381=1,'Funding Plan'!$E$84,0),IF(HK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HK381=1,HL381=0),HL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HL$381=1,'Funding Plan'!$E$84,0),IF(HL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HL381=1,HM381=0),HM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HM$381=1,'Funding Plan'!$E$84,0),IF(HM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HM381=1,HN381=0),HN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HN$381=1,'Funding Plan'!$E$84,0),IF(HN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HN381=1,HO381=0),HO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HO$381=1,'Funding Plan'!$E$84,0),IF(HO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HO381=1,HP381=0),HP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HP$381=1,'Funding Plan'!$E$84,0),IF(HP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HP381=1,HQ381=0),HQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HQ$381=1,'Funding Plan'!$E$84,0),IF(HQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ381=1,HR381=0),HR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HR$381=1,'Funding Plan'!$E$84,0),IF(HR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HR381=1,HS381=0),HS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HS$381=1,'Funding Plan'!$E$84,0),IF(HS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HS381=1,HT381=0),HT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HT$381=1,'Funding Plan'!$E$84,0),IF(HT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HT381=1,HU381=0),HU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HU$381=1,'Funding Plan'!$E$84,0),IF(HU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HU381=1,HV381=0),HV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HV$381=1,'Funding Plan'!$E$84,0),IF(HV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HV381=1,HW381=0),HW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HW$381=1,'Funding Plan'!$E$84,0),IF(HW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HW381=1,HX381=0),HX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HX$381=1,'Funding Plan'!$E$84,0),IF(HX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HX381=1,HY381=0),HY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HY$381=1,'Funding Plan'!$E$84,0),IF(HY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HY381=1,HZ381=0),HZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(HZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-HZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(HZ$381=1,'Funding Plan'!$E$84,0),IF(HZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ381=1,IA381=0),IA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IA$381=1,'Funding Plan'!$E$84,0),IF(IA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IA381=1,IB381=0),IB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IB$381=1,'Funding Plan'!$E$84,0),IF(IB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IB381=1,IC381=0),IC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IC$381=1,'Funding Plan'!$E$84,0),IF(IC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IC381=1,ID381=0),ID383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ID$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ID$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ID$381=1,'Funding Plan'!$E$84,0),IF(ID$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ID381=1,IE381=0),IE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IE$381=1,'Funding Plan'!$E$84,0),IF(IE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IE381=1,IF381=0),IF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IF$381=1,'Funding Plan'!$E$84,0),IF(IF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IF381=1,IG381=0),IG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IG$381=1,'Funding Plan'!$E$84,0),IF(IG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IG381=1,IH381=0),IH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IH$381=1,'Funding Plan'!$E$84,0),IF(IH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IH381=1,II381=0),II383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(II$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-II$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(II$381=1,'Funding Plan'!$E$84,0),IF(II$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(II381=1,IJ381=0),IJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IJ$381=1,'Funding Plan'!$E$84,0),IF(IJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ381=1,IK381=0),IK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IK$381=1,'Funding Plan'!$E$84,0),IF(IK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IK381=1,IL381=0),IL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IL$381=1,'Funding Plan'!$E$84,0),IF(IL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IL381=1,IM381=0),IM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IM$381=1,'Funding Plan'!$E$84,0),IF(IM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IM381=1,IN381=0),IN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IN$381=1,'Funding Plan'!$E$84,0),IF(IN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IN381=1,IO381=0),IO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IO$381=1,'Funding Plan'!$E$84,0),IF(IO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IO381=1,IP381=0),IP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IP$381=1,'Funding Plan'!$E$84,0),IF(IP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IP381=1,IQ381=0),IQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IQ$381=1,'Funding Plan'!$E$84,0),IF(IQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ381=1,IR381=0),IR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IR$381=1,'Funding Plan'!$E$84,0),IF(IR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IR381=1,IS381=0),IS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IS$381=1,'Funding Plan'!$E$84,0),IF(IS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IS381=1,IT381=0),IT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IT$381=1,'Funding Plan'!$E$84,0),IF(IT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IT381=1,IU381=0),IU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IU$381=1,'Funding Plan'!$E$84,0),IF(IU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IU381=1,IV381=0),IV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IV$381=1,'Funding Plan'!$E$84,0),IF(IV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IV381=1,IW381=0),IW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IW$381=1,'Funding Plan'!$E$84,0),IF(IW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IW381=1,IX381=0),IX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IX$381=1,'Funding Plan'!$E$84,0),IF(IX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IX381=1,IY381=0),IY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IY$381=1,'Funding Plan'!$E$84,0),IF(IY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IY381=1,IZ381=0),IZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(IZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-IZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(IZ$381=1,'Funding Plan'!$E$84,0),IF(IZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ381=1,JA381=0),JA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JA$381=1,'Funding Plan'!$E$84,0),IF(JA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JA381=1,JB381=0),JB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JB$381=1,'Funding Plan'!$E$84,0),IF(JB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JB381=1,JC381=0),JC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JC$381=1,'Funding Plan'!$E$84,0),IF(JC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JC381=1,JD381=0),JD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JD$381=1,'Funding Plan'!$E$84,0),IF(JD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JD381=1,JE381=0),JE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JE$381=1,'Funding Plan'!$E$84,0),IF(JE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JE381=1,JF381=0),JF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JF$381=1,'Funding Plan'!$E$84,0),IF(JF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JF381=1,JG381=0),JG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JG$381=1,'Funding Plan'!$E$84,0),IF(JG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JG381=1,JH381=0),JH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JH$381=1,'Funding Plan'!$E$84,0),IF(JH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JH381=1,JI381=0),JI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JI$381=1,'Funding Plan'!$E$84,0),IF(JI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JI381=1,JJ381=0),JJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JJ$381=1,'Funding Plan'!$E$84,0),IF(JJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ381=1,JK381=0),JK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JK$381=1,'Funding Plan'!$E$84,0),IF(JK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JK381=1,JL381=0),JL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JL$381=1,'Funding Plan'!$E$84,0),IF(JL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JL381=1,JM381=0),JM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JM$381=1,'Funding Plan'!$E$84,0),IF(JM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JM381=1,JN381=0),JN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JN$381=1,'Funding Plan'!$E$84,0),IF(JN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JN381=1,JO381=0),JO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JO$381=1,'Funding Plan'!$E$84,0),IF(JO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JO381=1,JP381=0),JP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JP$381=1,'Funding Plan'!$E$84,0),IF(JP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JP381=1,JQ381=0),JQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JQ$381=1,'Funding Plan'!$E$84,0),IF(JQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ381=1,JR381=0),JR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JR$381=1,'Funding Plan'!$E$84,0),IF(JR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JR381=1,JS381=0),JS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JS$381=1,'Funding Plan'!$E$84,0),IF(JS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JS381=1,JT381=0),JT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JT$381=1,'Funding Plan'!$E$84,0),IF(JT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JT381=1,JU381=0),JU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JU$381=1,'Funding Plan'!$E$84,0),IF(JU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JU381=1,JV381=0),JV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JV$381=1,'Funding Plan'!$E$84,0),IF(JV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JV381=1,JW381=0),JW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JW$381=1,'Funding Plan'!$E$84,0),IF(JW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JW381=1,JX381=0),JX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JX$381=1,'Funding Plan'!$E$84,0),IF(JX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JX381=1,JY381=0),JY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JY$381=1,'Funding Plan'!$E$84,0),IF(JY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JY381=1,JZ381=0),JZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(JZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-JZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(JZ$381=1,'Funding Plan'!$E$84,0),IF(JZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ381=1,KA381=0),KA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KA$381=1,'Funding Plan'!$E$84,0),IF(KA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KA381=1,KB381=0),KB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KB$381=1,'Funding Plan'!$E$84,0),IF(KB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KB381=1,KC381=0),KC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KC$381=1,'Funding Plan'!$E$84,0),IF(KC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KC381=1,KD381=0),KD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KD$381=1,'Funding Plan'!$E$84,0),IF(KD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KD381=1,KE381=0),KE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KE$381=1,'Funding Plan'!$E$84,0),IF(KE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KE381=1,KF381=0),KF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KF$381=1,'Funding Plan'!$E$84,0),IF(KF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KF381=1,KG381=0),KG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KG$381=1,'Funding Plan'!$E$84,0),IF(KG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KG381=1,KH381=0),KH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KH$381=1,'Funding Plan'!$E$84,0),IF(KH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KH381=1,KI381=0),KI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KI$381=1,'Funding Plan'!$E$84,0),IF(KI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KI381=1,KJ381=0),KJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KJ$381=1,'Funding Plan'!$E$84,0),IF(KJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ381=1,KK381=0),KK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KK$381=1,'Funding Plan'!$E$84,0),IF(KK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KK381=1,KL381=0),KL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KL$381=1,'Funding Plan'!$E$84,0),IF(KL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KL381=1,KM381=0),KM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KM$381=1,'Funding Plan'!$E$84,0),IF(KM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KM381=1,KN381=0),KN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KN$381=1,'Funding Plan'!$E$84,0),IF(KN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KN381=1,KO381=0),KO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KO$381=1,'Funding Plan'!$E$84,0),IF(KO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KO381=1,KP381=0),KP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KP$381=1,'Funding Plan'!$E$84,0),IF(KP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KP381=1,KQ381=0),KQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KQ$381=1,'Funding Plan'!$E$84,0),IF(KQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ381=1,KR381=0),KR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KR$381=1,'Funding Plan'!$E$84,0),IF(KR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KR381=1,KS381=0),KS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KS$381=1,'Funding Plan'!$E$84,0),IF(KS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KS381=1,KT381=0),KT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KT$381=1,'Funding Plan'!$E$84,0),IF(KT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KT381=1,KU381=0),KU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KU$381=1,'Funding Plan'!$E$84,0),IF(KU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KU381=1,KV381=0),KV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KV$381=1,'Funding Plan'!$E$84,0),IF(KV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KV381=1,KW381=0),KW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KW$381=1,'Funding Plan'!$E$84,0),IF(KW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KW381=1,KX381=0),KX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KX$381=1,'Funding Plan'!$E$84,0),IF(KX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KX381=1,KY381=0),KY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KY$381=1,'Funding Plan'!$E$84,0),IF(KY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KY381=1,KZ381=0),KZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(KZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-KZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(KZ$381=1,'Funding Plan'!$E$84,0),IF(KZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ381=1,LA381=0),LA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LA$381=1,'Funding Plan'!$E$84,0),IF(LA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LA381=1,LB381=0),LB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LB$381=1,'Funding Plan'!$E$84,0),IF(LB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LB381=1,LC381=0),LC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LC$381=1,'Funding Plan'!$E$84,0),IF(LC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LC381=1,LD381=0),LD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LD$381=1,'Funding Plan'!$E$84,0),IF(LD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LD381=1,LE381=0),LE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LE$381=1,'Funding Plan'!$E$84,0),IF(LE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LE381=1,LF381=0),LF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LF$381=1,'Funding Plan'!$E$84,0),IF(LF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LF381=1,LG381=0),LG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LG$381=1,'Funding Plan'!$E$84,0),IF(LG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LG381=1,LH381=0),LH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LH$381=1,'Funding Plan'!$E$84,0),IF(LH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LH381=1,LI381=0),LI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LI$381=1,'Funding Plan'!$E$84,0),IF(LI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LI381=1,LJ381=0),LJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LJ$381=1,'Funding Plan'!$E$84,0),IF(LJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ381=1,LK381=0),LK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LK$381=1,'Funding Plan'!$E$84,0),IF(LK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LK381=1,LL381=0),LL383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LL$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LL$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LL$381=1,'Funding Plan'!$E$84,0),IF(LL$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LL381=1,LM381=0),LM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LM$381=1,'Funding Plan'!$E$84,0),IF(LM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LM381=1,LN381=0),LN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LN$381=1,'Funding Plan'!$E$84,0),IF(LN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LN381=1,LO381=0),LO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LO$381=1,'Funding Plan'!$E$84,0),IF(LO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LO381=1,LP381=0),LP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LP$381=1,'Funding Plan'!$E$84,0),IF(LP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LP381=1,LQ381=0),LQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LQ$381=1,'Funding Plan'!$E$84,0),IF(LQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ381=1,LR381=0),LR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LR$381=1,'Funding Plan'!$E$84,0),IF(LR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LR381=1,LS381=0),LS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LS$381=1,'Funding Plan'!$E$84,0),IF(LS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LS381=1,LT381=0),LT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LT$381=1,'Funding Plan'!$E$84,0),IF(LT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LT381=1,LU381=0),LU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LU$381=1,'Funding Plan'!$E$84,0),IF(LU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LU381=1,LV381=0),LV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LV$381=1,'Funding Plan'!$E$84,0),IF(LV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LV381=1,LW381=0),LW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LW$381=1,'Funding Plan'!$E$84,0),IF(LW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LW381=1,LX381=0),LX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LX$381=1,'Funding Plan'!$E$84,0),IF(LX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LX381=1,LY381=0),LY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LY$381=1,'Funding Plan'!$E$84,0),IF(LY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LY381=1,LZ381=0),LZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(LZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-LZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(LZ$381=1,'Funding Plan'!$E$84,0),IF(LZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ381=1,MA381=0),MA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MA$381=1,'Funding Plan'!$E$84,0),IF(MA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MA381=1,MB381=0),MB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MB$381=1,'Funding Plan'!$E$84,0),IF(MB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MB381=1,MC381=0),MC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MC$381=1,'Funding Plan'!$E$84,0),IF(MC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MC381=1,MD381=0),MD383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MD$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MD$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MD$381=1,'Funding Plan'!$E$84,0),IF(MD$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MD381=1,ME381=0),ME383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ME$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ME$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ME$381=1,'Funding Plan'!$E$84,0),IF(ME$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ME381=1,MF381=0),MF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MF$381=1,'Funding Plan'!$E$84,0),IF(MF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MF381=1,MG381=0),MG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MG$381=1,'Funding Plan'!$E$84,0),IF(MG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MG381=1,MH381=0),MH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MH$381=1,'Funding Plan'!$E$84,0),IF(MH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MH381=1,MI381=0),MI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MI$381=1,'Funding Plan'!$E$84,0),IF(MI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MI381=1,MJ381=0),MJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MJ$381=1,'Funding Plan'!$E$84,0),IF(MJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ381=1,MK381=0),MK383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MK$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MK$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MK$381=1,'Funding Plan'!$E$84,0),IF(MK$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MK381=1,ML381=0),ML383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ML$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ML$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ML$381=1,'Funding Plan'!$E$84,0),IF(ML$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ML381=1,MM381=0),MM383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MM$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MM$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MM$381=1,'Funding Plan'!$E$84,0),IF(MM$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MM381=1,MN381=0),MN383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MN$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MN$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MN$381=1,'Funding Plan'!$E$84,0),IF(MN$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MN381=1,MO381=0),MO383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MO$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MO$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MO$381=1,'Funding Plan'!$E$84,0),IF(MO$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MO381=1,MP381=0),MP383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MP$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MP$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MP$381=1,'Funding Plan'!$E$84,0),IF(MP$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MP381=1,MQ381=0),MQ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MQ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MQ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MQ$381=1,'Funding Plan'!$E$84,0),IF(MQ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ381=1,MR381=0),MR383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MR$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MR$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MR$381=1,'Funding Plan'!$E$84,0),IF(MR$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MR381=1,MS381=0),MS383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MS$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MS$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MS$381=1,'Funding Plan'!$E$84,0),IF(MS$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MS381=1,MT381=0),MT383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MT$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MT$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MT$381=1,'Funding Plan'!$E$84,0),IF(MT$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MT381=1,MU381=0),MU383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MU$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MU$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MU$381=1,'Funding Plan'!$E$84,0),IF(MU$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MU381=1,MV381=0),MV383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MV$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MV$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MV$381=1,'Funding Plan'!$E$84,0),IF(MV$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MV381=1,MW381=0),MW383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MW$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MW$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MW$381=1,'Funding Plan'!$E$84,0),IF(MW$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MW381=1,MX381=0),MX383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MX$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MX$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MX$381=1,'Funding Plan'!$E$84,0),IF(MX$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MX381=1,MY381=0),MY383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MY$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MY$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MY$381=1,'Funding Plan'!$E$84,0),IF(MY$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MY381=1,MZ381=0),MZ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(MZ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-MZ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(MZ$381=1,'Funding Plan'!$E$84,0),IF(MZ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ381=1,NA381=0),NA383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NA$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NA$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NA$381=1,'Funding Plan'!$E$84,0),IF(NA$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NA381=1,NB381=0),NB383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NB$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NB$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NB$381=1,'Funding Plan'!$E$84,0),IF(NB$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NB381=1,NC381=0),NC383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NC$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NC$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NC$381=1,'Funding Plan'!$E$84,0),IF(NC$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NC381=1,ND381=0),ND383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(ND$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-ND$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(ND$381=1,'Funding Plan'!$E$84,0),IF(ND$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(ND381=1,NE381=0),NE383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NE$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NE$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NE$381=1,'Funding Plan'!$E$84,0),IF(NE$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NE381=1,NF381=0),NF383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NF$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NF$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NF$381=1,'Funding Plan'!$E$84,0),IF(NF$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NF381=1,NG381=0),NG383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NG$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NG$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NG$381=1,'Funding Plan'!$E$84,0),IF(NG$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NG381=1,NH381=0),NH383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NH$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NH$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NH$381=1,'Funding Plan'!$E$84,0),IF(NH$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NH381=1,NI381=0),NI383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NI$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NI$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NI$381=1,'Funding Plan'!$E$84,0),IF(NI$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0},{"$f":"-IF(AND(NI381=1,NJ381=0),NJ383,IF('Funding Plan'!$E$22=\"Equal Payment\",IF(NJ$381>0,-PPMT('Funding Plan'!$E$87/12,'Funding Plan'!$E$29-NJ$381+1,'Funding Plan'!$E$29,'Funding Plan'!$E$84),0),IF('Funding Plan'!$E$22=\"Municipal Bond\",IF(NJ$381=1,'Funding Plan'!$E$84,0),IF(NJ$381>0,IF('Funding Plan'!$E$29>0,'Funding Plan'!$E$84/'Funding Plan'!$E$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C383+C386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BO383+BO386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EA383+EA386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GM383+GM386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IY383+IY386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LK383+LK386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(D379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(E379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(F379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(G379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(H379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(I379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(J379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(K379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(L379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(M379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(N379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(O379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(P379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Q379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(R379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(S379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(T379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(U379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(V379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(W379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(X379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Y379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(Z379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(AZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(BZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(CZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(DZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ED379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ER379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ES379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ET379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(EZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(FZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(GZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(HZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ID379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(II379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(IZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(JZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(KZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LL379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(LZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MD379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ME379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MK379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ML379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MM379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MN379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MO379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MP379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MQ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MR379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MS379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MT379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MU379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MV379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MW379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MX379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MY379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(MZ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NA379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NB379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NC379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(ND379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NE379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NF379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NG379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NH379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NI379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0},{"$f":"IF(NJ379>0,'Funding Plan'!$E$84*'Funding Plan'!$E$26,0)","v":0}]
[]
["Borrowed Funds #4","F"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!C351,IF('Funding Plan'!$F$25='Funding Schedule'!C352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!D351,IF('Funding Plan'!$F$25='Funding Schedule'!D352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!E351,IF('Funding Plan'!$F$25='Funding Schedule'!E352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!F351,IF('Funding Plan'!$F$25='Funding Schedule'!F352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!G351,IF('Funding Plan'!$F$25='Funding Schedule'!G352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!H351,IF('Funding Plan'!$F$25='Funding Schedule'!H352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!I351,IF('Funding Plan'!$F$25='Funding Schedule'!I352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!J351,IF('Funding Plan'!$F$25='Funding Schedule'!J352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!K351,IF('Funding Plan'!$F$25='Funding Schedule'!K352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!L351,IF('Funding Plan'!$F$25='Funding Schedule'!L352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!M351,IF('Funding Plan'!$F$25='Funding Schedule'!M352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!N351,IF('Funding Plan'!$F$25='Funding Schedule'!N352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!O351,IF('Funding Plan'!$F$25='Funding Schedule'!O352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!P351,IF('Funding Plan'!$F$25='Funding Schedule'!P352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!Q351,IF('Funding Plan'!$F$25='Funding Schedule'!Q352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!R351,IF('Funding Plan'!$F$25='Funding Schedule'!R352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!S351,IF('Funding Plan'!$F$25='Funding Schedule'!S352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!T351,IF('Funding Plan'!$F$25='Funding Schedule'!T352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!U351,IF('Funding Plan'!$F$25='Funding Schedule'!U352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!V351,IF('Funding Plan'!$F$25='Funding Schedule'!V352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!W351,IF('Funding Plan'!$F$25='Funding Schedule'!W352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!X351,IF('Funding Plan'!$F$25='Funding Schedule'!X352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!Y351,IF('Funding Plan'!$F$25='Funding Schedule'!Y352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!Z351,IF('Funding Plan'!$F$25='Funding Schedule'!Z352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AA351,IF('Funding Plan'!$F$25='Funding Schedule'!AA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AB351,IF('Funding Plan'!$F$25='Funding Schedule'!AB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AC351,IF('Funding Plan'!$F$25='Funding Schedule'!AC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AD351,IF('Funding Plan'!$F$25='Funding Schedule'!AD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AE351,IF('Funding Plan'!$F$25='Funding Schedule'!AE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AF351,IF('Funding Plan'!$F$25='Funding Schedule'!AF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AG351,IF('Funding Plan'!$F$25='Funding Schedule'!AG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AH351,IF('Funding Plan'!$F$25='Funding Schedule'!AH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AI351,IF('Funding Plan'!$F$25='Funding Schedule'!AI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AJ351,IF('Funding Plan'!$F$25='Funding Schedule'!AJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AK351,IF('Funding Plan'!$F$25='Funding Schedule'!AK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AL351,IF('Funding Plan'!$F$25='Funding Schedule'!AL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AM351,IF('Funding Plan'!$F$25='Funding Schedule'!AM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AN351,IF('Funding Plan'!$F$25='Funding Schedule'!AN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AO351,IF('Funding Plan'!$F$25='Funding Schedule'!AO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AP351,IF('Funding Plan'!$F$25='Funding Schedule'!AP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AQ351,IF('Funding Plan'!$F$25='Funding Schedule'!AQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AR351,IF('Funding Plan'!$F$25='Funding Schedule'!AR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AS351,IF('Funding Plan'!$F$25='Funding Schedule'!AS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AT351,IF('Funding Plan'!$F$25='Funding Schedule'!AT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AU351,IF('Funding Plan'!$F$25='Funding Schedule'!AU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AV351,IF('Funding Plan'!$F$25='Funding Schedule'!AV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AW351,IF('Funding Plan'!$F$25='Funding Schedule'!AW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AX351,IF('Funding Plan'!$F$25='Funding Schedule'!AX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AY351,IF('Funding Plan'!$F$25='Funding Schedule'!AY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!AZ351,IF('Funding Plan'!$F$25='Funding Schedule'!AZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BA351,IF('Funding Plan'!$F$25='Funding Schedule'!BA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BB351,IF('Funding Plan'!$F$25='Funding Schedule'!BB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BC351,IF('Funding Plan'!$F$25='Funding Schedule'!BC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BD351,IF('Funding Plan'!$F$25='Funding Schedule'!BD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BE351,IF('Funding Plan'!$F$25='Funding Schedule'!BE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BF351,IF('Funding Plan'!$F$25='Funding Schedule'!BF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BG351,IF('Funding Plan'!$F$25='Funding Schedule'!BG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BH351,IF('Funding Plan'!$F$25='Funding Schedule'!BH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BI351,IF('Funding Plan'!$F$25='Funding Schedule'!BI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BJ351,IF('Funding Plan'!$F$25='Funding Schedule'!BJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BK351,IF('Funding Plan'!$F$25='Funding Schedule'!BK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BL351,IF('Funding Plan'!$F$25='Funding Schedule'!BL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BM351,IF('Funding Plan'!$F$25='Funding Schedule'!BM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BN351,IF('Funding Plan'!$F$25='Funding Schedule'!BN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BO351,IF('Funding Plan'!$F$25='Funding Schedule'!BO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BP351,IF('Funding Plan'!$F$25='Funding Schedule'!BP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BQ351,IF('Funding Plan'!$F$25='Funding Schedule'!BQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BR351,IF('Funding Plan'!$F$25='Funding Schedule'!BR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BS351,IF('Funding Plan'!$F$25='Funding Schedule'!BS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BT351,IF('Funding Plan'!$F$25='Funding Schedule'!BT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BU351,IF('Funding Plan'!$F$25='Funding Schedule'!BU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BV351,IF('Funding Plan'!$F$25='Funding Schedule'!BV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BW351,IF('Funding Plan'!$F$25='Funding Schedule'!BW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BX351,IF('Funding Plan'!$F$25='Funding Schedule'!BX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BY351,IF('Funding Plan'!$F$25='Funding Schedule'!BY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!BZ351,IF('Funding Plan'!$F$25='Funding Schedule'!BZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CA351,IF('Funding Plan'!$F$25='Funding Schedule'!CA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CB351,IF('Funding Plan'!$F$25='Funding Schedule'!CB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CC351,IF('Funding Plan'!$F$25='Funding Schedule'!CC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CD351,IF('Funding Plan'!$F$25='Funding Schedule'!CD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CE351,IF('Funding Plan'!$F$25='Funding Schedule'!CE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CF351,IF('Funding Plan'!$F$25='Funding Schedule'!CF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CG351,IF('Funding Plan'!$F$25='Funding Schedule'!CG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CH351,IF('Funding Plan'!$F$25='Funding Schedule'!CH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CI351,IF('Funding Plan'!$F$25='Funding Schedule'!CI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CJ351,IF('Funding Plan'!$F$25='Funding Schedule'!CJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CK351,IF('Funding Plan'!$F$25='Funding Schedule'!CK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CL351,IF('Funding Plan'!$F$25='Funding Schedule'!CL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CM351,IF('Funding Plan'!$F$25='Funding Schedule'!CM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CN351,IF('Funding Plan'!$F$25='Funding Schedule'!CN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CO351,IF('Funding Plan'!$F$25='Funding Schedule'!CO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CP351,IF('Funding Plan'!$F$25='Funding Schedule'!CP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CQ351,IF('Funding Plan'!$F$25='Funding Schedule'!CQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CR351,IF('Funding Plan'!$F$25='Funding Schedule'!CR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CS351,IF('Funding Plan'!$F$25='Funding Schedule'!CS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CT351,IF('Funding Plan'!$F$25='Funding Schedule'!CT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CU351,IF('Funding Plan'!$F$25='Funding Schedule'!CU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CV351,IF('Funding Plan'!$F$25='Funding Schedule'!CV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CW351,IF('Funding Plan'!$F$25='Funding Schedule'!CW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CX351,IF('Funding Plan'!$F$25='Funding Schedule'!CX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CY351,IF('Funding Plan'!$F$25='Funding Schedule'!CY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!CZ351,IF('Funding Plan'!$F$25='Funding Schedule'!CZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DA351,IF('Funding Plan'!$F$25='Funding Schedule'!DA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DB351,IF('Funding Plan'!$F$25='Funding Schedule'!DB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DC351,IF('Funding Plan'!$F$25='Funding Schedule'!DC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DD351,IF('Funding Plan'!$F$25='Funding Schedule'!DD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DE351,IF('Funding Plan'!$F$25='Funding Schedule'!DE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DF351,IF('Funding Plan'!$F$25='Funding Schedule'!DF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DG351,IF('Funding Plan'!$F$25='Funding Schedule'!DG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DH351,IF('Funding Plan'!$F$25='Funding Schedule'!DH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DI351,IF('Funding Plan'!$F$25='Funding Schedule'!DI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DJ351,IF('Funding Plan'!$F$25='Funding Schedule'!DJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DK351,IF('Funding Plan'!$F$25='Funding Schedule'!DK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DL351,IF('Funding Plan'!$F$25='Funding Schedule'!DL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DM351,IF('Funding Plan'!$F$25='Funding Schedule'!DM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DN351,IF('Funding Plan'!$F$25='Funding Schedule'!DN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DO351,IF('Funding Plan'!$F$25='Funding Schedule'!DO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DP351,IF('Funding Plan'!$F$25='Funding Schedule'!DP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DQ351,IF('Funding Plan'!$F$25='Funding Schedule'!DQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DR351,IF('Funding Plan'!$F$25='Funding Schedule'!DR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DS351,IF('Funding Plan'!$F$25='Funding Schedule'!DS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DT351,IF('Funding Plan'!$F$25='Funding Schedule'!DT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DU351,IF('Funding Plan'!$F$25='Funding Schedule'!DU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DV351,IF('Funding Plan'!$F$25='Funding Schedule'!DV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DW351,IF('Funding Plan'!$F$25='Funding Schedule'!DW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DX351,IF('Funding Plan'!$F$25='Funding Schedule'!DX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DY351,IF('Funding Plan'!$F$25='Funding Schedule'!DY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!DZ351,IF('Funding Plan'!$F$25='Funding Schedule'!DZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EA351,IF('Funding Plan'!$F$25='Funding Schedule'!EA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EB351,IF('Funding Plan'!$F$25='Funding Schedule'!EB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EC351,IF('Funding Plan'!$F$25='Funding Schedule'!EC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ED351,IF('Funding Plan'!$F$25='Funding Schedule'!ED352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EE351,IF('Funding Plan'!$F$25='Funding Schedule'!EE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EF351,IF('Funding Plan'!$F$25='Funding Schedule'!EF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EG351,IF('Funding Plan'!$F$25='Funding Schedule'!EG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EH351,IF('Funding Plan'!$F$25='Funding Schedule'!EH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EI351,IF('Funding Plan'!$F$25='Funding Schedule'!EI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EJ351,IF('Funding Plan'!$F$25='Funding Schedule'!EJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EK351,IF('Funding Plan'!$F$25='Funding Schedule'!EK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EL351,IF('Funding Plan'!$F$25='Funding Schedule'!EL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EM351,IF('Funding Plan'!$F$25='Funding Schedule'!EM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EN351,IF('Funding Plan'!$F$25='Funding Schedule'!EN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EO351,IF('Funding Plan'!$F$25='Funding Schedule'!EO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EP351,IF('Funding Plan'!$F$25='Funding Schedule'!EP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EQ351,IF('Funding Plan'!$F$25='Funding Schedule'!EQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ER351,IF('Funding Plan'!$F$25='Funding Schedule'!ER352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ES351,IF('Funding Plan'!$F$25='Funding Schedule'!ES352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ET351,IF('Funding Plan'!$F$25='Funding Schedule'!ET352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EU351,IF('Funding Plan'!$F$25='Funding Schedule'!EU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EV351,IF('Funding Plan'!$F$25='Funding Schedule'!EV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EW351,IF('Funding Plan'!$F$25='Funding Schedule'!EW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EX351,IF('Funding Plan'!$F$25='Funding Schedule'!EX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EY351,IF('Funding Plan'!$F$25='Funding Schedule'!EY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!EZ351,IF('Funding Plan'!$F$25='Funding Schedule'!EZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FA351,IF('Funding Plan'!$F$25='Funding Schedule'!FA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FB351,IF('Funding Plan'!$F$25='Funding Schedule'!FB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FC351,IF('Funding Plan'!$F$25='Funding Schedule'!FC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FD351,IF('Funding Plan'!$F$25='Funding Schedule'!FD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FE351,IF('Funding Plan'!$F$25='Funding Schedule'!FE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FF351,IF('Funding Plan'!$F$25='Funding Schedule'!FF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FG351,IF('Funding Plan'!$F$25='Funding Schedule'!FG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FH351,IF('Funding Plan'!$F$25='Funding Schedule'!FH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FI351,IF('Funding Plan'!$F$25='Funding Schedule'!FI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FJ351,IF('Funding Plan'!$F$25='Funding Schedule'!FJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FK351,IF('Funding Plan'!$F$25='Funding Schedule'!FK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FL351,IF('Funding Plan'!$F$25='Funding Schedule'!FL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FM351,IF('Funding Plan'!$F$25='Funding Schedule'!FM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FN351,IF('Funding Plan'!$F$25='Funding Schedule'!FN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FO351,IF('Funding Plan'!$F$25='Funding Schedule'!FO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FP351,IF('Funding Plan'!$F$25='Funding Schedule'!FP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FQ351,IF('Funding Plan'!$F$25='Funding Schedule'!FQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FR351,IF('Funding Plan'!$F$25='Funding Schedule'!FR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FS351,IF('Funding Plan'!$F$25='Funding Schedule'!FS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FT351,IF('Funding Plan'!$F$25='Funding Schedule'!FT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FU351,IF('Funding Plan'!$F$25='Funding Schedule'!FU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FV351,IF('Funding Plan'!$F$25='Funding Schedule'!FV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FW351,IF('Funding Plan'!$F$25='Funding Schedule'!FW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FX351,IF('Funding Plan'!$F$25='Funding Schedule'!FX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FY351,IF('Funding Plan'!$F$25='Funding Schedule'!FY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!FZ351,IF('Funding Plan'!$F$25='Funding Schedule'!FZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GA351,IF('Funding Plan'!$F$25='Funding Schedule'!GA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GB351,IF('Funding Plan'!$F$25='Funding Schedule'!GB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GC351,IF('Funding Plan'!$F$25='Funding Schedule'!GC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GD351,IF('Funding Plan'!$F$25='Funding Schedule'!GD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GE351,IF('Funding Plan'!$F$25='Funding Schedule'!GE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GF351,IF('Funding Plan'!$F$25='Funding Schedule'!GF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GG351,IF('Funding Plan'!$F$25='Funding Schedule'!GG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GH351,IF('Funding Plan'!$F$25='Funding Schedule'!GH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GI351,IF('Funding Plan'!$F$25='Funding Schedule'!GI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GJ351,IF('Funding Plan'!$F$25='Funding Schedule'!GJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GK351,IF('Funding Plan'!$F$25='Funding Schedule'!GK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GL351,IF('Funding Plan'!$F$25='Funding Schedule'!GL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GM351,IF('Funding Plan'!$F$25='Funding Schedule'!GM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GN351,IF('Funding Plan'!$F$25='Funding Schedule'!GN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GO351,IF('Funding Plan'!$F$25='Funding Schedule'!GO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GP351,IF('Funding Plan'!$F$25='Funding Schedule'!GP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GQ351,IF('Funding Plan'!$F$25='Funding Schedule'!GQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GR351,IF('Funding Plan'!$F$25='Funding Schedule'!GR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GS351,IF('Funding Plan'!$F$25='Funding Schedule'!GS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GT351,IF('Funding Plan'!$F$25='Funding Schedule'!GT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GU351,IF('Funding Plan'!$F$25='Funding Schedule'!GU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GV351,IF('Funding Plan'!$F$25='Funding Schedule'!GV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GW351,IF('Funding Plan'!$F$25='Funding Schedule'!GW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GX351,IF('Funding Plan'!$F$25='Funding Schedule'!GX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GY351,IF('Funding Plan'!$F$25='Funding Schedule'!GY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!GZ351,IF('Funding Plan'!$F$25='Funding Schedule'!GZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HA351,IF('Funding Plan'!$F$25='Funding Schedule'!HA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HB351,IF('Funding Plan'!$F$25='Funding Schedule'!HB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HC351,IF('Funding Plan'!$F$25='Funding Schedule'!HC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HD351,IF('Funding Plan'!$F$25='Funding Schedule'!HD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HE351,IF('Funding Plan'!$F$25='Funding Schedule'!HE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HF351,IF('Funding Plan'!$F$25='Funding Schedule'!HF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HG351,IF('Funding Plan'!$F$25='Funding Schedule'!HG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HH351,IF('Funding Plan'!$F$25='Funding Schedule'!HH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HI351,IF('Funding Plan'!$F$25='Funding Schedule'!HI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HJ351,IF('Funding Plan'!$F$25='Funding Schedule'!HJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HK351,IF('Funding Plan'!$F$25='Funding Schedule'!HK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HL351,IF('Funding Plan'!$F$25='Funding Schedule'!HL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HM351,IF('Funding Plan'!$F$25='Funding Schedule'!HM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HN351,IF('Funding Plan'!$F$25='Funding Schedule'!HN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HO351,IF('Funding Plan'!$F$25='Funding Schedule'!HO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HP351,IF('Funding Plan'!$F$25='Funding Schedule'!HP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HQ351,IF('Funding Plan'!$F$25='Funding Schedule'!HQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HR351,IF('Funding Plan'!$F$25='Funding Schedule'!HR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HS351,IF('Funding Plan'!$F$25='Funding Schedule'!HS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HT351,IF('Funding Plan'!$F$25='Funding Schedule'!HT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HU351,IF('Funding Plan'!$F$25='Funding Schedule'!HU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HV351,IF('Funding Plan'!$F$25='Funding Schedule'!HV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HW351,IF('Funding Plan'!$F$25='Funding Schedule'!HW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HX351,IF('Funding Plan'!$F$25='Funding Schedule'!HX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HY351,IF('Funding Plan'!$F$25='Funding Schedule'!HY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!HZ351,IF('Funding Plan'!$F$25='Funding Schedule'!HZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IA351,IF('Funding Plan'!$F$25='Funding Schedule'!IA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IB351,IF('Funding Plan'!$F$25='Funding Schedule'!IB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IC351,IF('Funding Plan'!$F$25='Funding Schedule'!IC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ID351,IF('Funding Plan'!$F$25='Funding Schedule'!ID352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IE351,IF('Funding Plan'!$F$25='Funding Schedule'!IE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IF351,IF('Funding Plan'!$F$25='Funding Schedule'!IF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IG351,IF('Funding Plan'!$F$25='Funding Schedule'!IG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IH351,IF('Funding Plan'!$F$25='Funding Schedule'!IH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!II351,IF('Funding Plan'!$F$25='Funding Schedule'!II352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IJ351,IF('Funding Plan'!$F$25='Funding Schedule'!IJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IK351,IF('Funding Plan'!$F$25='Funding Schedule'!IK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IL351,IF('Funding Plan'!$F$25='Funding Schedule'!IL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IM351,IF('Funding Plan'!$F$25='Funding Schedule'!IM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IN351,IF('Funding Plan'!$F$25='Funding Schedule'!IN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IO351,IF('Funding Plan'!$F$25='Funding Schedule'!IO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IP351,IF('Funding Plan'!$F$25='Funding Schedule'!IP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IQ351,IF('Funding Plan'!$F$25='Funding Schedule'!IQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IR351,IF('Funding Plan'!$F$25='Funding Schedule'!IR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IS351,IF('Funding Plan'!$F$25='Funding Schedule'!IS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IT351,IF('Funding Plan'!$F$25='Funding Schedule'!IT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IU351,IF('Funding Plan'!$F$25='Funding Schedule'!IU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IV351,IF('Funding Plan'!$F$25='Funding Schedule'!IV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IW351,IF('Funding Plan'!$F$25='Funding Schedule'!IW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IX351,IF('Funding Plan'!$F$25='Funding Schedule'!IX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IY351,IF('Funding Plan'!$F$25='Funding Schedule'!IY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!IZ351,IF('Funding Plan'!$F$25='Funding Schedule'!IZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JA351,IF('Funding Plan'!$F$25='Funding Schedule'!JA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JB351,IF('Funding Plan'!$F$25='Funding Schedule'!JB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JC351,IF('Funding Plan'!$F$25='Funding Schedule'!JC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JD351,IF('Funding Plan'!$F$25='Funding Schedule'!JD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JE351,IF('Funding Plan'!$F$25='Funding Schedule'!JE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JF351,IF('Funding Plan'!$F$25='Funding Schedule'!JF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JG351,IF('Funding Plan'!$F$25='Funding Schedule'!JG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JH351,IF('Funding Plan'!$F$25='Funding Schedule'!JH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JI351,IF('Funding Plan'!$F$25='Funding Schedule'!JI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JJ351,IF('Funding Plan'!$F$25='Funding Schedule'!JJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JK351,IF('Funding Plan'!$F$25='Funding Schedule'!JK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JL351,IF('Funding Plan'!$F$25='Funding Schedule'!JL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JM351,IF('Funding Plan'!$F$25='Funding Schedule'!JM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JN351,IF('Funding Plan'!$F$25='Funding Schedule'!JN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JO351,IF('Funding Plan'!$F$25='Funding Schedule'!JO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JP351,IF('Funding Plan'!$F$25='Funding Schedule'!JP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JQ351,IF('Funding Plan'!$F$25='Funding Schedule'!JQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JR351,IF('Funding Plan'!$F$25='Funding Schedule'!JR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JS351,IF('Funding Plan'!$F$25='Funding Schedule'!JS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JT351,IF('Funding Plan'!$F$25='Funding Schedule'!JT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JU351,IF('Funding Plan'!$F$25='Funding Schedule'!JU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JV351,IF('Funding Plan'!$F$25='Funding Schedule'!JV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JW351,IF('Funding Plan'!$F$25='Funding Schedule'!JW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JX351,IF('Funding Plan'!$F$25='Funding Schedule'!JX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JY351,IF('Funding Plan'!$F$25='Funding Schedule'!JY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!JZ351,IF('Funding Plan'!$F$25='Funding Schedule'!JZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KA351,IF('Funding Plan'!$F$25='Funding Schedule'!KA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KB351,IF('Funding Plan'!$F$25='Funding Schedule'!KB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KC351,IF('Funding Plan'!$F$25='Funding Schedule'!KC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KD351,IF('Funding Plan'!$F$25='Funding Schedule'!KD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KE351,IF('Funding Plan'!$F$25='Funding Schedule'!KE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KF351,IF('Funding Plan'!$F$25='Funding Schedule'!KF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KG351,IF('Funding Plan'!$F$25='Funding Schedule'!KG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KH351,IF('Funding Plan'!$F$25='Funding Schedule'!KH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KI351,IF('Funding Plan'!$F$25='Funding Schedule'!KI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KJ351,IF('Funding Plan'!$F$25='Funding Schedule'!KJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KK351,IF('Funding Plan'!$F$25='Funding Schedule'!KK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KL351,IF('Funding Plan'!$F$25='Funding Schedule'!KL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KM351,IF('Funding Plan'!$F$25='Funding Schedule'!KM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KN351,IF('Funding Plan'!$F$25='Funding Schedule'!KN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KO351,IF('Funding Plan'!$F$25='Funding Schedule'!KO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KP351,IF('Funding Plan'!$F$25='Funding Schedule'!KP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KQ351,IF('Funding Plan'!$F$25='Funding Schedule'!KQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KR351,IF('Funding Plan'!$F$25='Funding Schedule'!KR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KS351,IF('Funding Plan'!$F$25='Funding Schedule'!KS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KT351,IF('Funding Plan'!$F$25='Funding Schedule'!KT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KU351,IF('Funding Plan'!$F$25='Funding Schedule'!KU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KV351,IF('Funding Plan'!$F$25='Funding Schedule'!KV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KW351,IF('Funding Plan'!$F$25='Funding Schedule'!KW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KX351,IF('Funding Plan'!$F$25='Funding Schedule'!KX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KY351,IF('Funding Plan'!$F$25='Funding Schedule'!KY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!KZ351,IF('Funding Plan'!$F$25='Funding Schedule'!KZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LA351,IF('Funding Plan'!$F$25='Funding Schedule'!LA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LB351,IF('Funding Plan'!$F$25='Funding Schedule'!LB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LC351,IF('Funding Plan'!$F$25='Funding Schedule'!LC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LD351,IF('Funding Plan'!$F$25='Funding Schedule'!LD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LE351,IF('Funding Plan'!$F$25='Funding Schedule'!LE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LF351,IF('Funding Plan'!$F$25='Funding Schedule'!LF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LG351,IF('Funding Plan'!$F$25='Funding Schedule'!LG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LH351,IF('Funding Plan'!$F$25='Funding Schedule'!LH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LI351,IF('Funding Plan'!$F$25='Funding Schedule'!LI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LJ351,IF('Funding Plan'!$F$25='Funding Schedule'!LJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LK351,IF('Funding Plan'!$F$25='Funding Schedule'!LK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LL351,IF('Funding Plan'!$F$25='Funding Schedule'!LL352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LM351,IF('Funding Plan'!$F$25='Funding Schedule'!LM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LN351,IF('Funding Plan'!$F$25='Funding Schedule'!LN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LO351,IF('Funding Plan'!$F$25='Funding Schedule'!LO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LP351,IF('Funding Plan'!$F$25='Funding Schedule'!LP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LQ351,IF('Funding Plan'!$F$25='Funding Schedule'!LQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LR351,IF('Funding Plan'!$F$25='Funding Schedule'!LR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LS351,IF('Funding Plan'!$F$25='Funding Schedule'!LS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LT351,IF('Funding Plan'!$F$25='Funding Schedule'!LT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LU351,IF('Funding Plan'!$F$25='Funding Schedule'!LU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LV351,IF('Funding Plan'!$F$25='Funding Schedule'!LV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LW351,IF('Funding Plan'!$F$25='Funding Schedule'!LW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LX351,IF('Funding Plan'!$F$25='Funding Schedule'!LX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LY351,IF('Funding Plan'!$F$25='Funding Schedule'!LY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!LZ351,IF('Funding Plan'!$F$25='Funding Schedule'!LZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MA351,IF('Funding Plan'!$F$25='Funding Schedule'!MA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MB351,IF('Funding Plan'!$F$25='Funding Schedule'!MB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MC351,IF('Funding Plan'!$F$25='Funding Schedule'!MC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MD351,IF('Funding Plan'!$F$25='Funding Schedule'!MD352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ME351,IF('Funding Plan'!$F$25='Funding Schedule'!ME352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MF351,IF('Funding Plan'!$F$25='Funding Schedule'!MF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MG351,IF('Funding Plan'!$F$25='Funding Schedule'!MG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MH351,IF('Funding Plan'!$F$25='Funding Schedule'!MH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MI351,IF('Funding Plan'!$F$25='Funding Schedule'!MI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MJ351,IF('Funding Plan'!$F$25='Funding Schedule'!MJ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MK351,IF('Funding Plan'!$F$25='Funding Schedule'!MK352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ML351,IF('Funding Plan'!$F$25='Funding Schedule'!ML352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MM351,IF('Funding Plan'!$F$25='Funding Schedule'!MM352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MN351,IF('Funding Plan'!$F$25='Funding Schedule'!MN352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MO351,IF('Funding Plan'!$F$25='Funding Schedule'!MO352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MP351,IF('Funding Plan'!$F$25='Funding Schedule'!MP352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MQ351,IF('Funding Plan'!$F$25='Funding Schedule'!MQ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MR351,IF('Funding Plan'!$F$25='Funding Schedule'!MR352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MS351,IF('Funding Plan'!$F$25='Funding Schedule'!MS352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MT351,IF('Funding Plan'!$F$25='Funding Schedule'!MT352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MU351,IF('Funding Plan'!$F$25='Funding Schedule'!MU352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MV351,IF('Funding Plan'!$F$25='Funding Schedule'!MV352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MW351,IF('Funding Plan'!$F$25='Funding Schedule'!MW352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MX351,IF('Funding Plan'!$F$25='Funding Schedule'!MX352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MY351,IF('Funding Plan'!$F$25='Funding Schedule'!MY352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!MZ351,IF('Funding Plan'!$F$25='Funding Schedule'!MZ352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NA351,IF('Funding Plan'!$F$25='Funding Schedule'!NA352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NB351,IF('Funding Plan'!$F$25='Funding Schedule'!NB352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NC351,IF('Funding Plan'!$F$25='Funding Schedule'!NC352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!ND351,IF('Funding Plan'!$F$25='Funding Schedule'!ND352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NE351,IF('Funding Plan'!$F$25='Funding Schedule'!NE352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NF351,IF('Funding Plan'!$F$25='Funding Schedule'!NF352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NG351,IF('Funding Plan'!$F$25='Funding Schedule'!NG352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NH351,IF('Funding Plan'!$F$25='Funding Schedule'!NH352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NI351,IF('Funding Plan'!$F$25='Funding Schedule'!NI352,'Funding Plan'!$F$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$F$286='Funding Schedule'!NJ351,IF('Funding Plan'!$F$25='Funding Schedule'!NJ352,'Funding Plan'!$F$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(D391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(E391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(F391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(G391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(H391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(I391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(J391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(K391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(L391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(M391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(N391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(O391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(P391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Q391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(R391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(S391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(T391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(U391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(V391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(W391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(X391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Y391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(Z391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(AZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(BZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(CZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(DZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ED391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ER391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ES391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ET391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(EZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(FZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(GZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(HZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ID391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(II391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(IZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(JZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(KZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LL391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(LZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MD391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ME391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MJ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MK391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ML391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MM391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MN391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MO391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MP391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MQ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MR391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MS391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MT391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MU391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MV391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MW391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MX391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MY391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(MZ391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NA391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NB391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NC391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(ND391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NE391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NF391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NG391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NH391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NI391>0,+'Funding Plan'!$F$29,0)","v":0},{"$f":"IF(NJ391>0,+'Funding Plan'!$F$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B393>0,B393-1,IF(B392>0,B392,0))","v":0},{"$f":"IF(C393>0,C393-1,IF(C392>0,C392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO393>0,BO393-1,IF(BO392>0,BO392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA393>0,EA393-1,IF(EA392>0,EA392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM393>0,GM393-1,IF(GM392>0,GM392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY393>0,IY393-1,IF(IY392>0,IY392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK393>0,LK393-1,IF(LK392>0,LK392,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B399>0,B399,C391)","v":0},{"$f":"IF(C399>0,C399,D391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO399>0,BO399,BP391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA399>0,EA399,EB391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM399>0,GM399,GN391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY399>0,IY399,IZ391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK399>0,LK399,LL391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(C$393=1,0,-B395*'Funding Plan'!$F$87/12),-B395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(D$393=1,0,-C395*'Funding Plan'!$F$87/12),-C395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(E$393=1,0,-D395*'Funding Plan'!$F$87/12),-D395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(F$393=1,0,-E395*'Funding Plan'!$F$87/12),-E395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(G$393=1,0,-F395*'Funding Plan'!$F$87/12),-F395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(H$393=1,0,-G395*'Funding Plan'!$F$87/12),-G395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(I$393=1,0,-H395*'Funding Plan'!$F$87/12),-H395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(J$393=1,0,-I395*'Funding Plan'!$F$87/12),-I395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(K$393=1,0,-J395*'Funding Plan'!$F$87/12),-J395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(L$393=1,0,-K395*'Funding Plan'!$F$87/12),-K395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(M$393=1,0,-L395*'Funding Plan'!$F$87/12),-L395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(N$393=1,0,-M395*'Funding Plan'!$F$87/12),-M395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(O$393=1,0,-N395*'Funding Plan'!$F$87/12),-N395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(P$393=1,0,-O395*'Funding Plan'!$F$87/12),-O395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Q$393=1,0,-P395*'Funding Plan'!$F$87/12),-P395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(R$393=1,0,-Q395*'Funding Plan'!$F$87/12),-Q395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(S$393=1,0,-R395*'Funding Plan'!$F$87/12),-R395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(T$393=1,0,-S395*'Funding Plan'!$F$87/12),-S395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(U$393=1,0,-T395*'Funding Plan'!$F$87/12),-T395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(V$393=1,0,-U395*'Funding Plan'!$F$87/12),-U395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(W$393=1,0,-V395*'Funding Plan'!$F$87/12),-V395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(X$393=1,0,-W395*'Funding Plan'!$F$87/12),-W395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Y$393=1,0,-X395*'Funding Plan'!$F$87/12),-X395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Z$393=1,0,-Y395*'Funding Plan'!$F$87/12),-Y395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AA$393=1,0,-Z395*'Funding Plan'!$F$87/12),-Z395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AB$393=1,0,-AA395*'Funding Plan'!$F$87/12),-AA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AC$393=1,0,-AB395*'Funding Plan'!$F$87/12),-AB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AD$393=1,0,-AC395*'Funding Plan'!$F$87/12),-AC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AE$393=1,0,-AD395*'Funding Plan'!$F$87/12),-AD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AF$393=1,0,-AE395*'Funding Plan'!$F$87/12),-AE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AG$393=1,0,-AF395*'Funding Plan'!$F$87/12),-AF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AH$393=1,0,-AG395*'Funding Plan'!$F$87/12),-AG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AI$393=1,0,-AH395*'Funding Plan'!$F$87/12),-AH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AJ$393=1,0,-AI395*'Funding Plan'!$F$87/12),-AI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AK$393=1,0,-AJ395*'Funding Plan'!$F$87/12),-AJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AL$393=1,0,-AK395*'Funding Plan'!$F$87/12),-AK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AM$393=1,0,-AL395*'Funding Plan'!$F$87/12),-AL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AN$393=1,0,-AM395*'Funding Plan'!$F$87/12),-AM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AO$393=1,0,-AN395*'Funding Plan'!$F$87/12),-AN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AP$393=1,0,-AO395*'Funding Plan'!$F$87/12),-AO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AQ$393=1,0,-AP395*'Funding Plan'!$F$87/12),-AP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AR$393=1,0,-AQ395*'Funding Plan'!$F$87/12),-AQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AS$393=1,0,-AR395*'Funding Plan'!$F$87/12),-AR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AT$393=1,0,-AS395*'Funding Plan'!$F$87/12),-AS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AU$393=1,0,-AT395*'Funding Plan'!$F$87/12),-AT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AV$393=1,0,-AU395*'Funding Plan'!$F$87/12),-AU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AW$393=1,0,-AV395*'Funding Plan'!$F$87/12),-AV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AX$393=1,0,-AW395*'Funding Plan'!$F$87/12),-AW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AY$393=1,0,-AX395*'Funding Plan'!$F$87/12),-AX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AZ$393=1,0,-AY395*'Funding Plan'!$F$87/12),-AY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BA$393=1,0,-AZ395*'Funding Plan'!$F$87/12),-AZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BB$393=1,0,-BA395*'Funding Plan'!$F$87/12),-BA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BC$393=1,0,-BB395*'Funding Plan'!$F$87/12),-BB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BD$393=1,0,-BC395*'Funding Plan'!$F$87/12),-BC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BE$393=1,0,-BD395*'Funding Plan'!$F$87/12),-BD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BF$393=1,0,-BE395*'Funding Plan'!$F$87/12),-BE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BG$393=1,0,-BF395*'Funding Plan'!$F$87/12),-BF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BH$393=1,0,-BG395*'Funding Plan'!$F$87/12),-BG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BI$393=1,0,-BH395*'Funding Plan'!$F$87/12),-BH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BJ$393=1,0,-BI395*'Funding Plan'!$F$87/12),-BI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BK$393=1,0,-BJ395*'Funding Plan'!$F$87/12),-BJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BL$393=1,0,-BK395*'Funding Plan'!$F$87/12),-BK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BM$393=1,0,-BL395*'Funding Plan'!$F$87/12),-BL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BN$393=1,0,-BM395*'Funding Plan'!$F$87/12),-BM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BO$393=1,0,-BN395*'Funding Plan'!$F$87/12),-BN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BP$393=1,0,-BO395*'Funding Plan'!$F$87/12),-BO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BQ$393=1,0,-BP395*'Funding Plan'!$F$87/12),-BP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BR$393=1,0,-BQ395*'Funding Plan'!$F$87/12),-BQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BS$393=1,0,-BR395*'Funding Plan'!$F$87/12),-BR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BT$393=1,0,-BS395*'Funding Plan'!$F$87/12),-BS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BU$393=1,0,-BT395*'Funding Plan'!$F$87/12),-BT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BV$393=1,0,-BU395*'Funding Plan'!$F$87/12),-BU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BW$393=1,0,-BV395*'Funding Plan'!$F$87/12),-BV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BX$393=1,0,-BW395*'Funding Plan'!$F$87/12),-BW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BY$393=1,0,-BX395*'Funding Plan'!$F$87/12),-BX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BZ$393=1,0,-BY395*'Funding Plan'!$F$87/12),-BY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CA$393=1,0,-BZ395*'Funding Plan'!$F$87/12),-BZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CB$393=1,0,-CA395*'Funding Plan'!$F$87/12),-CA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CC$393=1,0,-CB395*'Funding Plan'!$F$87/12),-CB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CD$393=1,0,-CC395*'Funding Plan'!$F$87/12),-CC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CE$393=1,0,-CD395*'Funding Plan'!$F$87/12),-CD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CF$393=1,0,-CE395*'Funding Plan'!$F$87/12),-CE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CG$393=1,0,-CF395*'Funding Plan'!$F$87/12),-CF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CH$393=1,0,-CG395*'Funding Plan'!$F$87/12),-CG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CI$393=1,0,-CH395*'Funding Plan'!$F$87/12),-CH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CJ$393=1,0,-CI395*'Funding Plan'!$F$87/12),-CI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CK$393=1,0,-CJ395*'Funding Plan'!$F$87/12),-CJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CL$393=1,0,-CK395*'Funding Plan'!$F$87/12),-CK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CM$393=1,0,-CL395*'Funding Plan'!$F$87/12),-CL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CN$393=1,0,-CM395*'Funding Plan'!$F$87/12),-CM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CO$393=1,0,-CN395*'Funding Plan'!$F$87/12),-CN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CP$393=1,0,-CO395*'Funding Plan'!$F$87/12),-CO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CQ$393=1,0,-CP395*'Funding Plan'!$F$87/12),-CP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CR$393=1,0,-CQ395*'Funding Plan'!$F$87/12),-CQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CS$393=1,0,-CR395*'Funding Plan'!$F$87/12),-CR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CT$393=1,0,-CS395*'Funding Plan'!$F$87/12),-CS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CU$393=1,0,-CT395*'Funding Plan'!$F$87/12),-CT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CV$393=1,0,-CU395*'Funding Plan'!$F$87/12),-CU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CW$393=1,0,-CV395*'Funding Plan'!$F$87/12),-CV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CX$393=1,0,-CW395*'Funding Plan'!$F$87/12),-CW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CY$393=1,0,-CX395*'Funding Plan'!$F$87/12),-CX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CZ$393=1,0,-CY395*'Funding Plan'!$F$87/12),-CY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DA$393=1,0,-CZ395*'Funding Plan'!$F$87/12),-CZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DB$393=1,0,-DA395*'Funding Plan'!$F$87/12),-DA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DC$393=1,0,-DB395*'Funding Plan'!$F$87/12),-DB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DD$393=1,0,-DC395*'Funding Plan'!$F$87/12),-DC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DE$393=1,0,-DD395*'Funding Plan'!$F$87/12),-DD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DF$393=1,0,-DE395*'Funding Plan'!$F$87/12),-DE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DG$393=1,0,-DF395*'Funding Plan'!$F$87/12),-DF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DH$393=1,0,-DG395*'Funding Plan'!$F$87/12),-DG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DI$393=1,0,-DH395*'Funding Plan'!$F$87/12),-DH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DJ$393=1,0,-DI395*'Funding Plan'!$F$87/12),-DI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DK$393=1,0,-DJ395*'Funding Plan'!$F$87/12),-DJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DL$393=1,0,-DK395*'Funding Plan'!$F$87/12),-DK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DM$393=1,0,-DL395*'Funding Plan'!$F$87/12),-DL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DN$393=1,0,-DM395*'Funding Plan'!$F$87/12),-DM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DO$393=1,0,-DN395*'Funding Plan'!$F$87/12),-DN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DP$393=1,0,-DO395*'Funding Plan'!$F$87/12),-DO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DQ$393=1,0,-DP395*'Funding Plan'!$F$87/12),-DP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DR$393=1,0,-DQ395*'Funding Plan'!$F$87/12),-DQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DS$393=1,0,-DR395*'Funding Plan'!$F$87/12),-DR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DT$393=1,0,-DS395*'Funding Plan'!$F$87/12),-DS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DU$393=1,0,-DT395*'Funding Plan'!$F$87/12),-DT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DV$393=1,0,-DU395*'Funding Plan'!$F$87/12),-DU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DW$393=1,0,-DV395*'Funding Plan'!$F$87/12),-DV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DX$393=1,0,-DW395*'Funding Plan'!$F$87/12),-DW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DY$393=1,0,-DX395*'Funding Plan'!$F$87/12),-DX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DZ$393=1,0,-DY395*'Funding Plan'!$F$87/12),-DY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EA$393=1,0,-DZ395*'Funding Plan'!$F$87/12),-DZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EB$393=1,0,-EA395*'Funding Plan'!$F$87/12),-EA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EC$393=1,0,-EB395*'Funding Plan'!$F$87/12),-EB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ED$393=1,0,-EC395*'Funding Plan'!$F$87/12),-EC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EE$393=1,0,-ED395*'Funding Plan'!$F$87/12),-ED395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EF$393=1,0,-EE395*'Funding Plan'!$F$87/12),-EE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EG$393=1,0,-EF395*'Funding Plan'!$F$87/12),-EF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EH$393=1,0,-EG395*'Funding Plan'!$F$87/12),-EG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EI$393=1,0,-EH395*'Funding Plan'!$F$87/12),-EH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EJ$393=1,0,-EI395*'Funding Plan'!$F$87/12),-EI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EK$393=1,0,-EJ395*'Funding Plan'!$F$87/12),-EJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EL$393=1,0,-EK395*'Funding Plan'!$F$87/12),-EK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EM$393=1,0,-EL395*'Funding Plan'!$F$87/12),-EL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EN$393=1,0,-EM395*'Funding Plan'!$F$87/12),-EM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EO$393=1,0,-EN395*'Funding Plan'!$F$87/12),-EN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EP$393=1,0,-EO395*'Funding Plan'!$F$87/12),-EO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EQ$393=1,0,-EP395*'Funding Plan'!$F$87/12),-EP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ER$393=1,0,-EQ395*'Funding Plan'!$F$87/12),-EQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ES$393=1,0,-ER395*'Funding Plan'!$F$87/12),-ER395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ET$393=1,0,-ES395*'Funding Plan'!$F$87/12),-ES395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EU$393=1,0,-ET395*'Funding Plan'!$F$87/12),-ET395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EV$393=1,0,-EU395*'Funding Plan'!$F$87/12),-EU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EW$393=1,0,-EV395*'Funding Plan'!$F$87/12),-EV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EX$393=1,0,-EW395*'Funding Plan'!$F$87/12),-EW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EY$393=1,0,-EX395*'Funding Plan'!$F$87/12),-EX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EZ$393=1,0,-EY395*'Funding Plan'!$F$87/12),-EY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FA$393=1,0,-EZ395*'Funding Plan'!$F$87/12),-EZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FB$393=1,0,-FA395*'Funding Plan'!$F$87/12),-FA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FC$393=1,0,-FB395*'Funding Plan'!$F$87/12),-FB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FD$393=1,0,-FC395*'Funding Plan'!$F$87/12),-FC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FE$393=1,0,-FD395*'Funding Plan'!$F$87/12),-FD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FF$393=1,0,-FE395*'Funding Plan'!$F$87/12),-FE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FG$393=1,0,-FF395*'Funding Plan'!$F$87/12),-FF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FH$393=1,0,-FG395*'Funding Plan'!$F$87/12),-FG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FI$393=1,0,-FH395*'Funding Plan'!$F$87/12),-FH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FJ$393=1,0,-FI395*'Funding Plan'!$F$87/12),-FI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FK$393=1,0,-FJ395*'Funding Plan'!$F$87/12),-FJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FL$393=1,0,-FK395*'Funding Plan'!$F$87/12),-FK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FM$393=1,0,-FL395*'Funding Plan'!$F$87/12),-FL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FN$393=1,0,-FM395*'Funding Plan'!$F$87/12),-FM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FO$393=1,0,-FN395*'Funding Plan'!$F$87/12),-FN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FP$393=1,0,-FO395*'Funding Plan'!$F$87/12),-FO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FQ$393=1,0,-FP395*'Funding Plan'!$F$87/12),-FP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FR$393=1,0,-FQ395*'Funding Plan'!$F$87/12),-FQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FS$393=1,0,-FR395*'Funding Plan'!$F$87/12),-FR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FT$393=1,0,-FS395*'Funding Plan'!$F$87/12),-FS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FU$393=1,0,-FT395*'Funding Plan'!$F$87/12),-FT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FV$393=1,0,-FU395*'Funding Plan'!$F$87/12),-FU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FW$393=1,0,-FV395*'Funding Plan'!$F$87/12),-FV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FX$393=1,0,-FW395*'Funding Plan'!$F$87/12),-FW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FY$393=1,0,-FX395*'Funding Plan'!$F$87/12),-FX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FZ$393=1,0,-FY395*'Funding Plan'!$F$87/12),-FY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GA$393=1,0,-FZ395*'Funding Plan'!$F$87/12),-FZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GB$393=1,0,-GA395*'Funding Plan'!$F$87/12),-GA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GC$393=1,0,-GB395*'Funding Plan'!$F$87/12),-GB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GD$393=1,0,-GC395*'Funding Plan'!$F$87/12),-GC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GE$393=1,0,-GD395*'Funding Plan'!$F$87/12),-GD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GF$393=1,0,-GE395*'Funding Plan'!$F$87/12),-GE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GG$393=1,0,-GF395*'Funding Plan'!$F$87/12),-GF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GH$393=1,0,-GG395*'Funding Plan'!$F$87/12),-GG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GI$393=1,0,-GH395*'Funding Plan'!$F$87/12),-GH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GJ$393=1,0,-GI395*'Funding Plan'!$F$87/12),-GI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GK$393=1,0,-GJ395*'Funding Plan'!$F$87/12),-GJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GL$393=1,0,-GK395*'Funding Plan'!$F$87/12),-GK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GM$393=1,0,-GL395*'Funding Plan'!$F$87/12),-GL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GN$393=1,0,-GM395*'Funding Plan'!$F$87/12),-GM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GO$393=1,0,-GN395*'Funding Plan'!$F$87/12),-GN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GP$393=1,0,-GO395*'Funding Plan'!$F$87/12),-GO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GQ$393=1,0,-GP395*'Funding Plan'!$F$87/12),-GP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GR$393=1,0,-GQ395*'Funding Plan'!$F$87/12),-GQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GS$393=1,0,-GR395*'Funding Plan'!$F$87/12),-GR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GT$393=1,0,-GS395*'Funding Plan'!$F$87/12),-GS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GU$393=1,0,-GT395*'Funding Plan'!$F$87/12),-GT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GV$393=1,0,-GU395*'Funding Plan'!$F$87/12),-GU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GW$393=1,0,-GV395*'Funding Plan'!$F$87/12),-GV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GX$393=1,0,-GW395*'Funding Plan'!$F$87/12),-GW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GY$393=1,0,-GX395*'Funding Plan'!$F$87/12),-GX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GZ$393=1,0,-GY395*'Funding Plan'!$F$87/12),-GY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HA$393=1,0,-GZ395*'Funding Plan'!$F$87/12),-GZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HB$393=1,0,-HA395*'Funding Plan'!$F$87/12),-HA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HC$393=1,0,-HB395*'Funding Plan'!$F$87/12),-HB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HD$393=1,0,-HC395*'Funding Plan'!$F$87/12),-HC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HE$393=1,0,-HD395*'Funding Plan'!$F$87/12),-HD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HF$393=1,0,-HE395*'Funding Plan'!$F$87/12),-HE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HG$393=1,0,-HF395*'Funding Plan'!$F$87/12),-HF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HH$393=1,0,-HG395*'Funding Plan'!$F$87/12),-HG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HI$393=1,0,-HH395*'Funding Plan'!$F$87/12),-HH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HJ$393=1,0,-HI395*'Funding Plan'!$F$87/12),-HI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HK$393=1,0,-HJ395*'Funding Plan'!$F$87/12),-HJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HL$393=1,0,-HK395*'Funding Plan'!$F$87/12),-HK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HM$393=1,0,-HL395*'Funding Plan'!$F$87/12),-HL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HN$393=1,0,-HM395*'Funding Plan'!$F$87/12),-HM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HO$393=1,0,-HN395*'Funding Plan'!$F$87/12),-HN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HP$393=1,0,-HO395*'Funding Plan'!$F$87/12),-HO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HQ$393=1,0,-HP395*'Funding Plan'!$F$87/12),-HP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HR$393=1,0,-HQ395*'Funding Plan'!$F$87/12),-HQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HS$393=1,0,-HR395*'Funding Plan'!$F$87/12),-HR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HT$393=1,0,-HS395*'Funding Plan'!$F$87/12),-HS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HU$393=1,0,-HT395*'Funding Plan'!$F$87/12),-HT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HV$393=1,0,-HU395*'Funding Plan'!$F$87/12),-HU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HW$393=1,0,-HV395*'Funding Plan'!$F$87/12),-HV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HX$393=1,0,-HW395*'Funding Plan'!$F$87/12),-HW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HY$393=1,0,-HX395*'Funding Plan'!$F$87/12),-HX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HZ$393=1,0,-HY395*'Funding Plan'!$F$87/12),-HY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IA$393=1,0,-HZ395*'Funding Plan'!$F$87/12),-HZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IB$393=1,0,-IA395*'Funding Plan'!$F$87/12),-IA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IC$393=1,0,-IB395*'Funding Plan'!$F$87/12),-IB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ID$393=1,0,-IC395*'Funding Plan'!$F$87/12),-IC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IE$393=1,0,-ID395*'Funding Plan'!$F$87/12),-ID395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IF$393=1,0,-IE395*'Funding Plan'!$F$87/12),-IE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IG$393=1,0,-IF395*'Funding Plan'!$F$87/12),-IF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IH$393=1,0,-IG395*'Funding Plan'!$F$87/12),-IG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(II$393=1,0,-IH395*'Funding Plan'!$F$87/12),-IH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IJ$393=1,0,-II395*'Funding Plan'!$F$87/12),-II395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IK$393=1,0,-IJ395*'Funding Plan'!$F$87/12),-IJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IL$393=1,0,-IK395*'Funding Plan'!$F$87/12),-IK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IM$393=1,0,-IL395*'Funding Plan'!$F$87/12),-IL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IN$393=1,0,-IM395*'Funding Plan'!$F$87/12),-IM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IO$393=1,0,-IN395*'Funding Plan'!$F$87/12),-IN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IP$393=1,0,-IO395*'Funding Plan'!$F$87/12),-IO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IQ$393=1,0,-IP395*'Funding Plan'!$F$87/12),-IP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IR$393=1,0,-IQ395*'Funding Plan'!$F$87/12),-IQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IS$393=1,0,-IR395*'Funding Plan'!$F$87/12),-IR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IT$393=1,0,-IS395*'Funding Plan'!$F$87/12),-IS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IU$393=1,0,-IT395*'Funding Plan'!$F$87/12),-IT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IV$393=1,0,-IU395*'Funding Plan'!$F$87/12),-IU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IW$393=1,0,-IV395*'Funding Plan'!$F$87/12),-IV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IX$393=1,0,-IW395*'Funding Plan'!$F$87/12),-IW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IY$393=1,0,-IX395*'Funding Plan'!$F$87/12),-IX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IZ$393=1,0,-IY395*'Funding Plan'!$F$87/12),-IY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JA$393=1,0,-IZ395*'Funding Plan'!$F$87/12),-IZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JB$393=1,0,-JA395*'Funding Plan'!$F$87/12),-JA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JC$393=1,0,-JB395*'Funding Plan'!$F$87/12),-JB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JD$393=1,0,-JC395*'Funding Plan'!$F$87/12),-JC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JE$393=1,0,-JD395*'Funding Plan'!$F$87/12),-JD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JF$393=1,0,-JE395*'Funding Plan'!$F$87/12),-JE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JG$393=1,0,-JF395*'Funding Plan'!$F$87/12),-JF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JH$393=1,0,-JG395*'Funding Plan'!$F$87/12),-JG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JI$393=1,0,-JH395*'Funding Plan'!$F$87/12),-JH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JJ$393=1,0,-JI395*'Funding Plan'!$F$87/12),-JI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JK$393=1,0,-JJ395*'Funding Plan'!$F$87/12),-JJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JL$393=1,0,-JK395*'Funding Plan'!$F$87/12),-JK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JM$393=1,0,-JL395*'Funding Plan'!$F$87/12),-JL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JN$393=1,0,-JM395*'Funding Plan'!$F$87/12),-JM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JO$393=1,0,-JN395*'Funding Plan'!$F$87/12),-JN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JP$393=1,0,-JO395*'Funding Plan'!$F$87/12),-JO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JQ$393=1,0,-JP395*'Funding Plan'!$F$87/12),-JP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JR$393=1,0,-JQ395*'Funding Plan'!$F$87/12),-JQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JS$393=1,0,-JR395*'Funding Plan'!$F$87/12),-JR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JT$393=1,0,-JS395*'Funding Plan'!$F$87/12),-JS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JU$393=1,0,-JT395*'Funding Plan'!$F$87/12),-JT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JV$393=1,0,-JU395*'Funding Plan'!$F$87/12),-JU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JW$393=1,0,-JV395*'Funding Plan'!$F$87/12),-JV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JX$393=1,0,-JW395*'Funding Plan'!$F$87/12),-JW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JY$393=1,0,-JX395*'Funding Plan'!$F$87/12),-JX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JZ$393=1,0,-JY395*'Funding Plan'!$F$87/12),-JY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KA$393=1,0,-JZ395*'Funding Plan'!$F$87/12),-JZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KB$393=1,0,-KA395*'Funding Plan'!$F$87/12),-KA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KC$393=1,0,-KB395*'Funding Plan'!$F$87/12),-KB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KD$393=1,0,-KC395*'Funding Plan'!$F$87/12),-KC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KE$393=1,0,-KD395*'Funding Plan'!$F$87/12),-KD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KF$393=1,0,-KE395*'Funding Plan'!$F$87/12),-KE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KG$393=1,0,-KF395*'Funding Plan'!$F$87/12),-KF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KH$393=1,0,-KG395*'Funding Plan'!$F$87/12),-KG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KI$393=1,0,-KH395*'Funding Plan'!$F$87/12),-KH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KJ$393=1,0,-KI395*'Funding Plan'!$F$87/12),-KI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KK$393=1,0,-KJ395*'Funding Plan'!$F$87/12),-KJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KL$393=1,0,-KK395*'Funding Plan'!$F$87/12),-KK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KM$393=1,0,-KL395*'Funding Plan'!$F$87/12),-KL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KN$393=1,0,-KM395*'Funding Plan'!$F$87/12),-KM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KO$393=1,0,-KN395*'Funding Plan'!$F$87/12),-KN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KP$393=1,0,-KO395*'Funding Plan'!$F$87/12),-KO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KQ$393=1,0,-KP395*'Funding Plan'!$F$87/12),-KP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KR$393=1,0,-KQ395*'Funding Plan'!$F$87/12),-KQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KS$393=1,0,-KR395*'Funding Plan'!$F$87/12),-KR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KT$393=1,0,-KS395*'Funding Plan'!$F$87/12),-KS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KU$393=1,0,-KT395*'Funding Plan'!$F$87/12),-KT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KV$393=1,0,-KU395*'Funding Plan'!$F$87/12),-KU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KW$393=1,0,-KV395*'Funding Plan'!$F$87/12),-KV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KX$393=1,0,-KW395*'Funding Plan'!$F$87/12),-KW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KY$393=1,0,-KX395*'Funding Plan'!$F$87/12),-KX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KZ$393=1,0,-KY395*'Funding Plan'!$F$87/12),-KY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LA$393=1,0,-KZ395*'Funding Plan'!$F$87/12),-KZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LB$393=1,0,-LA395*'Funding Plan'!$F$87/12),-LA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LC$393=1,0,-LB395*'Funding Plan'!$F$87/12),-LB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LD$393=1,0,-LC395*'Funding Plan'!$F$87/12),-LC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LE$393=1,0,-LD395*'Funding Plan'!$F$87/12),-LD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LF$393=1,0,-LE395*'Funding Plan'!$F$87/12),-LE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LG$393=1,0,-LF395*'Funding Plan'!$F$87/12),-LF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LH$393=1,0,-LG395*'Funding Plan'!$F$87/12),-LG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LI$393=1,0,-LH395*'Funding Plan'!$F$87/12),-LH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LJ$393=1,0,-LI395*'Funding Plan'!$F$87/12),-LI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LK$393=1,0,-LJ395*'Funding Plan'!$F$87/12),-LJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LL$393=1,0,-LK395*'Funding Plan'!$F$87/12),-LK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LM$393=1,0,-LL395*'Funding Plan'!$F$87/12),-LL395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LN$393=1,0,-LM395*'Funding Plan'!$F$87/12),-LM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LO$393=1,0,-LN395*'Funding Plan'!$F$87/12),-LN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LP$393=1,0,-LO395*'Funding Plan'!$F$87/12),-LO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LQ$393=1,0,-LP395*'Funding Plan'!$F$87/12),-LP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LR$393=1,0,-LQ395*'Funding Plan'!$F$87/12),-LQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LS$393=1,0,-LR395*'Funding Plan'!$F$87/12),-LR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LT$393=1,0,-LS395*'Funding Plan'!$F$87/12),-LS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LU$393=1,0,-LT395*'Funding Plan'!$F$87/12),-LT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LV$393=1,0,-LU395*'Funding Plan'!$F$87/12),-LU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LW$393=1,0,-LV395*'Funding Plan'!$F$87/12),-LV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LX$393=1,0,-LW395*'Funding Plan'!$F$87/12),-LW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LY$393=1,0,-LX395*'Funding Plan'!$F$87/12),-LX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LZ$393=1,0,-LY395*'Funding Plan'!$F$87/12),-LY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MA$393=1,0,-LZ395*'Funding Plan'!$F$87/12),-LZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MB$393=1,0,-MA395*'Funding Plan'!$F$87/12),-MA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MC$393=1,0,-MB395*'Funding Plan'!$F$87/12),-MB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MD$393=1,0,-MC395*'Funding Plan'!$F$87/12),-MC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ME$393=1,0,-MD395*'Funding Plan'!$F$87/12),-MD395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MF$393=1,0,-ME395*'Funding Plan'!$F$87/12),-ME395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MG$393=1,0,-MF395*'Funding Plan'!$F$87/12),-MF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MH$393=1,0,-MG395*'Funding Plan'!$F$87/12),-MG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MI$393=1,0,-MH395*'Funding Plan'!$F$87/12),-MH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MJ$393=1,0,-MI395*'Funding Plan'!$F$87/12),-MI395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MK$393=1,0,-MJ395*'Funding Plan'!$F$87/12),-MJ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ML$393=1,0,-MK395*'Funding Plan'!$F$87/12),-MK395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MM$393=1,0,-ML395*'Funding Plan'!$F$87/12),-ML395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MN$393=1,0,-MM395*'Funding Plan'!$F$87/12),-MM395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MO$393=1,0,-MN395*'Funding Plan'!$F$87/12),-MN395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MP$393=1,0,-MO395*'Funding Plan'!$F$87/12),-MO395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MQ$393=1,0,-MP395*'Funding Plan'!$F$87/12),-MP395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MR$393=1,0,-MQ395*'Funding Plan'!$F$87/12),-MQ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MS$393=1,0,-MR395*'Funding Plan'!$F$87/12),-MR395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MT$393=1,0,-MS395*'Funding Plan'!$F$87/12),-MS395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MU$393=1,0,-MT395*'Funding Plan'!$F$87/12),-MT395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MV$393=1,0,-MU395*'Funding Plan'!$F$87/12),-MU395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MW$393=1,0,-MV395*'Funding Plan'!$F$87/12),-MV395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MX$393=1,0,-MW395*'Funding Plan'!$F$87/12),-MW395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MY$393=1,0,-MX395*'Funding Plan'!$F$87/12),-MX395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MZ$393=1,0,-MY395*'Funding Plan'!$F$87/12),-MY395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NA$393=1,0,-MZ395*'Funding Plan'!$F$87/12),-MZ395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NB$393=1,0,-NA395*'Funding Plan'!$F$87/12),-NA395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NC$393=1,0,-NB395*'Funding Plan'!$F$87/12),-NB395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ND$393=1,0,-NC395*'Funding Plan'!$F$87/12),-NC395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NE$393=1,0,-ND395*'Funding Plan'!$F$87/12),-ND395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NF$393=1,0,-NE395*'Funding Plan'!$F$87/12),-NE395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NG$393=1,0,-NF395*'Funding Plan'!$F$87/12),-NF395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NH$393=1,0,-NG395*'Funding Plan'!$F$87/12),-NG395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NI$393=1,0,-NH395*'Funding Plan'!$F$87/12),-NH395*'Funding Plan'!$F$87/12)","v":0},{"$f":"IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NJ$393=1,0,-NI395*'Funding Plan'!$F$87/12),-NI395*'Funding Plan'!$F$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C396+C398","v":0},{"$f":"+D396+D398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP396+BP398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB396+EB398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN396+GN398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ396+IZ398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL396+LL398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B393=1,C393=0),C395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(C$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-C$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(C$393=1,'Funding Plan'!$F$84,0),IF(C$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(C393=1,D393=0),D395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(D$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-D$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(D$393=1,'Funding Plan'!$F$84,0),IF(D$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(D393=1,E393=0),E395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(E$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-E$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(E$393=1,'Funding Plan'!$F$84,0),IF(E$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(E393=1,F393=0),F395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(F$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-F$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(F$393=1,'Funding Plan'!$F$84,0),IF(F$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(F393=1,G393=0),G395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(G$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-G$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(G$393=1,'Funding Plan'!$F$84,0),IF(G$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(G393=1,H393=0),H395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(H$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-H$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(H$393=1,'Funding Plan'!$F$84,0),IF(H$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(H393=1,I393=0),I395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(I$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-I$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(I$393=1,'Funding Plan'!$F$84,0),IF(I$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(I393=1,J393=0),J395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(J$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-J$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(J$393=1,'Funding Plan'!$F$84,0),IF(J$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(J393=1,K393=0),K395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(K$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-K$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(K$393=1,'Funding Plan'!$F$84,0),IF(K$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(K393=1,L393=0),L395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(L$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-L$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(L$393=1,'Funding Plan'!$F$84,0),IF(L$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(L393=1,M393=0),M395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(M$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-M$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(M$393=1,'Funding Plan'!$F$84,0),IF(M$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(M393=1,N393=0),N395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(N$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-N$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(N$393=1,'Funding Plan'!$F$84,0),IF(N$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(N393=1,O393=0),O395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(O$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-O$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(O$393=1,'Funding Plan'!$F$84,0),IF(O$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(O393=1,P393=0),P395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(P$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-P$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(P$393=1,'Funding Plan'!$F$84,0),IF(P$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(P393=1,Q393=0),Q395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(Q$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-Q$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Q$393=1,'Funding Plan'!$F$84,0),IF(Q$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(Q393=1,R393=0),R395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(R$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-R$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(R$393=1,'Funding Plan'!$F$84,0),IF(R$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(R393=1,S393=0),S395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(S$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-S$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(S$393=1,'Funding Plan'!$F$84,0),IF(S$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(S393=1,T393=0),T395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(T$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-T$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(T$393=1,'Funding Plan'!$F$84,0),IF(T$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(T393=1,U393=0),U395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(U$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-U$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(U$393=1,'Funding Plan'!$F$84,0),IF(U$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(U393=1,V393=0),V395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(V$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-V$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(V$393=1,'Funding Plan'!$F$84,0),IF(V$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(V393=1,W393=0),W395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(W$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-W$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(W$393=1,'Funding Plan'!$F$84,0),IF(W$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(W393=1,X393=0),X395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(X$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-X$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(X$393=1,'Funding Plan'!$F$84,0),IF(X$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(X393=1,Y393=0),Y395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(Y$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-Y$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Y$393=1,'Funding Plan'!$F$84,0),IF(Y$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(Y393=1,Z393=0),Z395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(Z$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-Z$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(Z$393=1,'Funding Plan'!$F$84,0),IF(Z$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(Z393=1,AA393=0),AA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AA$393=1,'Funding Plan'!$F$84,0),IF(AA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AA393=1,AB393=0),AB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AB$393=1,'Funding Plan'!$F$84,0),IF(AB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AB393=1,AC393=0),AC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AC$393=1,'Funding Plan'!$F$84,0),IF(AC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AC393=1,AD393=0),AD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AD$393=1,'Funding Plan'!$F$84,0),IF(AD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AD393=1,AE393=0),AE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AE$393=1,'Funding Plan'!$F$84,0),IF(AE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AE393=1,AF393=0),AF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AF$393=1,'Funding Plan'!$F$84,0),IF(AF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AF393=1,AG393=0),AG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AG$393=1,'Funding Plan'!$F$84,0),IF(AG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AG393=1,AH393=0),AH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AH$393=1,'Funding Plan'!$F$84,0),IF(AH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AH393=1,AI393=0),AI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AI$393=1,'Funding Plan'!$F$84,0),IF(AI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AI393=1,AJ393=0),AJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AJ$393=1,'Funding Plan'!$F$84,0),IF(AJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ393=1,AK393=0),AK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AK$393=1,'Funding Plan'!$F$84,0),IF(AK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AK393=1,AL393=0),AL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AL$393=1,'Funding Plan'!$F$84,0),IF(AL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AL393=1,AM393=0),AM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AM$393=1,'Funding Plan'!$F$84,0),IF(AM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AM393=1,AN393=0),AN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AN$393=1,'Funding Plan'!$F$84,0),IF(AN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AN393=1,AO393=0),AO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AO$393=1,'Funding Plan'!$F$84,0),IF(AO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AO393=1,AP393=0),AP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AP$393=1,'Funding Plan'!$F$84,0),IF(AP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AP393=1,AQ393=0),AQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AQ$393=1,'Funding Plan'!$F$84,0),IF(AQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ393=1,AR393=0),AR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AR$393=1,'Funding Plan'!$F$84,0),IF(AR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AR393=1,AS393=0),AS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AS$393=1,'Funding Plan'!$F$84,0),IF(AS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AS393=1,AT393=0),AT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AT$393=1,'Funding Plan'!$F$84,0),IF(AT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AT393=1,AU393=0),AU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AU$393=1,'Funding Plan'!$F$84,0),IF(AU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AU393=1,AV393=0),AV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AV$393=1,'Funding Plan'!$F$84,0),IF(AV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AV393=1,AW393=0),AW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AW$393=1,'Funding Plan'!$F$84,0),IF(AW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AW393=1,AX393=0),AX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AX$393=1,'Funding Plan'!$F$84,0),IF(AX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AX393=1,AY393=0),AY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AY$393=1,'Funding Plan'!$F$84,0),IF(AY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AY393=1,AZ393=0),AZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(AZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-AZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(AZ$393=1,'Funding Plan'!$F$84,0),IF(AZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ393=1,BA393=0),BA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BA$393=1,'Funding Plan'!$F$84,0),IF(BA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BA393=1,BB393=0),BB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BB$393=1,'Funding Plan'!$F$84,0),IF(BB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BB393=1,BC393=0),BC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BC$393=1,'Funding Plan'!$F$84,0),IF(BC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BC393=1,BD393=0),BD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BD$393=1,'Funding Plan'!$F$84,0),IF(BD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BD393=1,BE393=0),BE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BE$393=1,'Funding Plan'!$F$84,0),IF(BE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BE393=1,BF393=0),BF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BF$393=1,'Funding Plan'!$F$84,0),IF(BF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BF393=1,BG393=0),BG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BG$393=1,'Funding Plan'!$F$84,0),IF(BG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BG393=1,BH393=0),BH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BH$393=1,'Funding Plan'!$F$84,0),IF(BH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BH393=1,BI393=0),BI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BI$393=1,'Funding Plan'!$F$84,0),IF(BI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BI393=1,BJ393=0),BJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BJ$393=1,'Funding Plan'!$F$84,0),IF(BJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ393=1,BK393=0),BK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BK$393=1,'Funding Plan'!$F$84,0),IF(BK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BK393=1,BL393=0),BL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BL$393=1,'Funding Plan'!$F$84,0),IF(BL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BL393=1,BM393=0),BM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BM$393=1,'Funding Plan'!$F$84,0),IF(BM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BM393=1,BN393=0),BN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BN$393=1,'Funding Plan'!$F$84,0),IF(BN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BN393=1,BO393=0),BO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BO$393=1,'Funding Plan'!$F$84,0),IF(BO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BO393=1,BP393=0),BP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BP$393=1,'Funding Plan'!$F$84,0),IF(BP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BP393=1,BQ393=0),BQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BQ$393=1,'Funding Plan'!$F$84,0),IF(BQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ393=1,BR393=0),BR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BR$393=1,'Funding Plan'!$F$84,0),IF(BR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BR393=1,BS393=0),BS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BS$393=1,'Funding Plan'!$F$84,0),IF(BS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BS393=1,BT393=0),BT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BT$393=1,'Funding Plan'!$F$84,0),IF(BT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BT393=1,BU393=0),BU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BU$393=1,'Funding Plan'!$F$84,0),IF(BU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BU393=1,BV393=0),BV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BV$393=1,'Funding Plan'!$F$84,0),IF(BV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BV393=1,BW393=0),BW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BW$393=1,'Funding Plan'!$F$84,0),IF(BW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BW393=1,BX393=0),BX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BX$393=1,'Funding Plan'!$F$84,0),IF(BX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BX393=1,BY393=0),BY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BY$393=1,'Funding Plan'!$F$84,0),IF(BY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BY393=1,BZ393=0),BZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(BZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-BZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(BZ$393=1,'Funding Plan'!$F$84,0),IF(BZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ393=1,CA393=0),CA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CA$393=1,'Funding Plan'!$F$84,0),IF(CA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CA393=1,CB393=0),CB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CB$393=1,'Funding Plan'!$F$84,0),IF(CB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CB393=1,CC393=0),CC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CC$393=1,'Funding Plan'!$F$84,0),IF(CC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CC393=1,CD393=0),CD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CD$393=1,'Funding Plan'!$F$84,0),IF(CD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CD393=1,CE393=0),CE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CE$393=1,'Funding Plan'!$F$84,0),IF(CE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CE393=1,CF393=0),CF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CF$393=1,'Funding Plan'!$F$84,0),IF(CF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CF393=1,CG393=0),CG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CG$393=1,'Funding Plan'!$F$84,0),IF(CG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CG393=1,CH393=0),CH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CH$393=1,'Funding Plan'!$F$84,0),IF(CH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CH393=1,CI393=0),CI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CI$393=1,'Funding Plan'!$F$84,0),IF(CI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CI393=1,CJ393=0),CJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CJ$393=1,'Funding Plan'!$F$84,0),IF(CJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ393=1,CK393=0),CK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CK$393=1,'Funding Plan'!$F$84,0),IF(CK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CK393=1,CL393=0),CL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CL$393=1,'Funding Plan'!$F$84,0),IF(CL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CL393=1,CM393=0),CM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CM$393=1,'Funding Plan'!$F$84,0),IF(CM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CM393=1,CN393=0),CN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CN$393=1,'Funding Plan'!$F$84,0),IF(CN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CN393=1,CO393=0),CO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CO$393=1,'Funding Plan'!$F$84,0),IF(CO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CO393=1,CP393=0),CP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CP$393=1,'Funding Plan'!$F$84,0),IF(CP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CP393=1,CQ393=0),CQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CQ$393=1,'Funding Plan'!$F$84,0),IF(CQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ393=1,CR393=0),CR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CR$393=1,'Funding Plan'!$F$84,0),IF(CR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CR393=1,CS393=0),CS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CS$393=1,'Funding Plan'!$F$84,0),IF(CS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CS393=1,CT393=0),CT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CT$393=1,'Funding Plan'!$F$84,0),IF(CT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CT393=1,CU393=0),CU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CU$393=1,'Funding Plan'!$F$84,0),IF(CU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CU393=1,CV393=0),CV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CV$393=1,'Funding Plan'!$F$84,0),IF(CV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CV393=1,CW393=0),CW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CW$393=1,'Funding Plan'!$F$84,0),IF(CW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CW393=1,CX393=0),CX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CX$393=1,'Funding Plan'!$F$84,0),IF(CX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CX393=1,CY393=0),CY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CY$393=1,'Funding Plan'!$F$84,0),IF(CY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CY393=1,CZ393=0),CZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(CZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-CZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(CZ$393=1,'Funding Plan'!$F$84,0),IF(CZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ393=1,DA393=0),DA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DA$393=1,'Funding Plan'!$F$84,0),IF(DA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DA393=1,DB393=0),DB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DB$393=1,'Funding Plan'!$F$84,0),IF(DB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DB393=1,DC393=0),DC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DC$393=1,'Funding Plan'!$F$84,0),IF(DC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DC393=1,DD393=0),DD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DD$393=1,'Funding Plan'!$F$84,0),IF(DD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DD393=1,DE393=0),DE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DE$393=1,'Funding Plan'!$F$84,0),IF(DE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DE393=1,DF393=0),DF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DF$393=1,'Funding Plan'!$F$84,0),IF(DF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DF393=1,DG393=0),DG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DG$393=1,'Funding Plan'!$F$84,0),IF(DG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DG393=1,DH393=0),DH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DH$393=1,'Funding Plan'!$F$84,0),IF(DH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DH393=1,DI393=0),DI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DI$393=1,'Funding Plan'!$F$84,0),IF(DI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DI393=1,DJ393=0),DJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DJ$393=1,'Funding Plan'!$F$84,0),IF(DJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ393=1,DK393=0),DK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DK$393=1,'Funding Plan'!$F$84,0),IF(DK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DK393=1,DL393=0),DL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DL$393=1,'Funding Plan'!$F$84,0),IF(DL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DL393=1,DM393=0),DM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DM$393=1,'Funding Plan'!$F$84,0),IF(DM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DM393=1,DN393=0),DN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DN$393=1,'Funding Plan'!$F$84,0),IF(DN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DN393=1,DO393=0),DO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DO$393=1,'Funding Plan'!$F$84,0),IF(DO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DO393=1,DP393=0),DP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DP$393=1,'Funding Plan'!$F$84,0),IF(DP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DP393=1,DQ393=0),DQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DQ$393=1,'Funding Plan'!$F$84,0),IF(DQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ393=1,DR393=0),DR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DR$393=1,'Funding Plan'!$F$84,0),IF(DR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DR393=1,DS393=0),DS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DS$393=1,'Funding Plan'!$F$84,0),IF(DS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DS393=1,DT393=0),DT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DT$393=1,'Funding Plan'!$F$84,0),IF(DT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DT393=1,DU393=0),DU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DU$393=1,'Funding Plan'!$F$84,0),IF(DU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DU393=1,DV393=0),DV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DV$393=1,'Funding Plan'!$F$84,0),IF(DV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DV393=1,DW393=0),DW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DW$393=1,'Funding Plan'!$F$84,0),IF(DW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DW393=1,DX393=0),DX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DX$393=1,'Funding Plan'!$F$84,0),IF(DX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DX393=1,DY393=0),DY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DY$393=1,'Funding Plan'!$F$84,0),IF(DY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DY393=1,DZ393=0),DZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(DZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-DZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(DZ$393=1,'Funding Plan'!$F$84,0),IF(DZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ393=1,EA393=0),EA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EA$393=1,'Funding Plan'!$F$84,0),IF(EA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EA393=1,EB393=0),EB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EB$393=1,'Funding Plan'!$F$84,0),IF(EB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EB393=1,EC393=0),EC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EC$393=1,'Funding Plan'!$F$84,0),IF(EC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EC393=1,ED393=0),ED395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ED$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ED$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ED$393=1,'Funding Plan'!$F$84,0),IF(ED$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ED393=1,EE393=0),EE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EE$393=1,'Funding Plan'!$F$84,0),IF(EE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EE393=1,EF393=0),EF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EF$393=1,'Funding Plan'!$F$84,0),IF(EF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EF393=1,EG393=0),EG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EG$393=1,'Funding Plan'!$F$84,0),IF(EG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EG393=1,EH393=0),EH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EH$393=1,'Funding Plan'!$F$84,0),IF(EH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EH393=1,EI393=0),EI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EI$393=1,'Funding Plan'!$F$84,0),IF(EI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EI393=1,EJ393=0),EJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EJ$393=1,'Funding Plan'!$F$84,0),IF(EJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ393=1,EK393=0),EK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EK$393=1,'Funding Plan'!$F$84,0),IF(EK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EK393=1,EL393=0),EL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EL$393=1,'Funding Plan'!$F$84,0),IF(EL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EL393=1,EM393=0),EM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EM$393=1,'Funding Plan'!$F$84,0),IF(EM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EM393=1,EN393=0),EN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EN$393=1,'Funding Plan'!$F$84,0),IF(EN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EN393=1,EO393=0),EO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EO$393=1,'Funding Plan'!$F$84,0),IF(EO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EO393=1,EP393=0),EP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EP$393=1,'Funding Plan'!$F$84,0),IF(EP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EP393=1,EQ393=0),EQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EQ$393=1,'Funding Plan'!$F$84,0),IF(EQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ393=1,ER393=0),ER395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ER$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ER$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ER$393=1,'Funding Plan'!$F$84,0),IF(ER$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ER393=1,ES393=0),ES395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ES$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ES$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ES$393=1,'Funding Plan'!$F$84,0),IF(ES$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ES393=1,ET393=0),ET395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ET$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ET$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ET$393=1,'Funding Plan'!$F$84,0),IF(ET$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ET393=1,EU393=0),EU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EU$393=1,'Funding Plan'!$F$84,0),IF(EU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EU393=1,EV393=0),EV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EV$393=1,'Funding Plan'!$F$84,0),IF(EV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EV393=1,EW393=0),EW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EW$393=1,'Funding Plan'!$F$84,0),IF(EW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EW393=1,EX393=0),EX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EX$393=1,'Funding Plan'!$F$84,0),IF(EX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EX393=1,EY393=0),EY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EY$393=1,'Funding Plan'!$F$84,0),IF(EY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EY393=1,EZ393=0),EZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(EZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-EZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(EZ$393=1,'Funding Plan'!$F$84,0),IF(EZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ393=1,FA393=0),FA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FA$393=1,'Funding Plan'!$F$84,0),IF(FA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FA393=1,FB393=0),FB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FB$393=1,'Funding Plan'!$F$84,0),IF(FB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FB393=1,FC393=0),FC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FC$393=1,'Funding Plan'!$F$84,0),IF(FC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FC393=1,FD393=0),FD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FD$393=1,'Funding Plan'!$F$84,0),IF(FD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FD393=1,FE393=0),FE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FE$393=1,'Funding Plan'!$F$84,0),IF(FE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FE393=1,FF393=0),FF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FF$393=1,'Funding Plan'!$F$84,0),IF(FF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FF393=1,FG393=0),FG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FG$393=1,'Funding Plan'!$F$84,0),IF(FG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FG393=1,FH393=0),FH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FH$393=1,'Funding Plan'!$F$84,0),IF(FH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FH393=1,FI393=0),FI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FI$393=1,'Funding Plan'!$F$84,0),IF(FI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FI393=1,FJ393=0),FJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FJ$393=1,'Funding Plan'!$F$84,0),IF(FJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ393=1,FK393=0),FK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FK$393=1,'Funding Plan'!$F$84,0),IF(FK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FK393=1,FL393=0),FL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FL$393=1,'Funding Plan'!$F$84,0),IF(FL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FL393=1,FM393=0),FM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FM$393=1,'Funding Plan'!$F$84,0),IF(FM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FM393=1,FN393=0),FN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FN$393=1,'Funding Plan'!$F$84,0),IF(FN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FN393=1,FO393=0),FO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FO$393=1,'Funding Plan'!$F$84,0),IF(FO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FO393=1,FP393=0),FP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FP$393=1,'Funding Plan'!$F$84,0),IF(FP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FP393=1,FQ393=0),FQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FQ$393=1,'Funding Plan'!$F$84,0),IF(FQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ393=1,FR393=0),FR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FR$393=1,'Funding Plan'!$F$84,0),IF(FR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FR393=1,FS393=0),FS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FS$393=1,'Funding Plan'!$F$84,0),IF(FS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FS393=1,FT393=0),FT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FT$393=1,'Funding Plan'!$F$84,0),IF(FT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FT393=1,FU393=0),FU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FU$393=1,'Funding Plan'!$F$84,0),IF(FU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FU393=1,FV393=0),FV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FV$393=1,'Funding Plan'!$F$84,0),IF(FV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FV393=1,FW393=0),FW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FW$393=1,'Funding Plan'!$F$84,0),IF(FW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FW393=1,FX393=0),FX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FX$393=1,'Funding Plan'!$F$84,0),IF(FX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FX393=1,FY393=0),FY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FY$393=1,'Funding Plan'!$F$84,0),IF(FY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FY393=1,FZ393=0),FZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(FZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-FZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(FZ$393=1,'Funding Plan'!$F$84,0),IF(FZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ393=1,GA393=0),GA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GA$393=1,'Funding Plan'!$F$84,0),IF(GA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GA393=1,GB393=0),GB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GB$393=1,'Funding Plan'!$F$84,0),IF(GB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GB393=1,GC393=0),GC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GC$393=1,'Funding Plan'!$F$84,0),IF(GC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GC393=1,GD393=0),GD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GD$393=1,'Funding Plan'!$F$84,0),IF(GD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GD393=1,GE393=0),GE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GE$393=1,'Funding Plan'!$F$84,0),IF(GE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GE393=1,GF393=0),GF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GF$393=1,'Funding Plan'!$F$84,0),IF(GF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GF393=1,GG393=0),GG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GG$393=1,'Funding Plan'!$F$84,0),IF(GG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GG393=1,GH393=0),GH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GH$393=1,'Funding Plan'!$F$84,0),IF(GH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GH393=1,GI393=0),GI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GI$393=1,'Funding Plan'!$F$84,0),IF(GI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GI393=1,GJ393=0),GJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GJ$393=1,'Funding Plan'!$F$84,0),IF(GJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ393=1,GK393=0),GK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GK$393=1,'Funding Plan'!$F$84,0),IF(GK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GK393=1,GL393=0),GL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GL$393=1,'Funding Plan'!$F$84,0),IF(GL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GL393=1,GM393=0),GM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GM$393=1,'Funding Plan'!$F$84,0),IF(GM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GM393=1,GN393=0),GN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GN$393=1,'Funding Plan'!$F$84,0),IF(GN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GN393=1,GO393=0),GO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GO$393=1,'Funding Plan'!$F$84,0),IF(GO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GO393=1,GP393=0),GP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GP$393=1,'Funding Plan'!$F$84,0),IF(GP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GP393=1,GQ393=0),GQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GQ$393=1,'Funding Plan'!$F$84,0),IF(GQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ393=1,GR393=0),GR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GR$393=1,'Funding Plan'!$F$84,0),IF(GR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GR393=1,GS393=0),GS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GS$393=1,'Funding Plan'!$F$84,0),IF(GS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GS393=1,GT393=0),GT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GT$393=1,'Funding Plan'!$F$84,0),IF(GT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GT393=1,GU393=0),GU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GU$393=1,'Funding Plan'!$F$84,0),IF(GU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GU393=1,GV393=0),GV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GV$393=1,'Funding Plan'!$F$84,0),IF(GV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GV393=1,GW393=0),GW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GW$393=1,'Funding Plan'!$F$84,0),IF(GW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GW393=1,GX393=0),GX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GX$393=1,'Funding Plan'!$F$84,0),IF(GX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GX393=1,GY393=0),GY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GY$393=1,'Funding Plan'!$F$84,0),IF(GY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GY393=1,GZ393=0),GZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(GZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-GZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(GZ$393=1,'Funding Plan'!$F$84,0),IF(GZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ393=1,HA393=0),HA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HA$393=1,'Funding Plan'!$F$84,0),IF(HA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HA393=1,HB393=0),HB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HB$393=1,'Funding Plan'!$F$84,0),IF(HB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HB393=1,HC393=0),HC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HC$393=1,'Funding Plan'!$F$84,0),IF(HC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HC393=1,HD393=0),HD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HD$393=1,'Funding Plan'!$F$84,0),IF(HD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HD393=1,HE393=0),HE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HE$393=1,'Funding Plan'!$F$84,0),IF(HE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HE393=1,HF393=0),HF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HF$393=1,'Funding Plan'!$F$84,0),IF(HF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HF393=1,HG393=0),HG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HG$393=1,'Funding Plan'!$F$84,0),IF(HG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HG393=1,HH393=0),HH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HH$393=1,'Funding Plan'!$F$84,0),IF(HH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HH393=1,HI393=0),HI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HI$393=1,'Funding Plan'!$F$84,0),IF(HI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HI393=1,HJ393=0),HJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HJ$393=1,'Funding Plan'!$F$84,0),IF(HJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ393=1,HK393=0),HK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HK$393=1,'Funding Plan'!$F$84,0),IF(HK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HK393=1,HL393=0),HL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HL$393=1,'Funding Plan'!$F$84,0),IF(HL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HL393=1,HM393=0),HM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HM$393=1,'Funding Plan'!$F$84,0),IF(HM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HM393=1,HN393=0),HN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HN$393=1,'Funding Plan'!$F$84,0),IF(HN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HN393=1,HO393=0),HO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HO$393=1,'Funding Plan'!$F$84,0),IF(HO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HO393=1,HP393=0),HP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HP$393=1,'Funding Plan'!$F$84,0),IF(HP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HP393=1,HQ393=0),HQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HQ$393=1,'Funding Plan'!$F$84,0),IF(HQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ393=1,HR393=0),HR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HR$393=1,'Funding Plan'!$F$84,0),IF(HR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HR393=1,HS393=0),HS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HS$393=1,'Funding Plan'!$F$84,0),IF(HS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HS393=1,HT393=0),HT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HT$393=1,'Funding Plan'!$F$84,0),IF(HT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HT393=1,HU393=0),HU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HU$393=1,'Funding Plan'!$F$84,0),IF(HU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HU393=1,HV393=0),HV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HV$393=1,'Funding Plan'!$F$84,0),IF(HV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HV393=1,HW393=0),HW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HW$393=1,'Funding Plan'!$F$84,0),IF(HW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HW393=1,HX393=0),HX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HX$393=1,'Funding Plan'!$F$84,0),IF(HX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HX393=1,HY393=0),HY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HY$393=1,'Funding Plan'!$F$84,0),IF(HY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HY393=1,HZ393=0),HZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(HZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-HZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(HZ$393=1,'Funding Plan'!$F$84,0),IF(HZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ393=1,IA393=0),IA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IA$393=1,'Funding Plan'!$F$84,0),IF(IA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IA393=1,IB393=0),IB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IB$393=1,'Funding Plan'!$F$84,0),IF(IB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IB393=1,IC393=0),IC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IC$393=1,'Funding Plan'!$F$84,0),IF(IC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IC393=1,ID393=0),ID395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ID$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ID$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ID$393=1,'Funding Plan'!$F$84,0),IF(ID$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ID393=1,IE393=0),IE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IE$393=1,'Funding Plan'!$F$84,0),IF(IE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IE393=1,IF393=0),IF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IF$393=1,'Funding Plan'!$F$84,0),IF(IF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IF393=1,IG393=0),IG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IG$393=1,'Funding Plan'!$F$84,0),IF(IG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IG393=1,IH393=0),IH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IH$393=1,'Funding Plan'!$F$84,0),IF(IH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IH393=1,II393=0),II395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(II$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-II$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(II$393=1,'Funding Plan'!$F$84,0),IF(II$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(II393=1,IJ393=0),IJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IJ$393=1,'Funding Plan'!$F$84,0),IF(IJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ393=1,IK393=0),IK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IK$393=1,'Funding Plan'!$F$84,0),IF(IK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IK393=1,IL393=0),IL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IL$393=1,'Funding Plan'!$F$84,0),IF(IL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IL393=1,IM393=0),IM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IM$393=1,'Funding Plan'!$F$84,0),IF(IM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IM393=1,IN393=0),IN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IN$393=1,'Funding Plan'!$F$84,0),IF(IN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IN393=1,IO393=0),IO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IO$393=1,'Funding Plan'!$F$84,0),IF(IO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IO393=1,IP393=0),IP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IP$393=1,'Funding Plan'!$F$84,0),IF(IP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IP393=1,IQ393=0),IQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IQ$393=1,'Funding Plan'!$F$84,0),IF(IQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ393=1,IR393=0),IR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IR$393=1,'Funding Plan'!$F$84,0),IF(IR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IR393=1,IS393=0),IS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IS$393=1,'Funding Plan'!$F$84,0),IF(IS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IS393=1,IT393=0),IT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IT$393=1,'Funding Plan'!$F$84,0),IF(IT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IT393=1,IU393=0),IU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IU$393=1,'Funding Plan'!$F$84,0),IF(IU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IU393=1,IV393=0),IV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IV$393=1,'Funding Plan'!$F$84,0),IF(IV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IV393=1,IW393=0),IW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IW$393=1,'Funding Plan'!$F$84,0),IF(IW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IW393=1,IX393=0),IX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IX$393=1,'Funding Plan'!$F$84,0),IF(IX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IX393=1,IY393=0),IY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IY$393=1,'Funding Plan'!$F$84,0),IF(IY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IY393=1,IZ393=0),IZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(IZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-IZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(IZ$393=1,'Funding Plan'!$F$84,0),IF(IZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ393=1,JA393=0),JA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JA$393=1,'Funding Plan'!$F$84,0),IF(JA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JA393=1,JB393=0),JB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JB$393=1,'Funding Plan'!$F$84,0),IF(JB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JB393=1,JC393=0),JC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JC$393=1,'Funding Plan'!$F$84,0),IF(JC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JC393=1,JD393=0),JD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JD$393=1,'Funding Plan'!$F$84,0),IF(JD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JD393=1,JE393=0),JE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JE$393=1,'Funding Plan'!$F$84,0),IF(JE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JE393=1,JF393=0),JF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JF$393=1,'Funding Plan'!$F$84,0),IF(JF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JF393=1,JG393=0),JG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JG$393=1,'Funding Plan'!$F$84,0),IF(JG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JG393=1,JH393=0),JH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JH$393=1,'Funding Plan'!$F$84,0),IF(JH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JH393=1,JI393=0),JI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JI$393=1,'Funding Plan'!$F$84,0),IF(JI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JI393=1,JJ393=0),JJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JJ$393=1,'Funding Plan'!$F$84,0),IF(JJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ393=1,JK393=0),JK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JK$393=1,'Funding Plan'!$F$84,0),IF(JK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JK393=1,JL393=0),JL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JL$393=1,'Funding Plan'!$F$84,0),IF(JL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JL393=1,JM393=0),JM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JM$393=1,'Funding Plan'!$F$84,0),IF(JM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JM393=1,JN393=0),JN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JN$393=1,'Funding Plan'!$F$84,0),IF(JN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JN393=1,JO393=0),JO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JO$393=1,'Funding Plan'!$F$84,0),IF(JO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JO393=1,JP393=0),JP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JP$393=1,'Funding Plan'!$F$84,0),IF(JP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JP393=1,JQ393=0),JQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JQ$393=1,'Funding Plan'!$F$84,0),IF(JQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ393=1,JR393=0),JR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JR$393=1,'Funding Plan'!$F$84,0),IF(JR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JR393=1,JS393=0),JS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JS$393=1,'Funding Plan'!$F$84,0),IF(JS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JS393=1,JT393=0),JT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JT$393=1,'Funding Plan'!$F$84,0),IF(JT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JT393=1,JU393=0),JU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JU$393=1,'Funding Plan'!$F$84,0),IF(JU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JU393=1,JV393=0),JV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JV$393=1,'Funding Plan'!$F$84,0),IF(JV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JV393=1,JW393=0),JW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JW$393=1,'Funding Plan'!$F$84,0),IF(JW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JW393=1,JX393=0),JX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JX$393=1,'Funding Plan'!$F$84,0),IF(JX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JX393=1,JY393=0),JY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JY$393=1,'Funding Plan'!$F$84,0),IF(JY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JY393=1,JZ393=0),JZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(JZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-JZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(JZ$393=1,'Funding Plan'!$F$84,0),IF(JZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ393=1,KA393=0),KA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KA$393=1,'Funding Plan'!$F$84,0),IF(KA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KA393=1,KB393=0),KB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KB$393=1,'Funding Plan'!$F$84,0),IF(KB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KB393=1,KC393=0),KC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KC$393=1,'Funding Plan'!$F$84,0),IF(KC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KC393=1,KD393=0),KD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KD$393=1,'Funding Plan'!$F$84,0),IF(KD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KD393=1,KE393=0),KE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KE$393=1,'Funding Plan'!$F$84,0),IF(KE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KE393=1,KF393=0),KF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KF$393=1,'Funding Plan'!$F$84,0),IF(KF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KF393=1,KG393=0),KG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KG$393=1,'Funding Plan'!$F$84,0),IF(KG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KG393=1,KH393=0),KH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KH$393=1,'Funding Plan'!$F$84,0),IF(KH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KH393=1,KI393=0),KI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KI$393=1,'Funding Plan'!$F$84,0),IF(KI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KI393=1,KJ393=0),KJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KJ$393=1,'Funding Plan'!$F$84,0),IF(KJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ393=1,KK393=0),KK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KK$393=1,'Funding Plan'!$F$84,0),IF(KK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KK393=1,KL393=0),KL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KL$393=1,'Funding Plan'!$F$84,0),IF(KL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KL393=1,KM393=0),KM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KM$393=1,'Funding Plan'!$F$84,0),IF(KM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KM393=1,KN393=0),KN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KN$393=1,'Funding Plan'!$F$84,0),IF(KN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KN393=1,KO393=0),KO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KO$393=1,'Funding Plan'!$F$84,0),IF(KO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KO393=1,KP393=0),KP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KP$393=1,'Funding Plan'!$F$84,0),IF(KP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KP393=1,KQ393=0),KQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KQ$393=1,'Funding Plan'!$F$84,0),IF(KQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ393=1,KR393=0),KR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KR$393=1,'Funding Plan'!$F$84,0),IF(KR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KR393=1,KS393=0),KS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KS$393=1,'Funding Plan'!$F$84,0),IF(KS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KS393=1,KT393=0),KT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KT$393=1,'Funding Plan'!$F$84,0),IF(KT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KT393=1,KU393=0),KU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KU$393=1,'Funding Plan'!$F$84,0),IF(KU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KU393=1,KV393=0),KV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KV$393=1,'Funding Plan'!$F$84,0),IF(KV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KV393=1,KW393=0),KW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KW$393=1,'Funding Plan'!$F$84,0),IF(KW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KW393=1,KX393=0),KX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KX$393=1,'Funding Plan'!$F$84,0),IF(KX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KX393=1,KY393=0),KY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KY$393=1,'Funding Plan'!$F$84,0),IF(KY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KY393=1,KZ393=0),KZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(KZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-KZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(KZ$393=1,'Funding Plan'!$F$84,0),IF(KZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ393=1,LA393=0),LA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LA$393=1,'Funding Plan'!$F$84,0),IF(LA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LA393=1,LB393=0),LB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LB$393=1,'Funding Plan'!$F$84,0),IF(LB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LB393=1,LC393=0),LC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LC$393=1,'Funding Plan'!$F$84,0),IF(LC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LC393=1,LD393=0),LD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LD$393=1,'Funding Plan'!$F$84,0),IF(LD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LD393=1,LE393=0),LE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LE$393=1,'Funding Plan'!$F$84,0),IF(LE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LE393=1,LF393=0),LF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LF$393=1,'Funding Plan'!$F$84,0),IF(LF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LF393=1,LG393=0),LG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LG$393=1,'Funding Plan'!$F$84,0),IF(LG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LG393=1,LH393=0),LH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LH$393=1,'Funding Plan'!$F$84,0),IF(LH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LH393=1,LI393=0),LI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LI$393=1,'Funding Plan'!$F$84,0),IF(LI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LI393=1,LJ393=0),LJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LJ$393=1,'Funding Plan'!$F$84,0),IF(LJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ393=1,LK393=0),LK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LK$393=1,'Funding Plan'!$F$84,0),IF(LK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LK393=1,LL393=0),LL395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LL$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LL$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LL$393=1,'Funding Plan'!$F$84,0),IF(LL$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LL393=1,LM393=0),LM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LM$393=1,'Funding Plan'!$F$84,0),IF(LM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LM393=1,LN393=0),LN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LN$393=1,'Funding Plan'!$F$84,0),IF(LN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LN393=1,LO393=0),LO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LO$393=1,'Funding Plan'!$F$84,0),IF(LO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LO393=1,LP393=0),LP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LP$393=1,'Funding Plan'!$F$84,0),IF(LP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LP393=1,LQ393=0),LQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LQ$393=1,'Funding Plan'!$F$84,0),IF(LQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ393=1,LR393=0),LR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LR$393=1,'Funding Plan'!$F$84,0),IF(LR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LR393=1,LS393=0),LS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LS$393=1,'Funding Plan'!$F$84,0),IF(LS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LS393=1,LT393=0),LT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LT$393=1,'Funding Plan'!$F$84,0),IF(LT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LT393=1,LU393=0),LU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LU$393=1,'Funding Plan'!$F$84,0),IF(LU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LU393=1,LV393=0),LV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LV$393=1,'Funding Plan'!$F$84,0),IF(LV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LV393=1,LW393=0),LW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LW$393=1,'Funding Plan'!$F$84,0),IF(LW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LW393=1,LX393=0),LX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LX$393=1,'Funding Plan'!$F$84,0),IF(LX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LX393=1,LY393=0),LY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LY$393=1,'Funding Plan'!$F$84,0),IF(LY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LY393=1,LZ393=0),LZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(LZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-LZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(LZ$393=1,'Funding Plan'!$F$84,0),IF(LZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ393=1,MA393=0),MA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MA$393=1,'Funding Plan'!$F$84,0),IF(MA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MA393=1,MB393=0),MB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MB$393=1,'Funding Plan'!$F$84,0),IF(MB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MB393=1,MC393=0),MC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MC$393=1,'Funding Plan'!$F$84,0),IF(MC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MC393=1,MD393=0),MD395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MD$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MD$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MD$393=1,'Funding Plan'!$F$84,0),IF(MD$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MD393=1,ME393=0),ME395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ME$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ME$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ME$393=1,'Funding Plan'!$F$84,0),IF(ME$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ME393=1,MF393=0),MF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MF$393=1,'Funding Plan'!$F$84,0),IF(MF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MF393=1,MG393=0),MG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MG$393=1,'Funding Plan'!$F$84,0),IF(MG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MG393=1,MH393=0),MH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MH$393=1,'Funding Plan'!$F$84,0),IF(MH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MH393=1,MI393=0),MI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MI$393=1,'Funding Plan'!$F$84,0),IF(MI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MI393=1,MJ393=0),MJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MJ$393=1,'Funding Plan'!$F$84,0),IF(MJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ393=1,MK393=0),MK395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MK$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MK$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MK$393=1,'Funding Plan'!$F$84,0),IF(MK$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MK393=1,ML393=0),ML395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ML$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ML$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ML$393=1,'Funding Plan'!$F$84,0),IF(ML$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ML393=1,MM393=0),MM395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MM$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MM$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MM$393=1,'Funding Plan'!$F$84,0),IF(MM$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MM393=1,MN393=0),MN395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MN$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MN$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MN$393=1,'Funding Plan'!$F$84,0),IF(MN$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MN393=1,MO393=0),MO395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MO$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MO$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MO$393=1,'Funding Plan'!$F$84,0),IF(MO$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MO393=1,MP393=0),MP395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MP$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MP$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MP$393=1,'Funding Plan'!$F$84,0),IF(MP$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MP393=1,MQ393=0),MQ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MQ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MQ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MQ$393=1,'Funding Plan'!$F$84,0),IF(MQ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ393=1,MR393=0),MR395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MR$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MR$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MR$393=1,'Funding Plan'!$F$84,0),IF(MR$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MR393=1,MS393=0),MS395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MS$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MS$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MS$393=1,'Funding Plan'!$F$84,0),IF(MS$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MS393=1,MT393=0),MT395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MT$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MT$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MT$393=1,'Funding Plan'!$F$84,0),IF(MT$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MT393=1,MU393=0),MU395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MU$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MU$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MU$393=1,'Funding Plan'!$F$84,0),IF(MU$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MU393=1,MV393=0),MV395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MV$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MV$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MV$393=1,'Funding Plan'!$F$84,0),IF(MV$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MV393=1,MW393=0),MW395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MW$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MW$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MW$393=1,'Funding Plan'!$F$84,0),IF(MW$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MW393=1,MX393=0),MX395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MX$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MX$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MX$393=1,'Funding Plan'!$F$84,0),IF(MX$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MX393=1,MY393=0),MY395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MY$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MY$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MY$393=1,'Funding Plan'!$F$84,0),IF(MY$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MY393=1,MZ393=0),MZ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(MZ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-MZ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(MZ$393=1,'Funding Plan'!$F$84,0),IF(MZ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ393=1,NA393=0),NA395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NA$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NA$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NA$393=1,'Funding Plan'!$F$84,0),IF(NA$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NA393=1,NB393=0),NB395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NB$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NB$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NB$393=1,'Funding Plan'!$F$84,0),IF(NB$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NB393=1,NC393=0),NC395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NC$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NC$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NC$393=1,'Funding Plan'!$F$84,0),IF(NC$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NC393=1,ND393=0),ND395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(ND$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-ND$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(ND$393=1,'Funding Plan'!$F$84,0),IF(ND$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(ND393=1,NE393=0),NE395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NE$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NE$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NE$393=1,'Funding Plan'!$F$84,0),IF(NE$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NE393=1,NF393=0),NF395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NF$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NF$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NF$393=1,'Funding Plan'!$F$84,0),IF(NF$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NF393=1,NG393=0),NG395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NG$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NG$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NG$393=1,'Funding Plan'!$F$84,0),IF(NG$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NG393=1,NH393=0),NH395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NH$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NH$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NH$393=1,'Funding Plan'!$F$84,0),IF(NH$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NH393=1,NI393=0),NI395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NI$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NI$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NI$393=1,'Funding Plan'!$F$84,0),IF(NI$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0},{"$f":"-IF(AND(NI393=1,NJ393=0),NJ395,IF('Funding Plan'!$F$22=\"Equal Payment\",IF(NJ$393>0,-PPMT('Funding Plan'!$F$87/12,'Funding Plan'!$F$29-NJ$393+1,'Funding Plan'!$F$29,'Funding Plan'!$F$84),0),IF('Funding Plan'!$F$22=\"Municipal Bond\",IF(NJ$393=1,'Funding Plan'!$F$84,0),IF(NJ$393>0,IF('Funding Plan'!$F$29>0,'Funding Plan'!$F$84/'Funding Plan'!$F$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C395+C398","v":0},{"$f":"+D395+D398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP395+BP398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB395+EB398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN395+GN398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ395+IZ398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL395+LL398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(D391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(E391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(F391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(G391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(H391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(I391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(J391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(K391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(L391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(M391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(N391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(O391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(P391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(Q391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(R391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(S391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(T391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(U391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(V391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(W391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(X391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(Y391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(Z391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(AZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(BZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(CZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(DZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ED391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ER391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ES391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ET391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(EZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(FZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(GZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(HZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ID391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(II391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(IZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(JZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(KZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LL391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(LZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MD391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ME391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MK391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ML391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MM391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MN391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MO391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MP391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MQ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MR391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MS391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MT391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MU391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MV391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MW391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MX391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MY391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(MZ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NA391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NB391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NC391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(ND391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NE391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NF391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NG391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NH391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NI391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0},{"$f":"IF(NJ391>0,'Funding Plan'!$F$84*'Funding Plan'!$F$26,0)","v":0}]
[]
["Borrowed Funds #5","G"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!C351,IF('Funding Plan'!$G$25='Funding Schedule'!C352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!D351,IF('Funding Plan'!$G$25='Funding Schedule'!D352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!E351,IF('Funding Plan'!$G$25='Funding Schedule'!E352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!F351,IF('Funding Plan'!$G$25='Funding Schedule'!F352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!G351,IF('Funding Plan'!$G$25='Funding Schedule'!G352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!H351,IF('Funding Plan'!$G$25='Funding Schedule'!H352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!I351,IF('Funding Plan'!$G$25='Funding Schedule'!I352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!J351,IF('Funding Plan'!$G$25='Funding Schedule'!J352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!K351,IF('Funding Plan'!$G$25='Funding Schedule'!K352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!L351,IF('Funding Plan'!$G$25='Funding Schedule'!L352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!M351,IF('Funding Plan'!$G$25='Funding Schedule'!M352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!N351,IF('Funding Plan'!$G$25='Funding Schedule'!N352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!O351,IF('Funding Plan'!$G$25='Funding Schedule'!O352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!P351,IF('Funding Plan'!$G$25='Funding Schedule'!P352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!Q351,IF('Funding Plan'!$G$25='Funding Schedule'!Q352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!R351,IF('Funding Plan'!$G$25='Funding Schedule'!R352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!S351,IF('Funding Plan'!$G$25='Funding Schedule'!S352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!T351,IF('Funding Plan'!$G$25='Funding Schedule'!T352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!U351,IF('Funding Plan'!$G$25='Funding Schedule'!U352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!V351,IF('Funding Plan'!$G$25='Funding Schedule'!V352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!W351,IF('Funding Plan'!$G$25='Funding Schedule'!W352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!X351,IF('Funding Plan'!$G$25='Funding Schedule'!X352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!Y351,IF('Funding Plan'!$G$25='Funding Schedule'!Y352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!Z351,IF('Funding Plan'!$G$25='Funding Schedule'!Z352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AA351,IF('Funding Plan'!$G$25='Funding Schedule'!AA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AB351,IF('Funding Plan'!$G$25='Funding Schedule'!AB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AC351,IF('Funding Plan'!$G$25='Funding Schedule'!AC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AD351,IF('Funding Plan'!$G$25='Funding Schedule'!AD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AE351,IF('Funding Plan'!$G$25='Funding Schedule'!AE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AF351,IF('Funding Plan'!$G$25='Funding Schedule'!AF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AG351,IF('Funding Plan'!$G$25='Funding Schedule'!AG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AH351,IF('Funding Plan'!$G$25='Funding Schedule'!AH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AI351,IF('Funding Plan'!$G$25='Funding Schedule'!AI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AJ351,IF('Funding Plan'!$G$25='Funding Schedule'!AJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AK351,IF('Funding Plan'!$G$25='Funding Schedule'!AK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AL351,IF('Funding Plan'!$G$25='Funding Schedule'!AL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AM351,IF('Funding Plan'!$G$25='Funding Schedule'!AM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AN351,IF('Funding Plan'!$G$25='Funding Schedule'!AN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AO351,IF('Funding Plan'!$G$25='Funding Schedule'!AO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AP351,IF('Funding Plan'!$G$25='Funding Schedule'!AP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AQ351,IF('Funding Plan'!$G$25='Funding Schedule'!AQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AR351,IF('Funding Plan'!$G$25='Funding Schedule'!AR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AS351,IF('Funding Plan'!$G$25='Funding Schedule'!AS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AT351,IF('Funding Plan'!$G$25='Funding Schedule'!AT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AU351,IF('Funding Plan'!$G$25='Funding Schedule'!AU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AV351,IF('Funding Plan'!$G$25='Funding Schedule'!AV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AW351,IF('Funding Plan'!$G$25='Funding Schedule'!AW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AX351,IF('Funding Plan'!$G$25='Funding Schedule'!AX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AY351,IF('Funding Plan'!$G$25='Funding Schedule'!AY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!AZ351,IF('Funding Plan'!$G$25='Funding Schedule'!AZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BA351,IF('Funding Plan'!$G$25='Funding Schedule'!BA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BB351,IF('Funding Plan'!$G$25='Funding Schedule'!BB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BC351,IF('Funding Plan'!$G$25='Funding Schedule'!BC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BD351,IF('Funding Plan'!$G$25='Funding Schedule'!BD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BE351,IF('Funding Plan'!$G$25='Funding Schedule'!BE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BF351,IF('Funding Plan'!$G$25='Funding Schedule'!BF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BG351,IF('Funding Plan'!$G$25='Funding Schedule'!BG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BH351,IF('Funding Plan'!$G$25='Funding Schedule'!BH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BI351,IF('Funding Plan'!$G$25='Funding Schedule'!BI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BJ351,IF('Funding Plan'!$G$25='Funding Schedule'!BJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BK351,IF('Funding Plan'!$G$25='Funding Schedule'!BK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BL351,IF('Funding Plan'!$G$25='Funding Schedule'!BL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BM351,IF('Funding Plan'!$G$25='Funding Schedule'!BM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BN351,IF('Funding Plan'!$G$25='Funding Schedule'!BN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BO351,IF('Funding Plan'!$G$25='Funding Schedule'!BO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BP351,IF('Funding Plan'!$G$25='Funding Schedule'!BP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BQ351,IF('Funding Plan'!$G$25='Funding Schedule'!BQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BR351,IF('Funding Plan'!$G$25='Funding Schedule'!BR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BS351,IF('Funding Plan'!$G$25='Funding Schedule'!BS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BT351,IF('Funding Plan'!$G$25='Funding Schedule'!BT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BU351,IF('Funding Plan'!$G$25='Funding Schedule'!BU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BV351,IF('Funding Plan'!$G$25='Funding Schedule'!BV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BW351,IF('Funding Plan'!$G$25='Funding Schedule'!BW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BX351,IF('Funding Plan'!$G$25='Funding Schedule'!BX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BY351,IF('Funding Plan'!$G$25='Funding Schedule'!BY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!BZ351,IF('Funding Plan'!$G$25='Funding Schedule'!BZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CA351,IF('Funding Plan'!$G$25='Funding Schedule'!CA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CB351,IF('Funding Plan'!$G$25='Funding Schedule'!CB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CC351,IF('Funding Plan'!$G$25='Funding Schedule'!CC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CD351,IF('Funding Plan'!$G$25='Funding Schedule'!CD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CE351,IF('Funding Plan'!$G$25='Funding Schedule'!CE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CF351,IF('Funding Plan'!$G$25='Funding Schedule'!CF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CG351,IF('Funding Plan'!$G$25='Funding Schedule'!CG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CH351,IF('Funding Plan'!$G$25='Funding Schedule'!CH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CI351,IF('Funding Plan'!$G$25='Funding Schedule'!CI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CJ351,IF('Funding Plan'!$G$25='Funding Schedule'!CJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CK351,IF('Funding Plan'!$G$25='Funding Schedule'!CK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CL351,IF('Funding Plan'!$G$25='Funding Schedule'!CL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CM351,IF('Funding Plan'!$G$25='Funding Schedule'!CM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CN351,IF('Funding Plan'!$G$25='Funding Schedule'!CN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CO351,IF('Funding Plan'!$G$25='Funding Schedule'!CO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CP351,IF('Funding Plan'!$G$25='Funding Schedule'!CP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CQ351,IF('Funding Plan'!$G$25='Funding Schedule'!CQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CR351,IF('Funding Plan'!$G$25='Funding Schedule'!CR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CS351,IF('Funding Plan'!$G$25='Funding Schedule'!CS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CT351,IF('Funding Plan'!$G$25='Funding Schedule'!CT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CU351,IF('Funding Plan'!$G$25='Funding Schedule'!CU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CV351,IF('Funding Plan'!$G$25='Funding Schedule'!CV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CW351,IF('Funding Plan'!$G$25='Funding Schedule'!CW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CX351,IF('Funding Plan'!$G$25='Funding Schedule'!CX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CY351,IF('Funding Plan'!$G$25='Funding Schedule'!CY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!CZ351,IF('Funding Plan'!$G$25='Funding Schedule'!CZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DA351,IF('Funding Plan'!$G$25='Funding Schedule'!DA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DB351,IF('Funding Plan'!$G$25='Funding Schedule'!DB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DC351,IF('Funding Plan'!$G$25='Funding Schedule'!DC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DD351,IF('Funding Plan'!$G$25='Funding Schedule'!DD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DE351,IF('Funding Plan'!$G$25='Funding Schedule'!DE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DF351,IF('Funding Plan'!$G$25='Funding Schedule'!DF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DG351,IF('Funding Plan'!$G$25='Funding Schedule'!DG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DH351,IF('Funding Plan'!$G$25='Funding Schedule'!DH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DI351,IF('Funding Plan'!$G$25='Funding Schedule'!DI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DJ351,IF('Funding Plan'!$G$25='Funding Schedule'!DJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DK351,IF('Funding Plan'!$G$25='Funding Schedule'!DK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DL351,IF('Funding Plan'!$G$25='Funding Schedule'!DL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DM351,IF('Funding Plan'!$G$25='Funding Schedule'!DM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DN351,IF('Funding Plan'!$G$25='Funding Schedule'!DN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DO351,IF('Funding Plan'!$G$25='Funding Schedule'!DO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DP351,IF('Funding Plan'!$G$25='Funding Schedule'!DP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DQ351,IF('Funding Plan'!$G$25='Funding Schedule'!DQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DR351,IF('Funding Plan'!$G$25='Funding Schedule'!DR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DS351,IF('Funding Plan'!$G$25='Funding Schedule'!DS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DT351,IF('Funding Plan'!$G$25='Funding Schedule'!DT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DU351,IF('Funding Plan'!$G$25='Funding Schedule'!DU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DV351,IF('Funding Plan'!$G$25='Funding Schedule'!DV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DW351,IF('Funding Plan'!$G$25='Funding Schedule'!DW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DX351,IF('Funding Plan'!$G$25='Funding Schedule'!DX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DY351,IF('Funding Plan'!$G$25='Funding Schedule'!DY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!DZ351,IF('Funding Plan'!$G$25='Funding Schedule'!DZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EA351,IF('Funding Plan'!$G$25='Funding Schedule'!EA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EB351,IF('Funding Plan'!$G$25='Funding Schedule'!EB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EC351,IF('Funding Plan'!$G$25='Funding Schedule'!EC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ED351,IF('Funding Plan'!$G$25='Funding Schedule'!ED352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EE351,IF('Funding Plan'!$G$25='Funding Schedule'!EE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EF351,IF('Funding Plan'!$G$25='Funding Schedule'!EF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EG351,IF('Funding Plan'!$G$25='Funding Schedule'!EG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EH351,IF('Funding Plan'!$G$25='Funding Schedule'!EH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EI351,IF('Funding Plan'!$G$25='Funding Schedule'!EI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EJ351,IF('Funding Plan'!$G$25='Funding Schedule'!EJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EK351,IF('Funding Plan'!$G$25='Funding Schedule'!EK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EL351,IF('Funding Plan'!$G$25='Funding Schedule'!EL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EM351,IF('Funding Plan'!$G$25='Funding Schedule'!EM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EN351,IF('Funding Plan'!$G$25='Funding Schedule'!EN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EO351,IF('Funding Plan'!$G$25='Funding Schedule'!EO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EP351,IF('Funding Plan'!$G$25='Funding Schedule'!EP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EQ351,IF('Funding Plan'!$G$25='Funding Schedule'!EQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ER351,IF('Funding Plan'!$G$25='Funding Schedule'!ER352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ES351,IF('Funding Plan'!$G$25='Funding Schedule'!ES352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ET351,IF('Funding Plan'!$G$25='Funding Schedule'!ET352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EU351,IF('Funding Plan'!$G$25='Funding Schedule'!EU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EV351,IF('Funding Plan'!$G$25='Funding Schedule'!EV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EW351,IF('Funding Plan'!$G$25='Funding Schedule'!EW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EX351,IF('Funding Plan'!$G$25='Funding Schedule'!EX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EY351,IF('Funding Plan'!$G$25='Funding Schedule'!EY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!EZ351,IF('Funding Plan'!$G$25='Funding Schedule'!EZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FA351,IF('Funding Plan'!$G$25='Funding Schedule'!FA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FB351,IF('Funding Plan'!$G$25='Funding Schedule'!FB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FC351,IF('Funding Plan'!$G$25='Funding Schedule'!FC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FD351,IF('Funding Plan'!$G$25='Funding Schedule'!FD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FE351,IF('Funding Plan'!$G$25='Funding Schedule'!FE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FF351,IF('Funding Plan'!$G$25='Funding Schedule'!FF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FG351,IF('Funding Plan'!$G$25='Funding Schedule'!FG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FH351,IF('Funding Plan'!$G$25='Funding Schedule'!FH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FI351,IF('Funding Plan'!$G$25='Funding Schedule'!FI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FJ351,IF('Funding Plan'!$G$25='Funding Schedule'!FJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FK351,IF('Funding Plan'!$G$25='Funding Schedule'!FK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FL351,IF('Funding Plan'!$G$25='Funding Schedule'!FL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FM351,IF('Funding Plan'!$G$25='Funding Schedule'!FM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FN351,IF('Funding Plan'!$G$25='Funding Schedule'!FN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FO351,IF('Funding Plan'!$G$25='Funding Schedule'!FO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FP351,IF('Funding Plan'!$G$25='Funding Schedule'!FP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FQ351,IF('Funding Plan'!$G$25='Funding Schedule'!FQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FR351,IF('Funding Plan'!$G$25='Funding Schedule'!FR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FS351,IF('Funding Plan'!$G$25='Funding Schedule'!FS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FT351,IF('Funding Plan'!$G$25='Funding Schedule'!FT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FU351,IF('Funding Plan'!$G$25='Funding Schedule'!FU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FV351,IF('Funding Plan'!$G$25='Funding Schedule'!FV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FW351,IF('Funding Plan'!$G$25='Funding Schedule'!FW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FX351,IF('Funding Plan'!$G$25='Funding Schedule'!FX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FY351,IF('Funding Plan'!$G$25='Funding Schedule'!FY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!FZ351,IF('Funding Plan'!$G$25='Funding Schedule'!FZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GA351,IF('Funding Plan'!$G$25='Funding Schedule'!GA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GB351,IF('Funding Plan'!$G$25='Funding Schedule'!GB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GC351,IF('Funding Plan'!$G$25='Funding Schedule'!GC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GD351,IF('Funding Plan'!$G$25='Funding Schedule'!GD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GE351,IF('Funding Plan'!$G$25='Funding Schedule'!GE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GF351,IF('Funding Plan'!$G$25='Funding Schedule'!GF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GG351,IF('Funding Plan'!$G$25='Funding Schedule'!GG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GH351,IF('Funding Plan'!$G$25='Funding Schedule'!GH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GI351,IF('Funding Plan'!$G$25='Funding Schedule'!GI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GJ351,IF('Funding Plan'!$G$25='Funding Schedule'!GJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GK351,IF('Funding Plan'!$G$25='Funding Schedule'!GK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GL351,IF('Funding Plan'!$G$25='Funding Schedule'!GL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GM351,IF('Funding Plan'!$G$25='Funding Schedule'!GM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GN351,IF('Funding Plan'!$G$25='Funding Schedule'!GN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GO351,IF('Funding Plan'!$G$25='Funding Schedule'!GO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GP351,IF('Funding Plan'!$G$25='Funding Schedule'!GP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GQ351,IF('Funding Plan'!$G$25='Funding Schedule'!GQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GR351,IF('Funding Plan'!$G$25='Funding Schedule'!GR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GS351,IF('Funding Plan'!$G$25='Funding Schedule'!GS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GT351,IF('Funding Plan'!$G$25='Funding Schedule'!GT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GU351,IF('Funding Plan'!$G$25='Funding Schedule'!GU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GV351,IF('Funding Plan'!$G$25='Funding Schedule'!GV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GW351,IF('Funding Plan'!$G$25='Funding Schedule'!GW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GX351,IF('Funding Plan'!$G$25='Funding Schedule'!GX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GY351,IF('Funding Plan'!$G$25='Funding Schedule'!GY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!GZ351,IF('Funding Plan'!$G$25='Funding Schedule'!GZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HA351,IF('Funding Plan'!$G$25='Funding Schedule'!HA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HB351,IF('Funding Plan'!$G$25='Funding Schedule'!HB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HC351,IF('Funding Plan'!$G$25='Funding Schedule'!HC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HD351,IF('Funding Plan'!$G$25='Funding Schedule'!HD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HE351,IF('Funding Plan'!$G$25='Funding Schedule'!HE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HF351,IF('Funding Plan'!$G$25='Funding Schedule'!HF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HG351,IF('Funding Plan'!$G$25='Funding Schedule'!HG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HH351,IF('Funding Plan'!$G$25='Funding Schedule'!HH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HI351,IF('Funding Plan'!$G$25='Funding Schedule'!HI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HJ351,IF('Funding Plan'!$G$25='Funding Schedule'!HJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HK351,IF('Funding Plan'!$G$25='Funding Schedule'!HK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HL351,IF('Funding Plan'!$G$25='Funding Schedule'!HL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HM351,IF('Funding Plan'!$G$25='Funding Schedule'!HM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HN351,IF('Funding Plan'!$G$25='Funding Schedule'!HN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HO351,IF('Funding Plan'!$G$25='Funding Schedule'!HO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HP351,IF('Funding Plan'!$G$25='Funding Schedule'!HP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HQ351,IF('Funding Plan'!$G$25='Funding Schedule'!HQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HR351,IF('Funding Plan'!$G$25='Funding Schedule'!HR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HS351,IF('Funding Plan'!$G$25='Funding Schedule'!HS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HT351,IF('Funding Plan'!$G$25='Funding Schedule'!HT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HU351,IF('Funding Plan'!$G$25='Funding Schedule'!HU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HV351,IF('Funding Plan'!$G$25='Funding Schedule'!HV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HW351,IF('Funding Plan'!$G$25='Funding Schedule'!HW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HX351,IF('Funding Plan'!$G$25='Funding Schedule'!HX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HY351,IF('Funding Plan'!$G$25='Funding Schedule'!HY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!HZ351,IF('Funding Plan'!$G$25='Funding Schedule'!HZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IA351,IF('Funding Plan'!$G$25='Funding Schedule'!IA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IB351,IF('Funding Plan'!$G$25='Funding Schedule'!IB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IC351,IF('Funding Plan'!$G$25='Funding Schedule'!IC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ID351,IF('Funding Plan'!$G$25='Funding Schedule'!ID352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IE351,IF('Funding Plan'!$G$25='Funding Schedule'!IE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IF351,IF('Funding Plan'!$G$25='Funding Schedule'!IF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IG351,IF('Funding Plan'!$G$25='Funding Schedule'!IG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IH351,IF('Funding Plan'!$G$25='Funding Schedule'!IH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!II351,IF('Funding Plan'!$G$25='Funding Schedule'!II352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IJ351,IF('Funding Plan'!$G$25='Funding Schedule'!IJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IK351,IF('Funding Plan'!$G$25='Funding Schedule'!IK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IL351,IF('Funding Plan'!$G$25='Funding Schedule'!IL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IM351,IF('Funding Plan'!$G$25='Funding Schedule'!IM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IN351,IF('Funding Plan'!$G$25='Funding Schedule'!IN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IO351,IF('Funding Plan'!$G$25='Funding Schedule'!IO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IP351,IF('Funding Plan'!$G$25='Funding Schedule'!IP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IQ351,IF('Funding Plan'!$G$25='Funding Schedule'!IQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IR351,IF('Funding Plan'!$G$25='Funding Schedule'!IR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IS351,IF('Funding Plan'!$G$25='Funding Schedule'!IS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IT351,IF('Funding Plan'!$G$25='Funding Schedule'!IT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IU351,IF('Funding Plan'!$G$25='Funding Schedule'!IU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IV351,IF('Funding Plan'!$G$25='Funding Schedule'!IV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IW351,IF('Funding Plan'!$G$25='Funding Schedule'!IW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IX351,IF('Funding Plan'!$G$25='Funding Schedule'!IX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IY351,IF('Funding Plan'!$G$25='Funding Schedule'!IY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!IZ351,IF('Funding Plan'!$G$25='Funding Schedule'!IZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JA351,IF('Funding Plan'!$G$25='Funding Schedule'!JA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JB351,IF('Funding Plan'!$G$25='Funding Schedule'!JB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JC351,IF('Funding Plan'!$G$25='Funding Schedule'!JC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JD351,IF('Funding Plan'!$G$25='Funding Schedule'!JD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JE351,IF('Funding Plan'!$G$25='Funding Schedule'!JE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JF351,IF('Funding Plan'!$G$25='Funding Schedule'!JF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JG351,IF('Funding Plan'!$G$25='Funding Schedule'!JG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JH351,IF('Funding Plan'!$G$25='Funding Schedule'!JH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JI351,IF('Funding Plan'!$G$25='Funding Schedule'!JI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JJ351,IF('Funding Plan'!$G$25='Funding Schedule'!JJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JK351,IF('Funding Plan'!$G$25='Funding Schedule'!JK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JL351,IF('Funding Plan'!$G$25='Funding Schedule'!JL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JM351,IF('Funding Plan'!$G$25='Funding Schedule'!JM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JN351,IF('Funding Plan'!$G$25='Funding Schedule'!JN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JO351,IF('Funding Plan'!$G$25='Funding Schedule'!JO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JP351,IF('Funding Plan'!$G$25='Funding Schedule'!JP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JQ351,IF('Funding Plan'!$G$25='Funding Schedule'!JQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JR351,IF('Funding Plan'!$G$25='Funding Schedule'!JR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JS351,IF('Funding Plan'!$G$25='Funding Schedule'!JS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JT351,IF('Funding Plan'!$G$25='Funding Schedule'!JT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JU351,IF('Funding Plan'!$G$25='Funding Schedule'!JU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JV351,IF('Funding Plan'!$G$25='Funding Schedule'!JV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JW351,IF('Funding Plan'!$G$25='Funding Schedule'!JW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JX351,IF('Funding Plan'!$G$25='Funding Schedule'!JX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JY351,IF('Funding Plan'!$G$25='Funding Schedule'!JY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!JZ351,IF('Funding Plan'!$G$25='Funding Schedule'!JZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KA351,IF('Funding Plan'!$G$25='Funding Schedule'!KA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KB351,IF('Funding Plan'!$G$25='Funding Schedule'!KB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KC351,IF('Funding Plan'!$G$25='Funding Schedule'!KC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KD351,IF('Funding Plan'!$G$25='Funding Schedule'!KD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KE351,IF('Funding Plan'!$G$25='Funding Schedule'!KE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KF351,IF('Funding Plan'!$G$25='Funding Schedule'!KF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KG351,IF('Funding Plan'!$G$25='Funding Schedule'!KG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KH351,IF('Funding Plan'!$G$25='Funding Schedule'!KH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KI351,IF('Funding Plan'!$G$25='Funding Schedule'!KI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KJ351,IF('Funding Plan'!$G$25='Funding Schedule'!KJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KK351,IF('Funding Plan'!$G$25='Funding Schedule'!KK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KL351,IF('Funding Plan'!$G$25='Funding Schedule'!KL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KM351,IF('Funding Plan'!$G$25='Funding Schedule'!KM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KN351,IF('Funding Plan'!$G$25='Funding Schedule'!KN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KO351,IF('Funding Plan'!$G$25='Funding Schedule'!KO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KP351,IF('Funding Plan'!$G$25='Funding Schedule'!KP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KQ351,IF('Funding Plan'!$G$25='Funding Schedule'!KQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KR351,IF('Funding Plan'!$G$25='Funding Schedule'!KR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KS351,IF('Funding Plan'!$G$25='Funding Schedule'!KS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KT351,IF('Funding Plan'!$G$25='Funding Schedule'!KT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KU351,IF('Funding Plan'!$G$25='Funding Schedule'!KU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KV351,IF('Funding Plan'!$G$25='Funding Schedule'!KV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KW351,IF('Funding Plan'!$G$25='Funding Schedule'!KW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KX351,IF('Funding Plan'!$G$25='Funding Schedule'!KX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KY351,IF('Funding Plan'!$G$25='Funding Schedule'!KY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!KZ351,IF('Funding Plan'!$G$25='Funding Schedule'!KZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LA351,IF('Funding Plan'!$G$25='Funding Schedule'!LA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LB351,IF('Funding Plan'!$G$25='Funding Schedule'!LB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LC351,IF('Funding Plan'!$G$25='Funding Schedule'!LC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LD351,IF('Funding Plan'!$G$25='Funding Schedule'!LD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LE351,IF('Funding Plan'!$G$25='Funding Schedule'!LE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LF351,IF('Funding Plan'!$G$25='Funding Schedule'!LF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LG351,IF('Funding Plan'!$G$25='Funding Schedule'!LG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LH351,IF('Funding Plan'!$G$25='Funding Schedule'!LH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LI351,IF('Funding Plan'!$G$25='Funding Schedule'!LI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LJ351,IF('Funding Plan'!$G$25='Funding Schedule'!LJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LK351,IF('Funding Plan'!$G$25='Funding Schedule'!LK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LL351,IF('Funding Plan'!$G$25='Funding Schedule'!LL352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LM351,IF('Funding Plan'!$G$25='Funding Schedule'!LM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LN351,IF('Funding Plan'!$G$25='Funding Schedule'!LN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LO351,IF('Funding Plan'!$G$25='Funding Schedule'!LO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LP351,IF('Funding Plan'!$G$25='Funding Schedule'!LP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LQ351,IF('Funding Plan'!$G$25='Funding Schedule'!LQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LR351,IF('Funding Plan'!$G$25='Funding Schedule'!LR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LS351,IF('Funding Plan'!$G$25='Funding Schedule'!LS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LT351,IF('Funding Plan'!$G$25='Funding Schedule'!LT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LU351,IF('Funding Plan'!$G$25='Funding Schedule'!LU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LV351,IF('Funding Plan'!$G$25='Funding Schedule'!LV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LW351,IF('Funding Plan'!$G$25='Funding Schedule'!LW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LX351,IF('Funding Plan'!$G$25='Funding Schedule'!LX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LY351,IF('Funding Plan'!$G$25='Funding Schedule'!LY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!LZ351,IF('Funding Plan'!$G$25='Funding Schedule'!LZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MA351,IF('Funding Plan'!$G$25='Funding Schedule'!MA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MB351,IF('Funding Plan'!$G$25='Funding Schedule'!MB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MC351,IF('Funding Plan'!$G$25='Funding Schedule'!MC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MD351,IF('Funding Plan'!$G$25='Funding Schedule'!MD352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ME351,IF('Funding Plan'!$G$25='Funding Schedule'!ME352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MF351,IF('Funding Plan'!$G$25='Funding Schedule'!MF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MG351,IF('Funding Plan'!$G$25='Funding Schedule'!MG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MH351,IF('Funding Plan'!$G$25='Funding Schedule'!MH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MI351,IF('Funding Plan'!$G$25='Funding Schedule'!MI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MJ351,IF('Funding Plan'!$G$25='Funding Schedule'!MJ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MK351,IF('Funding Plan'!$G$25='Funding Schedule'!MK352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ML351,IF('Funding Plan'!$G$25='Funding Schedule'!ML352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MM351,IF('Funding Plan'!$G$25='Funding Schedule'!MM352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MN351,IF('Funding Plan'!$G$25='Funding Schedule'!MN352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MO351,IF('Funding Plan'!$G$25='Funding Schedule'!MO352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MP351,IF('Funding Plan'!$G$25='Funding Schedule'!MP352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MQ351,IF('Funding Plan'!$G$25='Funding Schedule'!MQ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MR351,IF('Funding Plan'!$G$25='Funding Schedule'!MR352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MS351,IF('Funding Plan'!$G$25='Funding Schedule'!MS352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MT351,IF('Funding Plan'!$G$25='Funding Schedule'!MT352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MU351,IF('Funding Plan'!$G$25='Funding Schedule'!MU352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MV351,IF('Funding Plan'!$G$25='Funding Schedule'!MV352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MW351,IF('Funding Plan'!$G$25='Funding Schedule'!MW352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MX351,IF('Funding Plan'!$G$25='Funding Schedule'!MX352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MY351,IF('Funding Plan'!$G$25='Funding Schedule'!MY352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!MZ351,IF('Funding Plan'!$G$25='Funding Schedule'!MZ352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NA351,IF('Funding Plan'!$G$25='Funding Schedule'!NA352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NB351,IF('Funding Plan'!$G$25='Funding Schedule'!NB352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NC351,IF('Funding Plan'!$G$25='Funding Schedule'!NC352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!ND351,IF('Funding Plan'!$G$25='Funding Schedule'!ND352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NE351,IF('Funding Plan'!$G$25='Funding Schedule'!NE352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NF351,IF('Funding Plan'!$G$25='Funding Schedule'!NF352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NG351,IF('Funding Plan'!$G$25='Funding Schedule'!NG352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NH351,IF('Funding Plan'!$G$25='Funding Schedule'!NH352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NI351,IF('Funding Plan'!$G$25='Funding Schedule'!NI352,'Funding Plan'!$G$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$G$286='Funding Schedule'!NJ351,IF('Funding Plan'!$G$25='Funding Schedule'!NJ352,'Funding Plan'!$G$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(D403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(E403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(F403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(G403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(H403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(I403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(J403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(K403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(L403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(M403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(N403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(O403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(P403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Q403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(R403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(S403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(T403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(U403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(V403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(W403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(X403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Y403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(Z403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(AZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(BZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(CZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(DZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ED403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ER403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ES403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ET403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(EZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(FZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(GZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(HZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ID403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(II403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(IZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(JZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(KZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LL403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(LZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MD403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ME403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MJ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MK403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ML403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MM403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MN403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MO403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MP403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MQ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MR403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MS403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MT403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MU403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MV403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MW403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MX403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MY403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(MZ403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NA403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NB403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NC403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(ND403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NE403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NF403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NG403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NH403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NI403>0,+'Funding Plan'!$G$29,0)","v":0},{"$f":"IF(NJ403>0,+'Funding Plan'!$G$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B405>0,B405-1,IF(B404>0,B404,0))","v":0},{"$f":"IF(C405>0,C405-1,IF(C404>0,C404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO405>0,BO405-1,IF(BO404>0,BO404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA405>0,EA405-1,IF(EA404>0,EA404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM405>0,GM405-1,IF(GM404>0,GM404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY405>0,IY405-1,IF(IY404>0,IY404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK405>0,LK405-1,IF(LK404>0,LK404,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B411>0,B411,C403)","v":0},{"$f":"IF(C411>0,C411,D403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO411>0,BO411,BP403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA411>0,EA411,EB403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM411>0,GM411,GN403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY411>0,IY411,IZ403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK411>0,LK411,LL403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(C$405=1,0,-B407*'Funding Plan'!$G$87/12),-B407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(D$405=1,0,-C407*'Funding Plan'!$G$87/12),-C407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(E$405=1,0,-D407*'Funding Plan'!$G$87/12),-D407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(F$405=1,0,-E407*'Funding Plan'!$G$87/12),-E407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(G$405=1,0,-F407*'Funding Plan'!$G$87/12),-F407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(H$405=1,0,-G407*'Funding Plan'!$G$87/12),-G407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(I$405=1,0,-H407*'Funding Plan'!$G$87/12),-H407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(J$405=1,0,-I407*'Funding Plan'!$G$87/12),-I407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(K$405=1,0,-J407*'Funding Plan'!$G$87/12),-J407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(L$405=1,0,-K407*'Funding Plan'!$G$87/12),-K407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(M$405=1,0,-L407*'Funding Plan'!$G$87/12),-L407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(N$405=1,0,-M407*'Funding Plan'!$G$87/12),-M407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(O$405=1,0,-N407*'Funding Plan'!$G$87/12),-N407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(P$405=1,0,-O407*'Funding Plan'!$G$87/12),-O407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Q$405=1,0,-P407*'Funding Plan'!$G$87/12),-P407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(R$405=1,0,-Q407*'Funding Plan'!$G$87/12),-Q407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(S$405=1,0,-R407*'Funding Plan'!$G$87/12),-R407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(T$405=1,0,-S407*'Funding Plan'!$G$87/12),-S407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(U$405=1,0,-T407*'Funding Plan'!$G$87/12),-T407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(V$405=1,0,-U407*'Funding Plan'!$G$87/12),-U407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(W$405=1,0,-V407*'Funding Plan'!$G$87/12),-V407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(X$405=1,0,-W407*'Funding Plan'!$G$87/12),-W407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Y$405=1,0,-X407*'Funding Plan'!$G$87/12),-X407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Z$405=1,0,-Y407*'Funding Plan'!$G$87/12),-Y407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AA$405=1,0,-Z407*'Funding Plan'!$G$87/12),-Z407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AB$405=1,0,-AA407*'Funding Plan'!$G$87/12),-AA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AC$405=1,0,-AB407*'Funding Plan'!$G$87/12),-AB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AD$405=1,0,-AC407*'Funding Plan'!$G$87/12),-AC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AE$405=1,0,-AD407*'Funding Plan'!$G$87/12),-AD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AF$405=1,0,-AE407*'Funding Plan'!$G$87/12),-AE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AG$405=1,0,-AF407*'Funding Plan'!$G$87/12),-AF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AH$405=1,0,-AG407*'Funding Plan'!$G$87/12),-AG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AI$405=1,0,-AH407*'Funding Plan'!$G$87/12),-AH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AJ$405=1,0,-AI407*'Funding Plan'!$G$87/12),-AI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AK$405=1,0,-AJ407*'Funding Plan'!$G$87/12),-AJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AL$405=1,0,-AK407*'Funding Plan'!$G$87/12),-AK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AM$405=1,0,-AL407*'Funding Plan'!$G$87/12),-AL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AN$405=1,0,-AM407*'Funding Plan'!$G$87/12),-AM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AO$405=1,0,-AN407*'Funding Plan'!$G$87/12),-AN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AP$405=1,0,-AO407*'Funding Plan'!$G$87/12),-AO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AQ$405=1,0,-AP407*'Funding Plan'!$G$87/12),-AP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AR$405=1,0,-AQ407*'Funding Plan'!$G$87/12),-AQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AS$405=1,0,-AR407*'Funding Plan'!$G$87/12),-AR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AT$405=1,0,-AS407*'Funding Plan'!$G$87/12),-AS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AU$405=1,0,-AT407*'Funding Plan'!$G$87/12),-AT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AV$405=1,0,-AU407*'Funding Plan'!$G$87/12),-AU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AW$405=1,0,-AV407*'Funding Plan'!$G$87/12),-AV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AX$405=1,0,-AW407*'Funding Plan'!$G$87/12),-AW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AY$405=1,0,-AX407*'Funding Plan'!$G$87/12),-AX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AZ$405=1,0,-AY407*'Funding Plan'!$G$87/12),-AY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BA$405=1,0,-AZ407*'Funding Plan'!$G$87/12),-AZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BB$405=1,0,-BA407*'Funding Plan'!$G$87/12),-BA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BC$405=1,0,-BB407*'Funding Plan'!$G$87/12),-BB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BD$405=1,0,-BC407*'Funding Plan'!$G$87/12),-BC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BE$405=1,0,-BD407*'Funding Plan'!$G$87/12),-BD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BF$405=1,0,-BE407*'Funding Plan'!$G$87/12),-BE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BG$405=1,0,-BF407*'Funding Plan'!$G$87/12),-BF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BH$405=1,0,-BG407*'Funding Plan'!$G$87/12),-BG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BI$405=1,0,-BH407*'Funding Plan'!$G$87/12),-BH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BJ$405=1,0,-BI407*'Funding Plan'!$G$87/12),-BI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BK$405=1,0,-BJ407*'Funding Plan'!$G$87/12),-BJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BL$405=1,0,-BK407*'Funding Plan'!$G$87/12),-BK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BM$405=1,0,-BL407*'Funding Plan'!$G$87/12),-BL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BN$405=1,0,-BM407*'Funding Plan'!$G$87/12),-BM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BO$405=1,0,-BN407*'Funding Plan'!$G$87/12),-BN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BP$405=1,0,-BO407*'Funding Plan'!$G$87/12),-BO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BQ$405=1,0,-BP407*'Funding Plan'!$G$87/12),-BP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BR$405=1,0,-BQ407*'Funding Plan'!$G$87/12),-BQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BS$405=1,0,-BR407*'Funding Plan'!$G$87/12),-BR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BT$405=1,0,-BS407*'Funding Plan'!$G$87/12),-BS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BU$405=1,0,-BT407*'Funding Plan'!$G$87/12),-BT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BV$405=1,0,-BU407*'Funding Plan'!$G$87/12),-BU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BW$405=1,0,-BV407*'Funding Plan'!$G$87/12),-BV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BX$405=1,0,-BW407*'Funding Plan'!$G$87/12),-BW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BY$405=1,0,-BX407*'Funding Plan'!$G$87/12),-BX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BZ$405=1,0,-BY407*'Funding Plan'!$G$87/12),-BY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CA$405=1,0,-BZ407*'Funding Plan'!$G$87/12),-BZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CB$405=1,0,-CA407*'Funding Plan'!$G$87/12),-CA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CC$405=1,0,-CB407*'Funding Plan'!$G$87/12),-CB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CD$405=1,0,-CC407*'Funding Plan'!$G$87/12),-CC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CE$405=1,0,-CD407*'Funding Plan'!$G$87/12),-CD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CF$405=1,0,-CE407*'Funding Plan'!$G$87/12),-CE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CG$405=1,0,-CF407*'Funding Plan'!$G$87/12),-CF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CH$405=1,0,-CG407*'Funding Plan'!$G$87/12),-CG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CI$405=1,0,-CH407*'Funding Plan'!$G$87/12),-CH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CJ$405=1,0,-CI407*'Funding Plan'!$G$87/12),-CI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CK$405=1,0,-CJ407*'Funding Plan'!$G$87/12),-CJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CL$405=1,0,-CK407*'Funding Plan'!$G$87/12),-CK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CM$405=1,0,-CL407*'Funding Plan'!$G$87/12),-CL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CN$405=1,0,-CM407*'Funding Plan'!$G$87/12),-CM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CO$405=1,0,-CN407*'Funding Plan'!$G$87/12),-CN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CP$405=1,0,-CO407*'Funding Plan'!$G$87/12),-CO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CQ$405=1,0,-CP407*'Funding Plan'!$G$87/12),-CP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CR$405=1,0,-CQ407*'Funding Plan'!$G$87/12),-CQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CS$405=1,0,-CR407*'Funding Plan'!$G$87/12),-CR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CT$405=1,0,-CS407*'Funding Plan'!$G$87/12),-CS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CU$405=1,0,-CT407*'Funding Plan'!$G$87/12),-CT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CV$405=1,0,-CU407*'Funding Plan'!$G$87/12),-CU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CW$405=1,0,-CV407*'Funding Plan'!$G$87/12),-CV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CX$405=1,0,-CW407*'Funding Plan'!$G$87/12),-CW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CY$405=1,0,-CX407*'Funding Plan'!$G$87/12),-CX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CZ$405=1,0,-CY407*'Funding Plan'!$G$87/12),-CY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DA$405=1,0,-CZ407*'Funding Plan'!$G$87/12),-CZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DB$405=1,0,-DA407*'Funding Plan'!$G$87/12),-DA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DC$405=1,0,-DB407*'Funding Plan'!$G$87/12),-DB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DD$405=1,0,-DC407*'Funding Plan'!$G$87/12),-DC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DE$405=1,0,-DD407*'Funding Plan'!$G$87/12),-DD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DF$405=1,0,-DE407*'Funding Plan'!$G$87/12),-DE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DG$405=1,0,-DF407*'Funding Plan'!$G$87/12),-DF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DH$405=1,0,-DG407*'Funding Plan'!$G$87/12),-DG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DI$405=1,0,-DH407*'Funding Plan'!$G$87/12),-DH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DJ$405=1,0,-DI407*'Funding Plan'!$G$87/12),-DI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DK$405=1,0,-DJ407*'Funding Plan'!$G$87/12),-DJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DL$405=1,0,-DK407*'Funding Plan'!$G$87/12),-DK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DM$405=1,0,-DL407*'Funding Plan'!$G$87/12),-DL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DN$405=1,0,-DM407*'Funding Plan'!$G$87/12),-DM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DO$405=1,0,-DN407*'Funding Plan'!$G$87/12),-DN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DP$405=1,0,-DO407*'Funding Plan'!$G$87/12),-DO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DQ$405=1,0,-DP407*'Funding Plan'!$G$87/12),-DP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DR$405=1,0,-DQ407*'Funding Plan'!$G$87/12),-DQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DS$405=1,0,-DR407*'Funding Plan'!$G$87/12),-DR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DT$405=1,0,-DS407*'Funding Plan'!$G$87/12),-DS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DU$405=1,0,-DT407*'Funding Plan'!$G$87/12),-DT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DV$405=1,0,-DU407*'Funding Plan'!$G$87/12),-DU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DW$405=1,0,-DV407*'Funding Plan'!$G$87/12),-DV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DX$405=1,0,-DW407*'Funding Plan'!$G$87/12),-DW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DY$405=1,0,-DX407*'Funding Plan'!$G$87/12),-DX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DZ$405=1,0,-DY407*'Funding Plan'!$G$87/12),-DY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EA$405=1,0,-DZ407*'Funding Plan'!$G$87/12),-DZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EB$405=1,0,-EA407*'Funding Plan'!$G$87/12),-EA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EC$405=1,0,-EB407*'Funding Plan'!$G$87/12),-EB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ED$405=1,0,-EC407*'Funding Plan'!$G$87/12),-EC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EE$405=1,0,-ED407*'Funding Plan'!$G$87/12),-ED407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EF$405=1,0,-EE407*'Funding Plan'!$G$87/12),-EE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EG$405=1,0,-EF407*'Funding Plan'!$G$87/12),-EF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EH$405=1,0,-EG407*'Funding Plan'!$G$87/12),-EG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EI$405=1,0,-EH407*'Funding Plan'!$G$87/12),-EH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EJ$405=1,0,-EI407*'Funding Plan'!$G$87/12),-EI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EK$405=1,0,-EJ407*'Funding Plan'!$G$87/12),-EJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EL$405=1,0,-EK407*'Funding Plan'!$G$87/12),-EK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EM$405=1,0,-EL407*'Funding Plan'!$G$87/12),-EL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EN$405=1,0,-EM407*'Funding Plan'!$G$87/12),-EM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EO$405=1,0,-EN407*'Funding Plan'!$G$87/12),-EN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EP$405=1,0,-EO407*'Funding Plan'!$G$87/12),-EO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EQ$405=1,0,-EP407*'Funding Plan'!$G$87/12),-EP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ER$405=1,0,-EQ407*'Funding Plan'!$G$87/12),-EQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ES$405=1,0,-ER407*'Funding Plan'!$G$87/12),-ER407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ET$405=1,0,-ES407*'Funding Plan'!$G$87/12),-ES407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EU$405=1,0,-ET407*'Funding Plan'!$G$87/12),-ET407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EV$405=1,0,-EU407*'Funding Plan'!$G$87/12),-EU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EW$405=1,0,-EV407*'Funding Plan'!$G$87/12),-EV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EX$405=1,0,-EW407*'Funding Plan'!$G$87/12),-EW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EY$405=1,0,-EX407*'Funding Plan'!$G$87/12),-EX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EZ$405=1,0,-EY407*'Funding Plan'!$G$87/12),-EY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FA$405=1,0,-EZ407*'Funding Plan'!$G$87/12),-EZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FB$405=1,0,-FA407*'Funding Plan'!$G$87/12),-FA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FC$405=1,0,-FB407*'Funding Plan'!$G$87/12),-FB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FD$405=1,0,-FC407*'Funding Plan'!$G$87/12),-FC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FE$405=1,0,-FD407*'Funding Plan'!$G$87/12),-FD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FF$405=1,0,-FE407*'Funding Plan'!$G$87/12),-FE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FG$405=1,0,-FF407*'Funding Plan'!$G$87/12),-FF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FH$405=1,0,-FG407*'Funding Plan'!$G$87/12),-FG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FI$405=1,0,-FH407*'Funding Plan'!$G$87/12),-FH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FJ$405=1,0,-FI407*'Funding Plan'!$G$87/12),-FI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FK$405=1,0,-FJ407*'Funding Plan'!$G$87/12),-FJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FL$405=1,0,-FK407*'Funding Plan'!$G$87/12),-FK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FM$405=1,0,-FL407*'Funding Plan'!$G$87/12),-FL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FN$405=1,0,-FM407*'Funding Plan'!$G$87/12),-FM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FO$405=1,0,-FN407*'Funding Plan'!$G$87/12),-FN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FP$405=1,0,-FO407*'Funding Plan'!$G$87/12),-FO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FQ$405=1,0,-FP407*'Funding Plan'!$G$87/12),-FP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FR$405=1,0,-FQ407*'Funding Plan'!$G$87/12),-FQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FS$405=1,0,-FR407*'Funding Plan'!$G$87/12),-FR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FT$405=1,0,-FS407*'Funding Plan'!$G$87/12),-FS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FU$405=1,0,-FT407*'Funding Plan'!$G$87/12),-FT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FV$405=1,0,-FU407*'Funding Plan'!$G$87/12),-FU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FW$405=1,0,-FV407*'Funding Plan'!$G$87/12),-FV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FX$405=1,0,-FW407*'Funding Plan'!$G$87/12),-FW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FY$405=1,0,-FX407*'Funding Plan'!$G$87/12),-FX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FZ$405=1,0,-FY407*'Funding Plan'!$G$87/12),-FY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GA$405=1,0,-FZ407*'Funding Plan'!$G$87/12),-FZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GB$405=1,0,-GA407*'Funding Plan'!$G$87/12),-GA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GC$405=1,0,-GB407*'Funding Plan'!$G$87/12),-GB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GD$405=1,0,-GC407*'Funding Plan'!$G$87/12),-GC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GE$405=1,0,-GD407*'Funding Plan'!$G$87/12),-GD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GF$405=1,0,-GE407*'Funding Plan'!$G$87/12),-GE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GG$405=1,0,-GF407*'Funding Plan'!$G$87/12),-GF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GH$405=1,0,-GG407*'Funding Plan'!$G$87/12),-GG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GI$405=1,0,-GH407*'Funding Plan'!$G$87/12),-GH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GJ$405=1,0,-GI407*'Funding Plan'!$G$87/12),-GI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GK$405=1,0,-GJ407*'Funding Plan'!$G$87/12),-GJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GL$405=1,0,-GK407*'Funding Plan'!$G$87/12),-GK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GM$405=1,0,-GL407*'Funding Plan'!$G$87/12),-GL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GN$405=1,0,-GM407*'Funding Plan'!$G$87/12),-GM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GO$405=1,0,-GN407*'Funding Plan'!$G$87/12),-GN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GP$405=1,0,-GO407*'Funding Plan'!$G$87/12),-GO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GQ$405=1,0,-GP407*'Funding Plan'!$G$87/12),-GP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GR$405=1,0,-GQ407*'Funding Plan'!$G$87/12),-GQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GS$405=1,0,-GR407*'Funding Plan'!$G$87/12),-GR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GT$405=1,0,-GS407*'Funding Plan'!$G$87/12),-GS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GU$405=1,0,-GT407*'Funding Plan'!$G$87/12),-GT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GV$405=1,0,-GU407*'Funding Plan'!$G$87/12),-GU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GW$405=1,0,-GV407*'Funding Plan'!$G$87/12),-GV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GX$405=1,0,-GW407*'Funding Plan'!$G$87/12),-GW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GY$405=1,0,-GX407*'Funding Plan'!$G$87/12),-GX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GZ$405=1,0,-GY407*'Funding Plan'!$G$87/12),-GY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HA$405=1,0,-GZ407*'Funding Plan'!$G$87/12),-GZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HB$405=1,0,-HA407*'Funding Plan'!$G$87/12),-HA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HC$405=1,0,-HB407*'Funding Plan'!$G$87/12),-HB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HD$405=1,0,-HC407*'Funding Plan'!$G$87/12),-HC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HE$405=1,0,-HD407*'Funding Plan'!$G$87/12),-HD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HF$405=1,0,-HE407*'Funding Plan'!$G$87/12),-HE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HG$405=1,0,-HF407*'Funding Plan'!$G$87/12),-HF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HH$405=1,0,-HG407*'Funding Plan'!$G$87/12),-HG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HI$405=1,0,-HH407*'Funding Plan'!$G$87/12),-HH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HJ$405=1,0,-HI407*'Funding Plan'!$G$87/12),-HI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HK$405=1,0,-HJ407*'Funding Plan'!$G$87/12),-HJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HL$405=1,0,-HK407*'Funding Plan'!$G$87/12),-HK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HM$405=1,0,-HL407*'Funding Plan'!$G$87/12),-HL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HN$405=1,0,-HM407*'Funding Plan'!$G$87/12),-HM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HO$405=1,0,-HN407*'Funding Plan'!$G$87/12),-HN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HP$405=1,0,-HO407*'Funding Plan'!$G$87/12),-HO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HQ$405=1,0,-HP407*'Funding Plan'!$G$87/12),-HP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HR$405=1,0,-HQ407*'Funding Plan'!$G$87/12),-HQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HS$405=1,0,-HR407*'Funding Plan'!$G$87/12),-HR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HT$405=1,0,-HS407*'Funding Plan'!$G$87/12),-HS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HU$405=1,0,-HT407*'Funding Plan'!$G$87/12),-HT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HV$405=1,0,-HU407*'Funding Plan'!$G$87/12),-HU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HW$405=1,0,-HV407*'Funding Plan'!$G$87/12),-HV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HX$405=1,0,-HW407*'Funding Plan'!$G$87/12),-HW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HY$405=1,0,-HX407*'Funding Plan'!$G$87/12),-HX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HZ$405=1,0,-HY407*'Funding Plan'!$G$87/12),-HY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IA$405=1,0,-HZ407*'Funding Plan'!$G$87/12),-HZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IB$405=1,0,-IA407*'Funding Plan'!$G$87/12),-IA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IC$405=1,0,-IB407*'Funding Plan'!$G$87/12),-IB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ID$405=1,0,-IC407*'Funding Plan'!$G$87/12),-IC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IE$405=1,0,-ID407*'Funding Plan'!$G$87/12),-ID407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IF$405=1,0,-IE407*'Funding Plan'!$G$87/12),-IE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IG$405=1,0,-IF407*'Funding Plan'!$G$87/12),-IF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IH$405=1,0,-IG407*'Funding Plan'!$G$87/12),-IG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(II$405=1,0,-IH407*'Funding Plan'!$G$87/12),-IH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IJ$405=1,0,-II407*'Funding Plan'!$G$87/12),-II407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IK$405=1,0,-IJ407*'Funding Plan'!$G$87/12),-IJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IL$405=1,0,-IK407*'Funding Plan'!$G$87/12),-IK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IM$405=1,0,-IL407*'Funding Plan'!$G$87/12),-IL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IN$405=1,0,-IM407*'Funding Plan'!$G$87/12),-IM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IO$405=1,0,-IN407*'Funding Plan'!$G$87/12),-IN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IP$405=1,0,-IO407*'Funding Plan'!$G$87/12),-IO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IQ$405=1,0,-IP407*'Funding Plan'!$G$87/12),-IP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IR$405=1,0,-IQ407*'Funding Plan'!$G$87/12),-IQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IS$405=1,0,-IR407*'Funding Plan'!$G$87/12),-IR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IT$405=1,0,-IS407*'Funding Plan'!$G$87/12),-IS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IU$405=1,0,-IT407*'Funding Plan'!$G$87/12),-IT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IV$405=1,0,-IU407*'Funding Plan'!$G$87/12),-IU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IW$405=1,0,-IV407*'Funding Plan'!$G$87/12),-IV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IX$405=1,0,-IW407*'Funding Plan'!$G$87/12),-IW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IY$405=1,0,-IX407*'Funding Plan'!$G$87/12),-IX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IZ$405=1,0,-IY407*'Funding Plan'!$G$87/12),-IY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JA$405=1,0,-IZ407*'Funding Plan'!$G$87/12),-IZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JB$405=1,0,-JA407*'Funding Plan'!$G$87/12),-JA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JC$405=1,0,-JB407*'Funding Plan'!$G$87/12),-JB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JD$405=1,0,-JC407*'Funding Plan'!$G$87/12),-JC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JE$405=1,0,-JD407*'Funding Plan'!$G$87/12),-JD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JF$405=1,0,-JE407*'Funding Plan'!$G$87/12),-JE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JG$405=1,0,-JF407*'Funding Plan'!$G$87/12),-JF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JH$405=1,0,-JG407*'Funding Plan'!$G$87/12),-JG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JI$405=1,0,-JH407*'Funding Plan'!$G$87/12),-JH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JJ$405=1,0,-JI407*'Funding Plan'!$G$87/12),-JI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JK$405=1,0,-JJ407*'Funding Plan'!$G$87/12),-JJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JL$405=1,0,-JK407*'Funding Plan'!$G$87/12),-JK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JM$405=1,0,-JL407*'Funding Plan'!$G$87/12),-JL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JN$405=1,0,-JM407*'Funding Plan'!$G$87/12),-JM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JO$405=1,0,-JN407*'Funding Plan'!$G$87/12),-JN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JP$405=1,0,-JO407*'Funding Plan'!$G$87/12),-JO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JQ$405=1,0,-JP407*'Funding Plan'!$G$87/12),-JP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JR$405=1,0,-JQ407*'Funding Plan'!$G$87/12),-JQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JS$405=1,0,-JR407*'Funding Plan'!$G$87/12),-JR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JT$405=1,0,-JS407*'Funding Plan'!$G$87/12),-JS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JU$405=1,0,-JT407*'Funding Plan'!$G$87/12),-JT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JV$405=1,0,-JU407*'Funding Plan'!$G$87/12),-JU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JW$405=1,0,-JV407*'Funding Plan'!$G$87/12),-JV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JX$405=1,0,-JW407*'Funding Plan'!$G$87/12),-JW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JY$405=1,0,-JX407*'Funding Plan'!$G$87/12),-JX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JZ$405=1,0,-JY407*'Funding Plan'!$G$87/12),-JY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KA$405=1,0,-JZ407*'Funding Plan'!$G$87/12),-JZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KB$405=1,0,-KA407*'Funding Plan'!$G$87/12),-KA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KC$405=1,0,-KB407*'Funding Plan'!$G$87/12),-KB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KD$405=1,0,-KC407*'Funding Plan'!$G$87/12),-KC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KE$405=1,0,-KD407*'Funding Plan'!$G$87/12),-KD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KF$405=1,0,-KE407*'Funding Plan'!$G$87/12),-KE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KG$405=1,0,-KF407*'Funding Plan'!$G$87/12),-KF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KH$405=1,0,-KG407*'Funding Plan'!$G$87/12),-KG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KI$405=1,0,-KH407*'Funding Plan'!$G$87/12),-KH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KJ$405=1,0,-KI407*'Funding Plan'!$G$87/12),-KI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KK$405=1,0,-KJ407*'Funding Plan'!$G$87/12),-KJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KL$405=1,0,-KK407*'Funding Plan'!$G$87/12),-KK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KM$405=1,0,-KL407*'Funding Plan'!$G$87/12),-KL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KN$405=1,0,-KM407*'Funding Plan'!$G$87/12),-KM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KO$405=1,0,-KN407*'Funding Plan'!$G$87/12),-KN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KP$405=1,0,-KO407*'Funding Plan'!$G$87/12),-KO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KQ$405=1,0,-KP407*'Funding Plan'!$G$87/12),-KP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KR$405=1,0,-KQ407*'Funding Plan'!$G$87/12),-KQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KS$405=1,0,-KR407*'Funding Plan'!$G$87/12),-KR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KT$405=1,0,-KS407*'Funding Plan'!$G$87/12),-KS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KU$405=1,0,-KT407*'Funding Plan'!$G$87/12),-KT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KV$405=1,0,-KU407*'Funding Plan'!$G$87/12),-KU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KW$405=1,0,-KV407*'Funding Plan'!$G$87/12),-KV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KX$405=1,0,-KW407*'Funding Plan'!$G$87/12),-KW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KY$405=1,0,-KX407*'Funding Plan'!$G$87/12),-KX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KZ$405=1,0,-KY407*'Funding Plan'!$G$87/12),-KY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LA$405=1,0,-KZ407*'Funding Plan'!$G$87/12),-KZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LB$405=1,0,-LA407*'Funding Plan'!$G$87/12),-LA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LC$405=1,0,-LB407*'Funding Plan'!$G$87/12),-LB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LD$405=1,0,-LC407*'Funding Plan'!$G$87/12),-LC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LE$405=1,0,-LD407*'Funding Plan'!$G$87/12),-LD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LF$405=1,0,-LE407*'Funding Plan'!$G$87/12),-LE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LG$405=1,0,-LF407*'Funding Plan'!$G$87/12),-LF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LH$405=1,0,-LG407*'Funding Plan'!$G$87/12),-LG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LI$405=1,0,-LH407*'Funding Plan'!$G$87/12),-LH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LJ$405=1,0,-LI407*'Funding Plan'!$G$87/12),-LI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LK$405=1,0,-LJ407*'Funding Plan'!$G$87/12),-LJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LL$405=1,0,-LK407*'Funding Plan'!$G$87/12),-LK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LM$405=1,0,-LL407*'Funding Plan'!$G$87/12),-LL407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LN$405=1,0,-LM407*'Funding Plan'!$G$87/12),-LM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LO$405=1,0,-LN407*'Funding Plan'!$G$87/12),-LN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LP$405=1,0,-LO407*'Funding Plan'!$G$87/12),-LO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LQ$405=1,0,-LP407*'Funding Plan'!$G$87/12),-LP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LR$405=1,0,-LQ407*'Funding Plan'!$G$87/12),-LQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LS$405=1,0,-LR407*'Funding Plan'!$G$87/12),-LR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LT$405=1,0,-LS407*'Funding Plan'!$G$87/12),-LS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LU$405=1,0,-LT407*'Funding Plan'!$G$87/12),-LT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LV$405=1,0,-LU407*'Funding Plan'!$G$87/12),-LU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LW$405=1,0,-LV407*'Funding Plan'!$G$87/12),-LV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LX$405=1,0,-LW407*'Funding Plan'!$G$87/12),-LW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LY$405=1,0,-LX407*'Funding Plan'!$G$87/12),-LX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LZ$405=1,0,-LY407*'Funding Plan'!$G$87/12),-LY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MA$405=1,0,-LZ407*'Funding Plan'!$G$87/12),-LZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MB$405=1,0,-MA407*'Funding Plan'!$G$87/12),-MA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MC$405=1,0,-MB407*'Funding Plan'!$G$87/12),-MB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MD$405=1,0,-MC407*'Funding Plan'!$G$87/12),-MC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ME$405=1,0,-MD407*'Funding Plan'!$G$87/12),-MD407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MF$405=1,0,-ME407*'Funding Plan'!$G$87/12),-ME407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MG$405=1,0,-MF407*'Funding Plan'!$G$87/12),-MF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MH$405=1,0,-MG407*'Funding Plan'!$G$87/12),-MG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MI$405=1,0,-MH407*'Funding Plan'!$G$87/12),-MH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MJ$405=1,0,-MI407*'Funding Plan'!$G$87/12),-MI407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MK$405=1,0,-MJ407*'Funding Plan'!$G$87/12),-MJ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ML$405=1,0,-MK407*'Funding Plan'!$G$87/12),-MK407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MM$405=1,0,-ML407*'Funding Plan'!$G$87/12),-ML407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MN$405=1,0,-MM407*'Funding Plan'!$G$87/12),-MM407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MO$405=1,0,-MN407*'Funding Plan'!$G$87/12),-MN407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MP$405=1,0,-MO407*'Funding Plan'!$G$87/12),-MO407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MQ$405=1,0,-MP407*'Funding Plan'!$G$87/12),-MP407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MR$405=1,0,-MQ407*'Funding Plan'!$G$87/12),-MQ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MS$405=1,0,-MR407*'Funding Plan'!$G$87/12),-MR407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MT$405=1,0,-MS407*'Funding Plan'!$G$87/12),-MS407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MU$405=1,0,-MT407*'Funding Plan'!$G$87/12),-MT407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MV$405=1,0,-MU407*'Funding Plan'!$G$87/12),-MU407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MW$405=1,0,-MV407*'Funding Plan'!$G$87/12),-MV407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MX$405=1,0,-MW407*'Funding Plan'!$G$87/12),-MW407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MY$405=1,0,-MX407*'Funding Plan'!$G$87/12),-MX407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MZ$405=1,0,-MY407*'Funding Plan'!$G$87/12),-MY407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NA$405=1,0,-MZ407*'Funding Plan'!$G$87/12),-MZ407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NB$405=1,0,-NA407*'Funding Plan'!$G$87/12),-NA407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NC$405=1,0,-NB407*'Funding Plan'!$G$87/12),-NB407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ND$405=1,0,-NC407*'Funding Plan'!$G$87/12),-NC407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NE$405=1,0,-ND407*'Funding Plan'!$G$87/12),-ND407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NF$405=1,0,-NE407*'Funding Plan'!$G$87/12),-NE407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NG$405=1,0,-NF407*'Funding Plan'!$G$87/12),-NF407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NH$405=1,0,-NG407*'Funding Plan'!$G$87/12),-NG407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NI$405=1,0,-NH407*'Funding Plan'!$G$87/12),-NH407*'Funding Plan'!$G$87/12)","v":0},{"$f":"IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NJ$405=1,0,-NI407*'Funding Plan'!$G$87/12),-NI407*'Funding Plan'!$G$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C408+C410","v":0},{"$f":"+D408+D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP408+BP410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB408+EB410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN408+GN410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ408+IZ410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL408+LL410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B405=1,C405=0),C407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(C$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-C$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(C$405=1,'Funding Plan'!$G$84,0),IF(C$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(C405=1,D405=0),D407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(D$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-D$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(D$405=1,'Funding Plan'!$G$84,0),IF(D$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(D405=1,E405=0),E407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(E$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-E$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(E$405=1,'Funding Plan'!$G$84,0),IF(E$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(E405=1,F405=0),F407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(F$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-F$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(F$405=1,'Funding Plan'!$G$84,0),IF(F$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(F405=1,G405=0),G407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(G$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-G$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(G$405=1,'Funding Plan'!$G$84,0),IF(G$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(G405=1,H405=0),H407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(H$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-H$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(H$405=1,'Funding Plan'!$G$84,0),IF(H$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(H405=1,I405=0),I407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(I$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-I$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(I$405=1,'Funding Plan'!$G$84,0),IF(I$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(I405=1,J405=0),J407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(J$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-J$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(J$405=1,'Funding Plan'!$G$84,0),IF(J$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(J405=1,K405=0),K407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(K$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-K$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(K$405=1,'Funding Plan'!$G$84,0),IF(K$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(K405=1,L405=0),L407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(L$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-L$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(L$405=1,'Funding Plan'!$G$84,0),IF(L$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(L405=1,M405=0),M407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(M$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-M$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(M$405=1,'Funding Plan'!$G$84,0),IF(M$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(M405=1,N405=0),N407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(N$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-N$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(N$405=1,'Funding Plan'!$G$84,0),IF(N$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(N405=1,O405=0),O407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(O$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-O$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(O$405=1,'Funding Plan'!$G$84,0),IF(O$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(O405=1,P405=0),P407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(P$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-P$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(P$405=1,'Funding Plan'!$G$84,0),IF(P$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(P405=1,Q405=0),Q407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(Q$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-Q$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Q$405=1,'Funding Plan'!$G$84,0),IF(Q$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(Q405=1,R405=0),R407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(R$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-R$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(R$405=1,'Funding Plan'!$G$84,0),IF(R$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(R405=1,S405=0),S407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(S$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-S$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(S$405=1,'Funding Plan'!$G$84,0),IF(S$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(S405=1,T405=0),T407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(T$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-T$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(T$405=1,'Funding Plan'!$G$84,0),IF(T$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(T405=1,U405=0),U407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(U$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-U$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(U$405=1,'Funding Plan'!$G$84,0),IF(U$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(U405=1,V405=0),V407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(V$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-V$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(V$405=1,'Funding Plan'!$G$84,0),IF(V$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(V405=1,W405=0),W407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(W$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-W$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(W$405=1,'Funding Plan'!$G$84,0),IF(W$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(W405=1,X405=0),X407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(X$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-X$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(X$405=1,'Funding Plan'!$G$84,0),IF(X$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(X405=1,Y405=0),Y407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(Y$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-Y$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Y$405=1,'Funding Plan'!$G$84,0),IF(Y$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(Y405=1,Z405=0),Z407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(Z$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-Z$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(Z$405=1,'Funding Plan'!$G$84,0),IF(Z$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(Z405=1,AA405=0),AA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AA$405=1,'Funding Plan'!$G$84,0),IF(AA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AA405=1,AB405=0),AB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AB$405=1,'Funding Plan'!$G$84,0),IF(AB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AB405=1,AC405=0),AC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AC$405=1,'Funding Plan'!$G$84,0),IF(AC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AC405=1,AD405=0),AD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AD$405=1,'Funding Plan'!$G$84,0),IF(AD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AD405=1,AE405=0),AE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AE$405=1,'Funding Plan'!$G$84,0),IF(AE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AE405=1,AF405=0),AF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AF$405=1,'Funding Plan'!$G$84,0),IF(AF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AF405=1,AG405=0),AG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AG$405=1,'Funding Plan'!$G$84,0),IF(AG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AG405=1,AH405=0),AH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AH$405=1,'Funding Plan'!$G$84,0),IF(AH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AH405=1,AI405=0),AI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AI$405=1,'Funding Plan'!$G$84,0),IF(AI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AI405=1,AJ405=0),AJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AJ$405=1,'Funding Plan'!$G$84,0),IF(AJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ405=1,AK405=0),AK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AK$405=1,'Funding Plan'!$G$84,0),IF(AK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AK405=1,AL405=0),AL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AL$405=1,'Funding Plan'!$G$84,0),IF(AL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AL405=1,AM405=0),AM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AM$405=1,'Funding Plan'!$G$84,0),IF(AM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AM405=1,AN405=0),AN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AN$405=1,'Funding Plan'!$G$84,0),IF(AN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AN405=1,AO405=0),AO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AO$405=1,'Funding Plan'!$G$84,0),IF(AO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AO405=1,AP405=0),AP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AP$405=1,'Funding Plan'!$G$84,0),IF(AP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AP405=1,AQ405=0),AQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AQ$405=1,'Funding Plan'!$G$84,0),IF(AQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ405=1,AR405=0),AR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AR$405=1,'Funding Plan'!$G$84,0),IF(AR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AR405=1,AS405=0),AS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AS$405=1,'Funding Plan'!$G$84,0),IF(AS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AS405=1,AT405=0),AT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AT$405=1,'Funding Plan'!$G$84,0),IF(AT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AT405=1,AU405=0),AU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AU$405=1,'Funding Plan'!$G$84,0),IF(AU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AU405=1,AV405=0),AV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AV$405=1,'Funding Plan'!$G$84,0),IF(AV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AV405=1,AW405=0),AW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AW$405=1,'Funding Plan'!$G$84,0),IF(AW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AW405=1,AX405=0),AX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AX$405=1,'Funding Plan'!$G$84,0),IF(AX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AX405=1,AY405=0),AY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AY$405=1,'Funding Plan'!$G$84,0),IF(AY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AY405=1,AZ405=0),AZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(AZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-AZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(AZ$405=1,'Funding Plan'!$G$84,0),IF(AZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ405=1,BA405=0),BA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BA$405=1,'Funding Plan'!$G$84,0),IF(BA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BA405=1,BB405=0),BB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BB$405=1,'Funding Plan'!$G$84,0),IF(BB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BB405=1,BC405=0),BC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BC$405=1,'Funding Plan'!$G$84,0),IF(BC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BC405=1,BD405=0),BD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BD$405=1,'Funding Plan'!$G$84,0),IF(BD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BD405=1,BE405=0),BE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BE$405=1,'Funding Plan'!$G$84,0),IF(BE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BE405=1,BF405=0),BF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BF$405=1,'Funding Plan'!$G$84,0),IF(BF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BF405=1,BG405=0),BG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BG$405=1,'Funding Plan'!$G$84,0),IF(BG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BG405=1,BH405=0),BH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BH$405=1,'Funding Plan'!$G$84,0),IF(BH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BH405=1,BI405=0),BI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BI$405=1,'Funding Plan'!$G$84,0),IF(BI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BI405=1,BJ405=0),BJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BJ$405=1,'Funding Plan'!$G$84,0),IF(BJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ405=1,BK405=0),BK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BK$405=1,'Funding Plan'!$G$84,0),IF(BK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BK405=1,BL405=0),BL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BL$405=1,'Funding Plan'!$G$84,0),IF(BL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BL405=1,BM405=0),BM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BM$405=1,'Funding Plan'!$G$84,0),IF(BM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BM405=1,BN405=0),BN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BN$405=1,'Funding Plan'!$G$84,0),IF(BN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BN405=1,BO405=0),BO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BO$405=1,'Funding Plan'!$G$84,0),IF(BO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BO405=1,BP405=0),BP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BP$405=1,'Funding Plan'!$G$84,0),IF(BP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BP405=1,BQ405=0),BQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BQ$405=1,'Funding Plan'!$G$84,0),IF(BQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ405=1,BR405=0),BR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BR$405=1,'Funding Plan'!$G$84,0),IF(BR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BR405=1,BS405=0),BS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BS$405=1,'Funding Plan'!$G$84,0),IF(BS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BS405=1,BT405=0),BT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BT$405=1,'Funding Plan'!$G$84,0),IF(BT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BT405=1,BU405=0),BU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BU$405=1,'Funding Plan'!$G$84,0),IF(BU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BU405=1,BV405=0),BV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BV$405=1,'Funding Plan'!$G$84,0),IF(BV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BV405=1,BW405=0),BW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BW$405=1,'Funding Plan'!$G$84,0),IF(BW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BW405=1,BX405=0),BX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BX$405=1,'Funding Plan'!$G$84,0),IF(BX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BX405=1,BY405=0),BY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BY$405=1,'Funding Plan'!$G$84,0),IF(BY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BY405=1,BZ405=0),BZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(BZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-BZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(BZ$405=1,'Funding Plan'!$G$84,0),IF(BZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ405=1,CA405=0),CA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CA$405=1,'Funding Plan'!$G$84,0),IF(CA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CA405=1,CB405=0),CB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CB$405=1,'Funding Plan'!$G$84,0),IF(CB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CB405=1,CC405=0),CC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CC$405=1,'Funding Plan'!$G$84,0),IF(CC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CC405=1,CD405=0),CD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CD$405=1,'Funding Plan'!$G$84,0),IF(CD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CD405=1,CE405=0),CE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CE$405=1,'Funding Plan'!$G$84,0),IF(CE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CE405=1,CF405=0),CF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CF$405=1,'Funding Plan'!$G$84,0),IF(CF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CF405=1,CG405=0),CG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CG$405=1,'Funding Plan'!$G$84,0),IF(CG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CG405=1,CH405=0),CH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CH$405=1,'Funding Plan'!$G$84,0),IF(CH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CH405=1,CI405=0),CI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CI$405=1,'Funding Plan'!$G$84,0),IF(CI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CI405=1,CJ405=0),CJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CJ$405=1,'Funding Plan'!$G$84,0),IF(CJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ405=1,CK405=0),CK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CK$405=1,'Funding Plan'!$G$84,0),IF(CK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CK405=1,CL405=0),CL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CL$405=1,'Funding Plan'!$G$84,0),IF(CL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CL405=1,CM405=0),CM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CM$405=1,'Funding Plan'!$G$84,0),IF(CM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CM405=1,CN405=0),CN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CN$405=1,'Funding Plan'!$G$84,0),IF(CN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CN405=1,CO405=0),CO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CO$405=1,'Funding Plan'!$G$84,0),IF(CO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CO405=1,CP405=0),CP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CP$405=1,'Funding Plan'!$G$84,0),IF(CP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CP405=1,CQ405=0),CQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CQ$405=1,'Funding Plan'!$G$84,0),IF(CQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ405=1,CR405=0),CR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CR$405=1,'Funding Plan'!$G$84,0),IF(CR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CR405=1,CS405=0),CS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CS$405=1,'Funding Plan'!$G$84,0),IF(CS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CS405=1,CT405=0),CT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CT$405=1,'Funding Plan'!$G$84,0),IF(CT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CT405=1,CU405=0),CU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CU$405=1,'Funding Plan'!$G$84,0),IF(CU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CU405=1,CV405=0),CV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CV$405=1,'Funding Plan'!$G$84,0),IF(CV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CV405=1,CW405=0),CW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CW$405=1,'Funding Plan'!$G$84,0),IF(CW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CW405=1,CX405=0),CX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CX$405=1,'Funding Plan'!$G$84,0),IF(CX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CX405=1,CY405=0),CY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CY$405=1,'Funding Plan'!$G$84,0),IF(CY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CY405=1,CZ405=0),CZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(CZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-CZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(CZ$405=1,'Funding Plan'!$G$84,0),IF(CZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ405=1,DA405=0),DA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DA$405=1,'Funding Plan'!$G$84,0),IF(DA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DA405=1,DB405=0),DB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DB$405=1,'Funding Plan'!$G$84,0),IF(DB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DB405=1,DC405=0),DC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DC$405=1,'Funding Plan'!$G$84,0),IF(DC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DC405=1,DD405=0),DD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DD$405=1,'Funding Plan'!$G$84,0),IF(DD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DD405=1,DE405=0),DE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DE$405=1,'Funding Plan'!$G$84,0),IF(DE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DE405=1,DF405=0),DF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DF$405=1,'Funding Plan'!$G$84,0),IF(DF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DF405=1,DG405=0),DG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DG$405=1,'Funding Plan'!$G$84,0),IF(DG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DG405=1,DH405=0),DH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DH$405=1,'Funding Plan'!$G$84,0),IF(DH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DH405=1,DI405=0),DI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DI$405=1,'Funding Plan'!$G$84,0),IF(DI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DI405=1,DJ405=0),DJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DJ$405=1,'Funding Plan'!$G$84,0),IF(DJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ405=1,DK405=0),DK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DK$405=1,'Funding Plan'!$G$84,0),IF(DK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DK405=1,DL405=0),DL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DL$405=1,'Funding Plan'!$G$84,0),IF(DL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DL405=1,DM405=0),DM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DM$405=1,'Funding Plan'!$G$84,0),IF(DM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DM405=1,DN405=0),DN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DN$405=1,'Funding Plan'!$G$84,0),IF(DN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DN405=1,DO405=0),DO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DO$405=1,'Funding Plan'!$G$84,0),IF(DO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DO405=1,DP405=0),DP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DP$405=1,'Funding Plan'!$G$84,0),IF(DP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DP405=1,DQ405=0),DQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DQ$405=1,'Funding Plan'!$G$84,0),IF(DQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ405=1,DR405=0),DR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DR$405=1,'Funding Plan'!$G$84,0),IF(DR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DR405=1,DS405=0),DS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DS$405=1,'Funding Plan'!$G$84,0),IF(DS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DS405=1,DT405=0),DT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DT$405=1,'Funding Plan'!$G$84,0),IF(DT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DT405=1,DU405=0),DU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DU$405=1,'Funding Plan'!$G$84,0),IF(DU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DU405=1,DV405=0),DV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DV$405=1,'Funding Plan'!$G$84,0),IF(DV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DV405=1,DW405=0),DW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DW$405=1,'Funding Plan'!$G$84,0),IF(DW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DW405=1,DX405=0),DX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DX$405=1,'Funding Plan'!$G$84,0),IF(DX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DX405=1,DY405=0),DY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DY$405=1,'Funding Plan'!$G$84,0),IF(DY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DY405=1,DZ405=0),DZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(DZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-DZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(DZ$405=1,'Funding Plan'!$G$84,0),IF(DZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ405=1,EA405=0),EA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EA$405=1,'Funding Plan'!$G$84,0),IF(EA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EA405=1,EB405=0),EB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EB$405=1,'Funding Plan'!$G$84,0),IF(EB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EB405=1,EC405=0),EC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EC$405=1,'Funding Plan'!$G$84,0),IF(EC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EC405=1,ED405=0),ED407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ED$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ED$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ED$405=1,'Funding Plan'!$G$84,0),IF(ED$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ED405=1,EE405=0),EE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EE$405=1,'Funding Plan'!$G$84,0),IF(EE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EE405=1,EF405=0),EF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EF$405=1,'Funding Plan'!$G$84,0),IF(EF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EF405=1,EG405=0),EG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EG$405=1,'Funding Plan'!$G$84,0),IF(EG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EG405=1,EH405=0),EH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EH$405=1,'Funding Plan'!$G$84,0),IF(EH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EH405=1,EI405=0),EI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EI$405=1,'Funding Plan'!$G$84,0),IF(EI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EI405=1,EJ405=0),EJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EJ$405=1,'Funding Plan'!$G$84,0),IF(EJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ405=1,EK405=0),EK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EK$405=1,'Funding Plan'!$G$84,0),IF(EK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EK405=1,EL405=0),EL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EL$405=1,'Funding Plan'!$G$84,0),IF(EL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EL405=1,EM405=0),EM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EM$405=1,'Funding Plan'!$G$84,0),IF(EM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EM405=1,EN405=0),EN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EN$405=1,'Funding Plan'!$G$84,0),IF(EN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EN405=1,EO405=0),EO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EO$405=1,'Funding Plan'!$G$84,0),IF(EO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EO405=1,EP405=0),EP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EP$405=1,'Funding Plan'!$G$84,0),IF(EP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EP405=1,EQ405=0),EQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EQ$405=1,'Funding Plan'!$G$84,0),IF(EQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ405=1,ER405=0),ER407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ER$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ER$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ER$405=1,'Funding Plan'!$G$84,0),IF(ER$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ER405=1,ES405=0),ES407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ES$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ES$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ES$405=1,'Funding Plan'!$G$84,0),IF(ES$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ES405=1,ET405=0),ET407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ET$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ET$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ET$405=1,'Funding Plan'!$G$84,0),IF(ET$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ET405=1,EU405=0),EU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EU$405=1,'Funding Plan'!$G$84,0),IF(EU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EU405=1,EV405=0),EV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EV$405=1,'Funding Plan'!$G$84,0),IF(EV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EV405=1,EW405=0),EW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EW$405=1,'Funding Plan'!$G$84,0),IF(EW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EW405=1,EX405=0),EX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EX$405=1,'Funding Plan'!$G$84,0),IF(EX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EX405=1,EY405=0),EY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EY$405=1,'Funding Plan'!$G$84,0),IF(EY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EY405=1,EZ405=0),EZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(EZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-EZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(EZ$405=1,'Funding Plan'!$G$84,0),IF(EZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ405=1,FA405=0),FA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FA$405=1,'Funding Plan'!$G$84,0),IF(FA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FA405=1,FB405=0),FB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FB$405=1,'Funding Plan'!$G$84,0),IF(FB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FB405=1,FC405=0),FC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FC$405=1,'Funding Plan'!$G$84,0),IF(FC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FC405=1,FD405=0),FD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FD$405=1,'Funding Plan'!$G$84,0),IF(FD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FD405=1,FE405=0),FE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FE$405=1,'Funding Plan'!$G$84,0),IF(FE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FE405=1,FF405=0),FF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FF$405=1,'Funding Plan'!$G$84,0),IF(FF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FF405=1,FG405=0),FG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FG$405=1,'Funding Plan'!$G$84,0),IF(FG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FG405=1,FH405=0),FH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FH$405=1,'Funding Plan'!$G$84,0),IF(FH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FH405=1,FI405=0),FI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FI$405=1,'Funding Plan'!$G$84,0),IF(FI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FI405=1,FJ405=0),FJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FJ$405=1,'Funding Plan'!$G$84,0),IF(FJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ405=1,FK405=0),FK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FK$405=1,'Funding Plan'!$G$84,0),IF(FK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FK405=1,FL405=0),FL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FL$405=1,'Funding Plan'!$G$84,0),IF(FL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FL405=1,FM405=0),FM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FM$405=1,'Funding Plan'!$G$84,0),IF(FM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FM405=1,FN405=0),FN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FN$405=1,'Funding Plan'!$G$84,0),IF(FN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FN405=1,FO405=0),FO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FO$405=1,'Funding Plan'!$G$84,0),IF(FO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FO405=1,FP405=0),FP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FP$405=1,'Funding Plan'!$G$84,0),IF(FP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FP405=1,FQ405=0),FQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FQ$405=1,'Funding Plan'!$G$84,0),IF(FQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ405=1,FR405=0),FR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FR$405=1,'Funding Plan'!$G$84,0),IF(FR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FR405=1,FS405=0),FS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FS$405=1,'Funding Plan'!$G$84,0),IF(FS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FS405=1,FT405=0),FT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FT$405=1,'Funding Plan'!$G$84,0),IF(FT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FT405=1,FU405=0),FU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FU$405=1,'Funding Plan'!$G$84,0),IF(FU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FU405=1,FV405=0),FV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FV$405=1,'Funding Plan'!$G$84,0),IF(FV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FV405=1,FW405=0),FW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FW$405=1,'Funding Plan'!$G$84,0),IF(FW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FW405=1,FX405=0),FX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FX$405=1,'Funding Plan'!$G$84,0),IF(FX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FX405=1,FY405=0),FY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FY$405=1,'Funding Plan'!$G$84,0),IF(FY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FY405=1,FZ405=0),FZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(FZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-FZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(FZ$405=1,'Funding Plan'!$G$84,0),IF(FZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ405=1,GA405=0),GA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GA$405=1,'Funding Plan'!$G$84,0),IF(GA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GA405=1,GB405=0),GB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GB$405=1,'Funding Plan'!$G$84,0),IF(GB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GB405=1,GC405=0),GC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GC$405=1,'Funding Plan'!$G$84,0),IF(GC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GC405=1,GD405=0),GD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GD$405=1,'Funding Plan'!$G$84,0),IF(GD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GD405=1,GE405=0),GE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GE$405=1,'Funding Plan'!$G$84,0),IF(GE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GE405=1,GF405=0),GF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GF$405=1,'Funding Plan'!$G$84,0),IF(GF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GF405=1,GG405=0),GG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GG$405=1,'Funding Plan'!$G$84,0),IF(GG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GG405=1,GH405=0),GH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GH$405=1,'Funding Plan'!$G$84,0),IF(GH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GH405=1,GI405=0),GI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GI$405=1,'Funding Plan'!$G$84,0),IF(GI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GI405=1,GJ405=0),GJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GJ$405=1,'Funding Plan'!$G$84,0),IF(GJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ405=1,GK405=0),GK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GK$405=1,'Funding Plan'!$G$84,0),IF(GK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GK405=1,GL405=0),GL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GL$405=1,'Funding Plan'!$G$84,0),IF(GL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GL405=1,GM405=0),GM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GM$405=1,'Funding Plan'!$G$84,0),IF(GM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GM405=1,GN405=0),GN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GN$405=1,'Funding Plan'!$G$84,0),IF(GN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GN405=1,GO405=0),GO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GO$405=1,'Funding Plan'!$G$84,0),IF(GO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GO405=1,GP405=0),GP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GP$405=1,'Funding Plan'!$G$84,0),IF(GP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GP405=1,GQ405=0),GQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GQ$405=1,'Funding Plan'!$G$84,0),IF(GQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ405=1,GR405=0),GR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GR$405=1,'Funding Plan'!$G$84,0),IF(GR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GR405=1,GS405=0),GS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GS$405=1,'Funding Plan'!$G$84,0),IF(GS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GS405=1,GT405=0),GT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GT$405=1,'Funding Plan'!$G$84,0),IF(GT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GT405=1,GU405=0),GU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GU$405=1,'Funding Plan'!$G$84,0),IF(GU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GU405=1,GV405=0),GV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GV$405=1,'Funding Plan'!$G$84,0),IF(GV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GV405=1,GW405=0),GW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GW$405=1,'Funding Plan'!$G$84,0),IF(GW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GW405=1,GX405=0),GX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GX$405=1,'Funding Plan'!$G$84,0),IF(GX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GX405=1,GY405=0),GY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GY$405=1,'Funding Plan'!$G$84,0),IF(GY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GY405=1,GZ405=0),GZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(GZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-GZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(GZ$405=1,'Funding Plan'!$G$84,0),IF(GZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ405=1,HA405=0),HA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HA$405=1,'Funding Plan'!$G$84,0),IF(HA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HA405=1,HB405=0),HB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HB$405=1,'Funding Plan'!$G$84,0),IF(HB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HB405=1,HC405=0),HC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HC$405=1,'Funding Plan'!$G$84,0),IF(HC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HC405=1,HD405=0),HD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HD$405=1,'Funding Plan'!$G$84,0),IF(HD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HD405=1,HE405=0),HE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HE$405=1,'Funding Plan'!$G$84,0),IF(HE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HE405=1,HF405=0),HF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HF$405=1,'Funding Plan'!$G$84,0),IF(HF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HF405=1,HG405=0),HG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HG$405=1,'Funding Plan'!$G$84,0),IF(HG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HG405=1,HH405=0),HH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HH$405=1,'Funding Plan'!$G$84,0),IF(HH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HH405=1,HI405=0),HI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HI$405=1,'Funding Plan'!$G$84,0),IF(HI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HI405=1,HJ405=0),HJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HJ$405=1,'Funding Plan'!$G$84,0),IF(HJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ405=1,HK405=0),HK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HK$405=1,'Funding Plan'!$G$84,0),IF(HK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HK405=1,HL405=0),HL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HL$405=1,'Funding Plan'!$G$84,0),IF(HL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HL405=1,HM405=0),HM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HM$405=1,'Funding Plan'!$G$84,0),IF(HM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HM405=1,HN405=0),HN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HN$405=1,'Funding Plan'!$G$84,0),IF(HN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HN405=1,HO405=0),HO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HO$405=1,'Funding Plan'!$G$84,0),IF(HO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HO405=1,HP405=0),HP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HP$405=1,'Funding Plan'!$G$84,0),IF(HP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HP405=1,HQ405=0),HQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HQ$405=1,'Funding Plan'!$G$84,0),IF(HQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ405=1,HR405=0),HR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HR$405=1,'Funding Plan'!$G$84,0),IF(HR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HR405=1,HS405=0),HS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HS$405=1,'Funding Plan'!$G$84,0),IF(HS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HS405=1,HT405=0),HT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HT$405=1,'Funding Plan'!$G$84,0),IF(HT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HT405=1,HU405=0),HU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HU$405=1,'Funding Plan'!$G$84,0),IF(HU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HU405=1,HV405=0),HV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HV$405=1,'Funding Plan'!$G$84,0),IF(HV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HV405=1,HW405=0),HW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HW$405=1,'Funding Plan'!$G$84,0),IF(HW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HW405=1,HX405=0),HX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HX$405=1,'Funding Plan'!$G$84,0),IF(HX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HX405=1,HY405=0),HY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HY$405=1,'Funding Plan'!$G$84,0),IF(HY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HY405=1,HZ405=0),HZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(HZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-HZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(HZ$405=1,'Funding Plan'!$G$84,0),IF(HZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ405=1,IA405=0),IA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IA$405=1,'Funding Plan'!$G$84,0),IF(IA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IA405=1,IB405=0),IB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IB$405=1,'Funding Plan'!$G$84,0),IF(IB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IB405=1,IC405=0),IC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IC$405=1,'Funding Plan'!$G$84,0),IF(IC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IC405=1,ID405=0),ID407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ID$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ID$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ID$405=1,'Funding Plan'!$G$84,0),IF(ID$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ID405=1,IE405=0),IE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IE$405=1,'Funding Plan'!$G$84,0),IF(IE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IE405=1,IF405=0),IF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IF$405=1,'Funding Plan'!$G$84,0),IF(IF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IF405=1,IG405=0),IG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IG$405=1,'Funding Plan'!$G$84,0),IF(IG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IG405=1,IH405=0),IH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IH$405=1,'Funding Plan'!$G$84,0),IF(IH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IH405=1,II405=0),II407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(II$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-II$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(II$405=1,'Funding Plan'!$G$84,0),IF(II$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(II405=1,IJ405=0),IJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IJ$405=1,'Funding Plan'!$G$84,0),IF(IJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ405=1,IK405=0),IK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IK$405=1,'Funding Plan'!$G$84,0),IF(IK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IK405=1,IL405=0),IL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IL$405=1,'Funding Plan'!$G$84,0),IF(IL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IL405=1,IM405=0),IM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IM$405=1,'Funding Plan'!$G$84,0),IF(IM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IM405=1,IN405=0),IN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IN$405=1,'Funding Plan'!$G$84,0),IF(IN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IN405=1,IO405=0),IO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IO$405=1,'Funding Plan'!$G$84,0),IF(IO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IO405=1,IP405=0),IP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IP$405=1,'Funding Plan'!$G$84,0),IF(IP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IP405=1,IQ405=0),IQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IQ$405=1,'Funding Plan'!$G$84,0),IF(IQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ405=1,IR405=0),IR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IR$405=1,'Funding Plan'!$G$84,0),IF(IR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IR405=1,IS405=0),IS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IS$405=1,'Funding Plan'!$G$84,0),IF(IS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IS405=1,IT405=0),IT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IT$405=1,'Funding Plan'!$G$84,0),IF(IT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IT405=1,IU405=0),IU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IU$405=1,'Funding Plan'!$G$84,0),IF(IU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IU405=1,IV405=0),IV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IV$405=1,'Funding Plan'!$G$84,0),IF(IV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IV405=1,IW405=0),IW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IW$405=1,'Funding Plan'!$G$84,0),IF(IW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IW405=1,IX405=0),IX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IX$405=1,'Funding Plan'!$G$84,0),IF(IX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IX405=1,IY405=0),IY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IY$405=1,'Funding Plan'!$G$84,0),IF(IY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IY405=1,IZ405=0),IZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(IZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-IZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(IZ$405=1,'Funding Plan'!$G$84,0),IF(IZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ405=1,JA405=0),JA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JA$405=1,'Funding Plan'!$G$84,0),IF(JA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JA405=1,JB405=0),JB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JB$405=1,'Funding Plan'!$G$84,0),IF(JB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JB405=1,JC405=0),JC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JC$405=1,'Funding Plan'!$G$84,0),IF(JC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JC405=1,JD405=0),JD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JD$405=1,'Funding Plan'!$G$84,0),IF(JD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JD405=1,JE405=0),JE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JE$405=1,'Funding Plan'!$G$84,0),IF(JE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JE405=1,JF405=0),JF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JF$405=1,'Funding Plan'!$G$84,0),IF(JF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JF405=1,JG405=0),JG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JG$405=1,'Funding Plan'!$G$84,0),IF(JG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JG405=1,JH405=0),JH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JH$405=1,'Funding Plan'!$G$84,0),IF(JH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JH405=1,JI405=0),JI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JI$405=1,'Funding Plan'!$G$84,0),IF(JI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JI405=1,JJ405=0),JJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JJ$405=1,'Funding Plan'!$G$84,0),IF(JJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ405=1,JK405=0),JK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JK$405=1,'Funding Plan'!$G$84,0),IF(JK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JK405=1,JL405=0),JL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JL$405=1,'Funding Plan'!$G$84,0),IF(JL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JL405=1,JM405=0),JM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JM$405=1,'Funding Plan'!$G$84,0),IF(JM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JM405=1,JN405=0),JN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JN$405=1,'Funding Plan'!$G$84,0),IF(JN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JN405=1,JO405=0),JO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JO$405=1,'Funding Plan'!$G$84,0),IF(JO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JO405=1,JP405=0),JP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JP$405=1,'Funding Plan'!$G$84,0),IF(JP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JP405=1,JQ405=0),JQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JQ$405=1,'Funding Plan'!$G$84,0),IF(JQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ405=1,JR405=0),JR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JR$405=1,'Funding Plan'!$G$84,0),IF(JR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JR405=1,JS405=0),JS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JS$405=1,'Funding Plan'!$G$84,0),IF(JS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JS405=1,JT405=0),JT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JT$405=1,'Funding Plan'!$G$84,0),IF(JT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JT405=1,JU405=0),JU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JU$405=1,'Funding Plan'!$G$84,0),IF(JU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JU405=1,JV405=0),JV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JV$405=1,'Funding Plan'!$G$84,0),IF(JV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JV405=1,JW405=0),JW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JW$405=1,'Funding Plan'!$G$84,0),IF(JW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JW405=1,JX405=0),JX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JX$405=1,'Funding Plan'!$G$84,0),IF(JX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JX405=1,JY405=0),JY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JY$405=1,'Funding Plan'!$G$84,0),IF(JY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JY405=1,JZ405=0),JZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(JZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-JZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(JZ$405=1,'Funding Plan'!$G$84,0),IF(JZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ405=1,KA405=0),KA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KA$405=1,'Funding Plan'!$G$84,0),IF(KA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KA405=1,KB405=0),KB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KB$405=1,'Funding Plan'!$G$84,0),IF(KB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KB405=1,KC405=0),KC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KC$405=1,'Funding Plan'!$G$84,0),IF(KC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KC405=1,KD405=0),KD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KD$405=1,'Funding Plan'!$G$84,0),IF(KD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KD405=1,KE405=0),KE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KE$405=1,'Funding Plan'!$G$84,0),IF(KE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KE405=1,KF405=0),KF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KF$405=1,'Funding Plan'!$G$84,0),IF(KF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KF405=1,KG405=0),KG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KG$405=1,'Funding Plan'!$G$84,0),IF(KG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KG405=1,KH405=0),KH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KH$405=1,'Funding Plan'!$G$84,0),IF(KH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KH405=1,KI405=0),KI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KI$405=1,'Funding Plan'!$G$84,0),IF(KI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KI405=1,KJ405=0),KJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KJ$405=1,'Funding Plan'!$G$84,0),IF(KJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ405=1,KK405=0),KK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KK$405=1,'Funding Plan'!$G$84,0),IF(KK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KK405=1,KL405=0),KL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KL$405=1,'Funding Plan'!$G$84,0),IF(KL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KL405=1,KM405=0),KM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KM$405=1,'Funding Plan'!$G$84,0),IF(KM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KM405=1,KN405=0),KN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KN$405=1,'Funding Plan'!$G$84,0),IF(KN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KN405=1,KO405=0),KO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KO$405=1,'Funding Plan'!$G$84,0),IF(KO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KO405=1,KP405=0),KP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KP$405=1,'Funding Plan'!$G$84,0),IF(KP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KP405=1,KQ405=0),KQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KQ$405=1,'Funding Plan'!$G$84,0),IF(KQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ405=1,KR405=0),KR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KR$405=1,'Funding Plan'!$G$84,0),IF(KR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KR405=1,KS405=0),KS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KS$405=1,'Funding Plan'!$G$84,0),IF(KS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KS405=1,KT405=0),KT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KT$405=1,'Funding Plan'!$G$84,0),IF(KT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KT405=1,KU405=0),KU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KU$405=1,'Funding Plan'!$G$84,0),IF(KU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KU405=1,KV405=0),KV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KV$405=1,'Funding Plan'!$G$84,0),IF(KV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KV405=1,KW405=0),KW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KW$405=1,'Funding Plan'!$G$84,0),IF(KW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KW405=1,KX405=0),KX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KX$405=1,'Funding Plan'!$G$84,0),IF(KX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KX405=1,KY405=0),KY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KY$405=1,'Funding Plan'!$G$84,0),IF(KY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KY405=1,KZ405=0),KZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(KZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-KZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(KZ$405=1,'Funding Plan'!$G$84,0),IF(KZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ405=1,LA405=0),LA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LA$405=1,'Funding Plan'!$G$84,0),IF(LA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LA405=1,LB405=0),LB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LB$405=1,'Funding Plan'!$G$84,0),IF(LB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LB405=1,LC405=0),LC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LC$405=1,'Funding Plan'!$G$84,0),IF(LC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LC405=1,LD405=0),LD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LD$405=1,'Funding Plan'!$G$84,0),IF(LD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LD405=1,LE405=0),LE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LE$405=1,'Funding Plan'!$G$84,0),IF(LE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LE405=1,LF405=0),LF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LF$405=1,'Funding Plan'!$G$84,0),IF(LF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LF405=1,LG405=0),LG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LG$405=1,'Funding Plan'!$G$84,0),IF(LG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LG405=1,LH405=0),LH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LH$405=1,'Funding Plan'!$G$84,0),IF(LH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LH405=1,LI405=0),LI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LI$405=1,'Funding Plan'!$G$84,0),IF(LI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LI405=1,LJ405=0),LJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LJ$405=1,'Funding Plan'!$G$84,0),IF(LJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ405=1,LK405=0),LK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LK$405=1,'Funding Plan'!$G$84,0),IF(LK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LK405=1,LL405=0),LL407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LL$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LL$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LL$405=1,'Funding Plan'!$G$84,0),IF(LL$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LL405=1,LM405=0),LM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LM$405=1,'Funding Plan'!$G$84,0),IF(LM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LM405=1,LN405=0),LN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LN$405=1,'Funding Plan'!$G$84,0),IF(LN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LN405=1,LO405=0),LO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LO$405=1,'Funding Plan'!$G$84,0),IF(LO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LO405=1,LP405=0),LP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LP$405=1,'Funding Plan'!$G$84,0),IF(LP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LP405=1,LQ405=0),LQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LQ$405=1,'Funding Plan'!$G$84,0),IF(LQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ405=1,LR405=0),LR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LR$405=1,'Funding Plan'!$G$84,0),IF(LR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LR405=1,LS405=0),LS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LS$405=1,'Funding Plan'!$G$84,0),IF(LS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LS405=1,LT405=0),LT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LT$405=1,'Funding Plan'!$G$84,0),IF(LT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LT405=1,LU405=0),LU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LU$405=1,'Funding Plan'!$G$84,0),IF(LU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LU405=1,LV405=0),LV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LV$405=1,'Funding Plan'!$G$84,0),IF(LV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LV405=1,LW405=0),LW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LW$405=1,'Funding Plan'!$G$84,0),IF(LW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LW405=1,LX405=0),LX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LX$405=1,'Funding Plan'!$G$84,0),IF(LX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LX405=1,LY405=0),LY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LY$405=1,'Funding Plan'!$G$84,0),IF(LY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LY405=1,LZ405=0),LZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(LZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-LZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(LZ$405=1,'Funding Plan'!$G$84,0),IF(LZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ405=1,MA405=0),MA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MA$405=1,'Funding Plan'!$G$84,0),IF(MA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MA405=1,MB405=0),MB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MB$405=1,'Funding Plan'!$G$84,0),IF(MB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MB405=1,MC405=0),MC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MC$405=1,'Funding Plan'!$G$84,0),IF(MC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MC405=1,MD405=0),MD407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MD$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MD$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MD$405=1,'Funding Plan'!$G$84,0),IF(MD$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MD405=1,ME405=0),ME407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ME$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ME$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ME$405=1,'Funding Plan'!$G$84,0),IF(ME$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ME405=1,MF405=0),MF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MF$405=1,'Funding Plan'!$G$84,0),IF(MF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MF405=1,MG405=0),MG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MG$405=1,'Funding Plan'!$G$84,0),IF(MG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MG405=1,MH405=0),MH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MH$405=1,'Funding Plan'!$G$84,0),IF(MH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MH405=1,MI405=0),MI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MI$405=1,'Funding Plan'!$G$84,0),IF(MI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MI405=1,MJ405=0),MJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MJ$405=1,'Funding Plan'!$G$84,0),IF(MJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ405=1,MK405=0),MK407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MK$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MK$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MK$405=1,'Funding Plan'!$G$84,0),IF(MK$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MK405=1,ML405=0),ML407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ML$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ML$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ML$405=1,'Funding Plan'!$G$84,0),IF(ML$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ML405=1,MM405=0),MM407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MM$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MM$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MM$405=1,'Funding Plan'!$G$84,0),IF(MM$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MM405=1,MN405=0),MN407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MN$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MN$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MN$405=1,'Funding Plan'!$G$84,0),IF(MN$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MN405=1,MO405=0),MO407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MO$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MO$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MO$405=1,'Funding Plan'!$G$84,0),IF(MO$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MO405=1,MP405=0),MP407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MP$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MP$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MP$405=1,'Funding Plan'!$G$84,0),IF(MP$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MP405=1,MQ405=0),MQ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MQ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MQ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MQ$405=1,'Funding Plan'!$G$84,0),IF(MQ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ405=1,MR405=0),MR407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MR$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MR$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MR$405=1,'Funding Plan'!$G$84,0),IF(MR$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MR405=1,MS405=0),MS407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MS$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MS$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MS$405=1,'Funding Plan'!$G$84,0),IF(MS$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MS405=1,MT405=0),MT407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MT$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MT$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MT$405=1,'Funding Plan'!$G$84,0),IF(MT$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MT405=1,MU405=0),MU407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MU$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MU$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MU$405=1,'Funding Plan'!$G$84,0),IF(MU$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MU405=1,MV405=0),MV407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MV$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MV$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MV$405=1,'Funding Plan'!$G$84,0),IF(MV$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MV405=1,MW405=0),MW407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MW$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MW$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MW$405=1,'Funding Plan'!$G$84,0),IF(MW$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MW405=1,MX405=0),MX407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MX$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MX$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MX$405=1,'Funding Plan'!$G$84,0),IF(MX$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MX405=1,MY405=0),MY407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MY$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MY$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MY$405=1,'Funding Plan'!$G$84,0),IF(MY$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MY405=1,MZ405=0),MZ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(MZ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-MZ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(MZ$405=1,'Funding Plan'!$G$84,0),IF(MZ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ405=1,NA405=0),NA407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NA$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NA$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NA$405=1,'Funding Plan'!$G$84,0),IF(NA$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NA405=1,NB405=0),NB407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NB$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NB$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NB$405=1,'Funding Plan'!$G$84,0),IF(NB$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NB405=1,NC405=0),NC407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NC$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NC$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NC$405=1,'Funding Plan'!$G$84,0),IF(NC$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NC405=1,ND405=0),ND407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(ND$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-ND$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(ND$405=1,'Funding Plan'!$G$84,0),IF(ND$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(ND405=1,NE405=0),NE407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NE$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NE$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NE$405=1,'Funding Plan'!$G$84,0),IF(NE$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NE405=1,NF405=0),NF407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NF$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NF$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NF$405=1,'Funding Plan'!$G$84,0),IF(NF$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NF405=1,NG405=0),NG407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NG$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NG$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NG$405=1,'Funding Plan'!$G$84,0),IF(NG$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NG405=1,NH405=0),NH407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NH$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NH$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NH$405=1,'Funding Plan'!$G$84,0),IF(NH$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NH405=1,NI405=0),NI407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NI$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NI$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NI$405=1,'Funding Plan'!$G$84,0),IF(NI$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0},{"$f":"-IF(AND(NI405=1,NJ405=0),NJ407,IF('Funding Plan'!$G$22=\"Equal Payment\",IF(NJ$405>0,-PPMT('Funding Plan'!$G$87/12,'Funding Plan'!$G$29-NJ$405+1,'Funding Plan'!$G$29,'Funding Plan'!$G$84),0),IF('Funding Plan'!$G$22=\"Municipal Bond\",IF(NJ$405=1,'Funding Plan'!$G$84,0),IF(NJ$405>0,IF('Funding Plan'!$G$29>0,'Funding Plan'!$G$84/'Funding Plan'!$G$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C407+C410","v":0},{"$f":"+D407+D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP407+BP410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB407+EB410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN407+GN410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ407+IZ410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL407+LL410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(D403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(E403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(F403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(G403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(H403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(I403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(J403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(K403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(L403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(M403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(N403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(O403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(P403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(Q403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(R403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(S403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(T403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(U403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(V403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(W403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(X403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(Y403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(Z403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(AZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(BZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(CZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(DZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ED403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ER403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ES403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ET403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(EZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(FZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(GZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(HZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ID403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(II403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(IZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(JZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(KZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LL403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(LZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MD403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ME403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MK403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ML403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MM403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MN403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MO403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MP403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MQ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MR403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MS403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MT403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MU403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MV403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MW403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MX403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MY403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(MZ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NA403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NB403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NC403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(ND403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NE403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NF403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NG403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NH403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NI403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0},{"$f":"IF(NJ403>0,'Funding Plan'!$G$84*'Funding Plan'!$G$26,0)","v":0}]
[]
["Borrowed Funds #6","H"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!C351,IF('Funding Plan'!$H$25='Funding Schedule'!C352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!D351,IF('Funding Plan'!$H$25='Funding Schedule'!D352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!E351,IF('Funding Plan'!$H$25='Funding Schedule'!E352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!F351,IF('Funding Plan'!$H$25='Funding Schedule'!F352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!G351,IF('Funding Plan'!$H$25='Funding Schedule'!G352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!H351,IF('Funding Plan'!$H$25='Funding Schedule'!H352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!I351,IF('Funding Plan'!$H$25='Funding Schedule'!I352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!J351,IF('Funding Plan'!$H$25='Funding Schedule'!J352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!K351,IF('Funding Plan'!$H$25='Funding Schedule'!K352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!L351,IF('Funding Plan'!$H$25='Funding Schedule'!L352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!M351,IF('Funding Plan'!$H$25='Funding Schedule'!M352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!N351,IF('Funding Plan'!$H$25='Funding Schedule'!N352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!O351,IF('Funding Plan'!$H$25='Funding Schedule'!O352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!P351,IF('Funding Plan'!$H$25='Funding Schedule'!P352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!Q351,IF('Funding Plan'!$H$25='Funding Schedule'!Q352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!R351,IF('Funding Plan'!$H$25='Funding Schedule'!R352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!S351,IF('Funding Plan'!$H$25='Funding Schedule'!S352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!T351,IF('Funding Plan'!$H$25='Funding Schedule'!T352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!U351,IF('Funding Plan'!$H$25='Funding Schedule'!U352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!V351,IF('Funding Plan'!$H$25='Funding Schedule'!V352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!W351,IF('Funding Plan'!$H$25='Funding Schedule'!W352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!X351,IF('Funding Plan'!$H$25='Funding Schedule'!X352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!Y351,IF('Funding Plan'!$H$25='Funding Schedule'!Y352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!Z351,IF('Funding Plan'!$H$25='Funding Schedule'!Z352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AA351,IF('Funding Plan'!$H$25='Funding Schedule'!AA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AB351,IF('Funding Plan'!$H$25='Funding Schedule'!AB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AC351,IF('Funding Plan'!$H$25='Funding Schedule'!AC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AD351,IF('Funding Plan'!$H$25='Funding Schedule'!AD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AE351,IF('Funding Plan'!$H$25='Funding Schedule'!AE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AF351,IF('Funding Plan'!$H$25='Funding Schedule'!AF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AG351,IF('Funding Plan'!$H$25='Funding Schedule'!AG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AH351,IF('Funding Plan'!$H$25='Funding Schedule'!AH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AI351,IF('Funding Plan'!$H$25='Funding Schedule'!AI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AJ351,IF('Funding Plan'!$H$25='Funding Schedule'!AJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AK351,IF('Funding Plan'!$H$25='Funding Schedule'!AK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AL351,IF('Funding Plan'!$H$25='Funding Schedule'!AL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AM351,IF('Funding Plan'!$H$25='Funding Schedule'!AM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AN351,IF('Funding Plan'!$H$25='Funding Schedule'!AN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AO351,IF('Funding Plan'!$H$25='Funding Schedule'!AO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AP351,IF('Funding Plan'!$H$25='Funding Schedule'!AP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AQ351,IF('Funding Plan'!$H$25='Funding Schedule'!AQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AR351,IF('Funding Plan'!$H$25='Funding Schedule'!AR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AS351,IF('Funding Plan'!$H$25='Funding Schedule'!AS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AT351,IF('Funding Plan'!$H$25='Funding Schedule'!AT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AU351,IF('Funding Plan'!$H$25='Funding Schedule'!AU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AV351,IF('Funding Plan'!$H$25='Funding Schedule'!AV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AW351,IF('Funding Plan'!$H$25='Funding Schedule'!AW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AX351,IF('Funding Plan'!$H$25='Funding Schedule'!AX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AY351,IF('Funding Plan'!$H$25='Funding Schedule'!AY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!AZ351,IF('Funding Plan'!$H$25='Funding Schedule'!AZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BA351,IF('Funding Plan'!$H$25='Funding Schedule'!BA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BB351,IF('Funding Plan'!$H$25='Funding Schedule'!BB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BC351,IF('Funding Plan'!$H$25='Funding Schedule'!BC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BD351,IF('Funding Plan'!$H$25='Funding Schedule'!BD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BE351,IF('Funding Plan'!$H$25='Funding Schedule'!BE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BF351,IF('Funding Plan'!$H$25='Funding Schedule'!BF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BG351,IF('Funding Plan'!$H$25='Funding Schedule'!BG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BH351,IF('Funding Plan'!$H$25='Funding Schedule'!BH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BI351,IF('Funding Plan'!$H$25='Funding Schedule'!BI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BJ351,IF('Funding Plan'!$H$25='Funding Schedule'!BJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BK351,IF('Funding Plan'!$H$25='Funding Schedule'!BK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BL351,IF('Funding Plan'!$H$25='Funding Schedule'!BL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BM351,IF('Funding Plan'!$H$25='Funding Schedule'!BM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BN351,IF('Funding Plan'!$H$25='Funding Schedule'!BN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BO351,IF('Funding Plan'!$H$25='Funding Schedule'!BO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BP351,IF('Funding Plan'!$H$25='Funding Schedule'!BP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BQ351,IF('Funding Plan'!$H$25='Funding Schedule'!BQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BR351,IF('Funding Plan'!$H$25='Funding Schedule'!BR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BS351,IF('Funding Plan'!$H$25='Funding Schedule'!BS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BT351,IF('Funding Plan'!$H$25='Funding Schedule'!BT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BU351,IF('Funding Plan'!$H$25='Funding Schedule'!BU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BV351,IF('Funding Plan'!$H$25='Funding Schedule'!BV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BW351,IF('Funding Plan'!$H$25='Funding Schedule'!BW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BX351,IF('Funding Plan'!$H$25='Funding Schedule'!BX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BY351,IF('Funding Plan'!$H$25='Funding Schedule'!BY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!BZ351,IF('Funding Plan'!$H$25='Funding Schedule'!BZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CA351,IF('Funding Plan'!$H$25='Funding Schedule'!CA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CB351,IF('Funding Plan'!$H$25='Funding Schedule'!CB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CC351,IF('Funding Plan'!$H$25='Funding Schedule'!CC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CD351,IF('Funding Plan'!$H$25='Funding Schedule'!CD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CE351,IF('Funding Plan'!$H$25='Funding Schedule'!CE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CF351,IF('Funding Plan'!$H$25='Funding Schedule'!CF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CG351,IF('Funding Plan'!$H$25='Funding Schedule'!CG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CH351,IF('Funding Plan'!$H$25='Funding Schedule'!CH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CI351,IF('Funding Plan'!$H$25='Funding Schedule'!CI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CJ351,IF('Funding Plan'!$H$25='Funding Schedule'!CJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CK351,IF('Funding Plan'!$H$25='Funding Schedule'!CK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CL351,IF('Funding Plan'!$H$25='Funding Schedule'!CL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CM351,IF('Funding Plan'!$H$25='Funding Schedule'!CM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CN351,IF('Funding Plan'!$H$25='Funding Schedule'!CN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CO351,IF('Funding Plan'!$H$25='Funding Schedule'!CO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CP351,IF('Funding Plan'!$H$25='Funding Schedule'!CP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CQ351,IF('Funding Plan'!$H$25='Funding Schedule'!CQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CR351,IF('Funding Plan'!$H$25='Funding Schedule'!CR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CS351,IF('Funding Plan'!$H$25='Funding Schedule'!CS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CT351,IF('Funding Plan'!$H$25='Funding Schedule'!CT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CU351,IF('Funding Plan'!$H$25='Funding Schedule'!CU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CV351,IF('Funding Plan'!$H$25='Funding Schedule'!CV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CW351,IF('Funding Plan'!$H$25='Funding Schedule'!CW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CX351,IF('Funding Plan'!$H$25='Funding Schedule'!CX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CY351,IF('Funding Plan'!$H$25='Funding Schedule'!CY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!CZ351,IF('Funding Plan'!$H$25='Funding Schedule'!CZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DA351,IF('Funding Plan'!$H$25='Funding Schedule'!DA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DB351,IF('Funding Plan'!$H$25='Funding Schedule'!DB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DC351,IF('Funding Plan'!$H$25='Funding Schedule'!DC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DD351,IF('Funding Plan'!$H$25='Funding Schedule'!DD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DE351,IF('Funding Plan'!$H$25='Funding Schedule'!DE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DF351,IF('Funding Plan'!$H$25='Funding Schedule'!DF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DG351,IF('Funding Plan'!$H$25='Funding Schedule'!DG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DH351,IF('Funding Plan'!$H$25='Funding Schedule'!DH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DI351,IF('Funding Plan'!$H$25='Funding Schedule'!DI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DJ351,IF('Funding Plan'!$H$25='Funding Schedule'!DJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DK351,IF('Funding Plan'!$H$25='Funding Schedule'!DK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DL351,IF('Funding Plan'!$H$25='Funding Schedule'!DL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DM351,IF('Funding Plan'!$H$25='Funding Schedule'!DM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DN351,IF('Funding Plan'!$H$25='Funding Schedule'!DN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DO351,IF('Funding Plan'!$H$25='Funding Schedule'!DO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DP351,IF('Funding Plan'!$H$25='Funding Schedule'!DP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DQ351,IF('Funding Plan'!$H$25='Funding Schedule'!DQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DR351,IF('Funding Plan'!$H$25='Funding Schedule'!DR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DS351,IF('Funding Plan'!$H$25='Funding Schedule'!DS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DT351,IF('Funding Plan'!$H$25='Funding Schedule'!DT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DU351,IF('Funding Plan'!$H$25='Funding Schedule'!DU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DV351,IF('Funding Plan'!$H$25='Funding Schedule'!DV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DW351,IF('Funding Plan'!$H$25='Funding Schedule'!DW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DX351,IF('Funding Plan'!$H$25='Funding Schedule'!DX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DY351,IF('Funding Plan'!$H$25='Funding Schedule'!DY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!DZ351,IF('Funding Plan'!$H$25='Funding Schedule'!DZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EA351,IF('Funding Plan'!$H$25='Funding Schedule'!EA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EB351,IF('Funding Plan'!$H$25='Funding Schedule'!EB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EC351,IF('Funding Plan'!$H$25='Funding Schedule'!EC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ED351,IF('Funding Plan'!$H$25='Funding Schedule'!ED352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EE351,IF('Funding Plan'!$H$25='Funding Schedule'!EE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EF351,IF('Funding Plan'!$H$25='Funding Schedule'!EF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EG351,IF('Funding Plan'!$H$25='Funding Schedule'!EG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EH351,IF('Funding Plan'!$H$25='Funding Schedule'!EH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EI351,IF('Funding Plan'!$H$25='Funding Schedule'!EI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EJ351,IF('Funding Plan'!$H$25='Funding Schedule'!EJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EK351,IF('Funding Plan'!$H$25='Funding Schedule'!EK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EL351,IF('Funding Plan'!$H$25='Funding Schedule'!EL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EM351,IF('Funding Plan'!$H$25='Funding Schedule'!EM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EN351,IF('Funding Plan'!$H$25='Funding Schedule'!EN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EO351,IF('Funding Plan'!$H$25='Funding Schedule'!EO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EP351,IF('Funding Plan'!$H$25='Funding Schedule'!EP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EQ351,IF('Funding Plan'!$H$25='Funding Schedule'!EQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ER351,IF('Funding Plan'!$H$25='Funding Schedule'!ER352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ES351,IF('Funding Plan'!$H$25='Funding Schedule'!ES352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ET351,IF('Funding Plan'!$H$25='Funding Schedule'!ET352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EU351,IF('Funding Plan'!$H$25='Funding Schedule'!EU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EV351,IF('Funding Plan'!$H$25='Funding Schedule'!EV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EW351,IF('Funding Plan'!$H$25='Funding Schedule'!EW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EX351,IF('Funding Plan'!$H$25='Funding Schedule'!EX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EY351,IF('Funding Plan'!$H$25='Funding Schedule'!EY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!EZ351,IF('Funding Plan'!$H$25='Funding Schedule'!EZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FA351,IF('Funding Plan'!$H$25='Funding Schedule'!FA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FB351,IF('Funding Plan'!$H$25='Funding Schedule'!FB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FC351,IF('Funding Plan'!$H$25='Funding Schedule'!FC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FD351,IF('Funding Plan'!$H$25='Funding Schedule'!FD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FE351,IF('Funding Plan'!$H$25='Funding Schedule'!FE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FF351,IF('Funding Plan'!$H$25='Funding Schedule'!FF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FG351,IF('Funding Plan'!$H$25='Funding Schedule'!FG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FH351,IF('Funding Plan'!$H$25='Funding Schedule'!FH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FI351,IF('Funding Plan'!$H$25='Funding Schedule'!FI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FJ351,IF('Funding Plan'!$H$25='Funding Schedule'!FJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FK351,IF('Funding Plan'!$H$25='Funding Schedule'!FK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FL351,IF('Funding Plan'!$H$25='Funding Schedule'!FL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FM351,IF('Funding Plan'!$H$25='Funding Schedule'!FM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FN351,IF('Funding Plan'!$H$25='Funding Schedule'!FN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FO351,IF('Funding Plan'!$H$25='Funding Schedule'!FO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FP351,IF('Funding Plan'!$H$25='Funding Schedule'!FP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FQ351,IF('Funding Plan'!$H$25='Funding Schedule'!FQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FR351,IF('Funding Plan'!$H$25='Funding Schedule'!FR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FS351,IF('Funding Plan'!$H$25='Funding Schedule'!FS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FT351,IF('Funding Plan'!$H$25='Funding Schedule'!FT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FU351,IF('Funding Plan'!$H$25='Funding Schedule'!FU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FV351,IF('Funding Plan'!$H$25='Funding Schedule'!FV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FW351,IF('Funding Plan'!$H$25='Funding Schedule'!FW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FX351,IF('Funding Plan'!$H$25='Funding Schedule'!FX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FY351,IF('Funding Plan'!$H$25='Funding Schedule'!FY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!FZ351,IF('Funding Plan'!$H$25='Funding Schedule'!FZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GA351,IF('Funding Plan'!$H$25='Funding Schedule'!GA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GB351,IF('Funding Plan'!$H$25='Funding Schedule'!GB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GC351,IF('Funding Plan'!$H$25='Funding Schedule'!GC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GD351,IF('Funding Plan'!$H$25='Funding Schedule'!GD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GE351,IF('Funding Plan'!$H$25='Funding Schedule'!GE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GF351,IF('Funding Plan'!$H$25='Funding Schedule'!GF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GG351,IF('Funding Plan'!$H$25='Funding Schedule'!GG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GH351,IF('Funding Plan'!$H$25='Funding Schedule'!GH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GI351,IF('Funding Plan'!$H$25='Funding Schedule'!GI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GJ351,IF('Funding Plan'!$H$25='Funding Schedule'!GJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GK351,IF('Funding Plan'!$H$25='Funding Schedule'!GK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GL351,IF('Funding Plan'!$H$25='Funding Schedule'!GL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GM351,IF('Funding Plan'!$H$25='Funding Schedule'!GM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GN351,IF('Funding Plan'!$H$25='Funding Schedule'!GN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GO351,IF('Funding Plan'!$H$25='Funding Schedule'!GO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GP351,IF('Funding Plan'!$H$25='Funding Schedule'!GP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GQ351,IF('Funding Plan'!$H$25='Funding Schedule'!GQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GR351,IF('Funding Plan'!$H$25='Funding Schedule'!GR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GS351,IF('Funding Plan'!$H$25='Funding Schedule'!GS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GT351,IF('Funding Plan'!$H$25='Funding Schedule'!GT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GU351,IF('Funding Plan'!$H$25='Funding Schedule'!GU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GV351,IF('Funding Plan'!$H$25='Funding Schedule'!GV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GW351,IF('Funding Plan'!$H$25='Funding Schedule'!GW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GX351,IF('Funding Plan'!$H$25='Funding Schedule'!GX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GY351,IF('Funding Plan'!$H$25='Funding Schedule'!GY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!GZ351,IF('Funding Plan'!$H$25='Funding Schedule'!GZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HA351,IF('Funding Plan'!$H$25='Funding Schedule'!HA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HB351,IF('Funding Plan'!$H$25='Funding Schedule'!HB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HC351,IF('Funding Plan'!$H$25='Funding Schedule'!HC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HD351,IF('Funding Plan'!$H$25='Funding Schedule'!HD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HE351,IF('Funding Plan'!$H$25='Funding Schedule'!HE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HF351,IF('Funding Plan'!$H$25='Funding Schedule'!HF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HG351,IF('Funding Plan'!$H$25='Funding Schedule'!HG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HH351,IF('Funding Plan'!$H$25='Funding Schedule'!HH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HI351,IF('Funding Plan'!$H$25='Funding Schedule'!HI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HJ351,IF('Funding Plan'!$H$25='Funding Schedule'!HJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HK351,IF('Funding Plan'!$H$25='Funding Schedule'!HK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HL351,IF('Funding Plan'!$H$25='Funding Schedule'!HL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HM351,IF('Funding Plan'!$H$25='Funding Schedule'!HM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HN351,IF('Funding Plan'!$H$25='Funding Schedule'!HN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HO351,IF('Funding Plan'!$H$25='Funding Schedule'!HO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HP351,IF('Funding Plan'!$H$25='Funding Schedule'!HP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HQ351,IF('Funding Plan'!$H$25='Funding Schedule'!HQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HR351,IF('Funding Plan'!$H$25='Funding Schedule'!HR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HS351,IF('Funding Plan'!$H$25='Funding Schedule'!HS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HT351,IF('Funding Plan'!$H$25='Funding Schedule'!HT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HU351,IF('Funding Plan'!$H$25='Funding Schedule'!HU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HV351,IF('Funding Plan'!$H$25='Funding Schedule'!HV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HW351,IF('Funding Plan'!$H$25='Funding Schedule'!HW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HX351,IF('Funding Plan'!$H$25='Funding Schedule'!HX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HY351,IF('Funding Plan'!$H$25='Funding Schedule'!HY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!HZ351,IF('Funding Plan'!$H$25='Funding Schedule'!HZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IA351,IF('Funding Plan'!$H$25='Funding Schedule'!IA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IB351,IF('Funding Plan'!$H$25='Funding Schedule'!IB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IC351,IF('Funding Plan'!$H$25='Funding Schedule'!IC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ID351,IF('Funding Plan'!$H$25='Funding Schedule'!ID352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IE351,IF('Funding Plan'!$H$25='Funding Schedule'!IE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IF351,IF('Funding Plan'!$H$25='Funding Schedule'!IF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IG351,IF('Funding Plan'!$H$25='Funding Schedule'!IG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IH351,IF('Funding Plan'!$H$25='Funding Schedule'!IH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!II351,IF('Funding Plan'!$H$25='Funding Schedule'!II352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IJ351,IF('Funding Plan'!$H$25='Funding Schedule'!IJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IK351,IF('Funding Plan'!$H$25='Funding Schedule'!IK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IL351,IF('Funding Plan'!$H$25='Funding Schedule'!IL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IM351,IF('Funding Plan'!$H$25='Funding Schedule'!IM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IN351,IF('Funding Plan'!$H$25='Funding Schedule'!IN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IO351,IF('Funding Plan'!$H$25='Funding Schedule'!IO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IP351,IF('Funding Plan'!$H$25='Funding Schedule'!IP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IQ351,IF('Funding Plan'!$H$25='Funding Schedule'!IQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IR351,IF('Funding Plan'!$H$25='Funding Schedule'!IR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IS351,IF('Funding Plan'!$H$25='Funding Schedule'!IS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IT351,IF('Funding Plan'!$H$25='Funding Schedule'!IT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IU351,IF('Funding Plan'!$H$25='Funding Schedule'!IU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IV351,IF('Funding Plan'!$H$25='Funding Schedule'!IV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IW351,IF('Funding Plan'!$H$25='Funding Schedule'!IW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IX351,IF('Funding Plan'!$H$25='Funding Schedule'!IX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IY351,IF('Funding Plan'!$H$25='Funding Schedule'!IY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!IZ351,IF('Funding Plan'!$H$25='Funding Schedule'!IZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JA351,IF('Funding Plan'!$H$25='Funding Schedule'!JA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JB351,IF('Funding Plan'!$H$25='Funding Schedule'!JB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JC351,IF('Funding Plan'!$H$25='Funding Schedule'!JC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JD351,IF('Funding Plan'!$H$25='Funding Schedule'!JD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JE351,IF('Funding Plan'!$H$25='Funding Schedule'!JE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JF351,IF('Funding Plan'!$H$25='Funding Schedule'!JF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JG351,IF('Funding Plan'!$H$25='Funding Schedule'!JG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JH351,IF('Funding Plan'!$H$25='Funding Schedule'!JH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JI351,IF('Funding Plan'!$H$25='Funding Schedule'!JI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JJ351,IF('Funding Plan'!$H$25='Funding Schedule'!JJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JK351,IF('Funding Plan'!$H$25='Funding Schedule'!JK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JL351,IF('Funding Plan'!$H$25='Funding Schedule'!JL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JM351,IF('Funding Plan'!$H$25='Funding Schedule'!JM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JN351,IF('Funding Plan'!$H$25='Funding Schedule'!JN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JO351,IF('Funding Plan'!$H$25='Funding Schedule'!JO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JP351,IF('Funding Plan'!$H$25='Funding Schedule'!JP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JQ351,IF('Funding Plan'!$H$25='Funding Schedule'!JQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JR351,IF('Funding Plan'!$H$25='Funding Schedule'!JR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JS351,IF('Funding Plan'!$H$25='Funding Schedule'!JS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JT351,IF('Funding Plan'!$H$25='Funding Schedule'!JT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JU351,IF('Funding Plan'!$H$25='Funding Schedule'!JU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JV351,IF('Funding Plan'!$H$25='Funding Schedule'!JV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JW351,IF('Funding Plan'!$H$25='Funding Schedule'!JW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JX351,IF('Funding Plan'!$H$25='Funding Schedule'!JX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JY351,IF('Funding Plan'!$H$25='Funding Schedule'!JY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!JZ351,IF('Funding Plan'!$H$25='Funding Schedule'!JZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KA351,IF('Funding Plan'!$H$25='Funding Schedule'!KA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KB351,IF('Funding Plan'!$H$25='Funding Schedule'!KB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KC351,IF('Funding Plan'!$H$25='Funding Schedule'!KC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KD351,IF('Funding Plan'!$H$25='Funding Schedule'!KD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KE351,IF('Funding Plan'!$H$25='Funding Schedule'!KE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KF351,IF('Funding Plan'!$H$25='Funding Schedule'!KF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KG351,IF('Funding Plan'!$H$25='Funding Schedule'!KG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KH351,IF('Funding Plan'!$H$25='Funding Schedule'!KH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KI351,IF('Funding Plan'!$H$25='Funding Schedule'!KI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KJ351,IF('Funding Plan'!$H$25='Funding Schedule'!KJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KK351,IF('Funding Plan'!$H$25='Funding Schedule'!KK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KL351,IF('Funding Plan'!$H$25='Funding Schedule'!KL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KM351,IF('Funding Plan'!$H$25='Funding Schedule'!KM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KN351,IF('Funding Plan'!$H$25='Funding Schedule'!KN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KO351,IF('Funding Plan'!$H$25='Funding Schedule'!KO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KP351,IF('Funding Plan'!$H$25='Funding Schedule'!KP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KQ351,IF('Funding Plan'!$H$25='Funding Schedule'!KQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KR351,IF('Funding Plan'!$H$25='Funding Schedule'!KR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KS351,IF('Funding Plan'!$H$25='Funding Schedule'!KS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KT351,IF('Funding Plan'!$H$25='Funding Schedule'!KT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KU351,IF('Funding Plan'!$H$25='Funding Schedule'!KU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KV351,IF('Funding Plan'!$H$25='Funding Schedule'!KV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KW351,IF('Funding Plan'!$H$25='Funding Schedule'!KW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KX351,IF('Funding Plan'!$H$25='Funding Schedule'!KX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KY351,IF('Funding Plan'!$H$25='Funding Schedule'!KY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!KZ351,IF('Funding Plan'!$H$25='Funding Schedule'!KZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LA351,IF('Funding Plan'!$H$25='Funding Schedule'!LA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LB351,IF('Funding Plan'!$H$25='Funding Schedule'!LB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LC351,IF('Funding Plan'!$H$25='Funding Schedule'!LC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LD351,IF('Funding Plan'!$H$25='Funding Schedule'!LD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LE351,IF('Funding Plan'!$H$25='Funding Schedule'!LE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LF351,IF('Funding Plan'!$H$25='Funding Schedule'!LF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LG351,IF('Funding Plan'!$H$25='Funding Schedule'!LG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LH351,IF('Funding Plan'!$H$25='Funding Schedule'!LH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LI351,IF('Funding Plan'!$H$25='Funding Schedule'!LI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LJ351,IF('Funding Plan'!$H$25='Funding Schedule'!LJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LK351,IF('Funding Plan'!$H$25='Funding Schedule'!LK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LL351,IF('Funding Plan'!$H$25='Funding Schedule'!LL352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LM351,IF('Funding Plan'!$H$25='Funding Schedule'!LM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LN351,IF('Funding Plan'!$H$25='Funding Schedule'!LN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LO351,IF('Funding Plan'!$H$25='Funding Schedule'!LO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LP351,IF('Funding Plan'!$H$25='Funding Schedule'!LP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LQ351,IF('Funding Plan'!$H$25='Funding Schedule'!LQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LR351,IF('Funding Plan'!$H$25='Funding Schedule'!LR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LS351,IF('Funding Plan'!$H$25='Funding Schedule'!LS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LT351,IF('Funding Plan'!$H$25='Funding Schedule'!LT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LU351,IF('Funding Plan'!$H$25='Funding Schedule'!LU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LV351,IF('Funding Plan'!$H$25='Funding Schedule'!LV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LW351,IF('Funding Plan'!$H$25='Funding Schedule'!LW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LX351,IF('Funding Plan'!$H$25='Funding Schedule'!LX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LY351,IF('Funding Plan'!$H$25='Funding Schedule'!LY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!LZ351,IF('Funding Plan'!$H$25='Funding Schedule'!LZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MA351,IF('Funding Plan'!$H$25='Funding Schedule'!MA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MB351,IF('Funding Plan'!$H$25='Funding Schedule'!MB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MC351,IF('Funding Plan'!$H$25='Funding Schedule'!MC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MD351,IF('Funding Plan'!$H$25='Funding Schedule'!MD352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ME351,IF('Funding Plan'!$H$25='Funding Schedule'!ME352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MF351,IF('Funding Plan'!$H$25='Funding Schedule'!MF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MG351,IF('Funding Plan'!$H$25='Funding Schedule'!MG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MH351,IF('Funding Plan'!$H$25='Funding Schedule'!MH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MI351,IF('Funding Plan'!$H$25='Funding Schedule'!MI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MJ351,IF('Funding Plan'!$H$25='Funding Schedule'!MJ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MK351,IF('Funding Plan'!$H$25='Funding Schedule'!MK352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ML351,IF('Funding Plan'!$H$25='Funding Schedule'!ML352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MM351,IF('Funding Plan'!$H$25='Funding Schedule'!MM352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MN351,IF('Funding Plan'!$H$25='Funding Schedule'!MN352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MO351,IF('Funding Plan'!$H$25='Funding Schedule'!MO352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MP351,IF('Funding Plan'!$H$25='Funding Schedule'!MP352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MQ351,IF('Funding Plan'!$H$25='Funding Schedule'!MQ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MR351,IF('Funding Plan'!$H$25='Funding Schedule'!MR352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MS351,IF('Funding Plan'!$H$25='Funding Schedule'!MS352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MT351,IF('Funding Plan'!$H$25='Funding Schedule'!MT352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MU351,IF('Funding Plan'!$H$25='Funding Schedule'!MU352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MV351,IF('Funding Plan'!$H$25='Funding Schedule'!MV352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MW351,IF('Funding Plan'!$H$25='Funding Schedule'!MW352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MX351,IF('Funding Plan'!$H$25='Funding Schedule'!MX352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MY351,IF('Funding Plan'!$H$25='Funding Schedule'!MY352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!MZ351,IF('Funding Plan'!$H$25='Funding Schedule'!MZ352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NA351,IF('Funding Plan'!$H$25='Funding Schedule'!NA352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NB351,IF('Funding Plan'!$H$25='Funding Schedule'!NB352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NC351,IF('Funding Plan'!$H$25='Funding Schedule'!NC352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!ND351,IF('Funding Plan'!$H$25='Funding Schedule'!ND352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NE351,IF('Funding Plan'!$H$25='Funding Schedule'!NE352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NF351,IF('Funding Plan'!$H$25='Funding Schedule'!NF352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NG351,IF('Funding Plan'!$H$25='Funding Schedule'!NG352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NH351,IF('Funding Plan'!$H$25='Funding Schedule'!NH352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NI351,IF('Funding Plan'!$H$25='Funding Schedule'!NI352,'Funding Plan'!$H$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$H$286='Funding Schedule'!NJ351,IF('Funding Plan'!$H$25='Funding Schedule'!NJ352,'Funding Plan'!$H$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(D415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(E415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(F415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(G415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(H415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(I415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(J415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(K415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(L415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(M415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(N415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(O415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(P415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Q415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(R415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(S415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(T415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(U415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(V415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(W415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(X415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Y415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(Z415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(AZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(BZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(CZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(DZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ED415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ER415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ES415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ET415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(EZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(FZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(GZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(HZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ID415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(II415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(IZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(JZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(KZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LL415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(LZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MD415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ME415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MJ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MK415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ML415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MM415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MN415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MO415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MP415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MQ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MR415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MS415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MT415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MU415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MV415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MW415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MX415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MY415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(MZ415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NA415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NB415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NC415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(ND415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NE415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NF415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NG415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NH415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NI415>0,+'Funding Plan'!$H$29,0)","v":0},{"$f":"IF(NJ415>0,+'Funding Plan'!$H$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B417>0,B417-1,IF(B416>0,B416,0))","v":0},{"$f":"IF(C417>0,C417-1,IF(C416>0,C416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO417>0,BO417-1,IF(BO416>0,BO416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA417>0,EA417-1,IF(EA416>0,EA416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM417>0,GM417-1,IF(GM416>0,GM416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY417>0,IY417-1,IF(IY416>0,IY416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK417>0,LK417-1,IF(LK416>0,LK416,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B423>0,B423,C415)","v":0},{"$f":"IF(C423>0,C423,D415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO423>0,BO423,BP415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA423>0,EA423,EB415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM423>0,GM423,GN415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY423>0,IY423,IZ415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK423>0,LK423,LL415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(C$417=1,0,-B419*'Funding Plan'!$H$87/12),-B419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(D$417=1,0,-C419*'Funding Plan'!$H$87/12),-C419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(E$417=1,0,-D419*'Funding Plan'!$H$87/12),-D419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(F$417=1,0,-E419*'Funding Plan'!$H$87/12),-E419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(G$417=1,0,-F419*'Funding Plan'!$H$87/12),-F419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(H$417=1,0,-G419*'Funding Plan'!$H$87/12),-G419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(I$417=1,0,-H419*'Funding Plan'!$H$87/12),-H419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(J$417=1,0,-I419*'Funding Plan'!$H$87/12),-I419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(K$417=1,0,-J419*'Funding Plan'!$H$87/12),-J419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(L$417=1,0,-K419*'Funding Plan'!$H$87/12),-K419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(M$417=1,0,-L419*'Funding Plan'!$H$87/12),-L419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(N$417=1,0,-M419*'Funding Plan'!$H$87/12),-M419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(O$417=1,0,-N419*'Funding Plan'!$H$87/12),-N419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(P$417=1,0,-O419*'Funding Plan'!$H$87/12),-O419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Q$417=1,0,-P419*'Funding Plan'!$H$87/12),-P419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(R$417=1,0,-Q419*'Funding Plan'!$H$87/12),-Q419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(S$417=1,0,-R419*'Funding Plan'!$H$87/12),-R419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(T$417=1,0,-S419*'Funding Plan'!$H$87/12),-S419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(U$417=1,0,-T419*'Funding Plan'!$H$87/12),-T419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(V$417=1,0,-U419*'Funding Plan'!$H$87/12),-U419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(W$417=1,0,-V419*'Funding Plan'!$H$87/12),-V419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(X$417=1,0,-W419*'Funding Plan'!$H$87/12),-W419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Y$417=1,0,-X419*'Funding Plan'!$H$87/12),-X419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Z$417=1,0,-Y419*'Funding Plan'!$H$87/12),-Y419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AA$417=1,0,-Z419*'Funding Plan'!$H$87/12),-Z419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AB$417=1,0,-AA419*'Funding Plan'!$H$87/12),-AA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AC$417=1,0,-AB419*'Funding Plan'!$H$87/12),-AB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AD$417=1,0,-AC419*'Funding Plan'!$H$87/12),-AC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AE$417=1,0,-AD419*'Funding Plan'!$H$87/12),-AD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AF$417=1,0,-AE419*'Funding Plan'!$H$87/12),-AE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AG$417=1,0,-AF419*'Funding Plan'!$H$87/12),-AF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AH$417=1,0,-AG419*'Funding Plan'!$H$87/12),-AG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AI$417=1,0,-AH419*'Funding Plan'!$H$87/12),-AH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AJ$417=1,0,-AI419*'Funding Plan'!$H$87/12),-AI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AK$417=1,0,-AJ419*'Funding Plan'!$H$87/12),-AJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AL$417=1,0,-AK419*'Funding Plan'!$H$87/12),-AK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AM$417=1,0,-AL419*'Funding Plan'!$H$87/12),-AL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AN$417=1,0,-AM419*'Funding Plan'!$H$87/12),-AM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AO$417=1,0,-AN419*'Funding Plan'!$H$87/12),-AN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AP$417=1,0,-AO419*'Funding Plan'!$H$87/12),-AO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AQ$417=1,0,-AP419*'Funding Plan'!$H$87/12),-AP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AR$417=1,0,-AQ419*'Funding Plan'!$H$87/12),-AQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AS$417=1,0,-AR419*'Funding Plan'!$H$87/12),-AR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AT$417=1,0,-AS419*'Funding Plan'!$H$87/12),-AS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AU$417=1,0,-AT419*'Funding Plan'!$H$87/12),-AT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AV$417=1,0,-AU419*'Funding Plan'!$H$87/12),-AU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AW$417=1,0,-AV419*'Funding Plan'!$H$87/12),-AV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AX$417=1,0,-AW419*'Funding Plan'!$H$87/12),-AW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AY$417=1,0,-AX419*'Funding Plan'!$H$87/12),-AX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AZ$417=1,0,-AY419*'Funding Plan'!$H$87/12),-AY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BA$417=1,0,-AZ419*'Funding Plan'!$H$87/12),-AZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BB$417=1,0,-BA419*'Funding Plan'!$H$87/12),-BA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BC$417=1,0,-BB419*'Funding Plan'!$H$87/12),-BB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BD$417=1,0,-BC419*'Funding Plan'!$H$87/12),-BC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BE$417=1,0,-BD419*'Funding Plan'!$H$87/12),-BD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BF$417=1,0,-BE419*'Funding Plan'!$H$87/12),-BE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BG$417=1,0,-BF419*'Funding Plan'!$H$87/12),-BF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BH$417=1,0,-BG419*'Funding Plan'!$H$87/12),-BG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BI$417=1,0,-BH419*'Funding Plan'!$H$87/12),-BH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BJ$417=1,0,-BI419*'Funding Plan'!$H$87/12),-BI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BK$417=1,0,-BJ419*'Funding Plan'!$H$87/12),-BJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BL$417=1,0,-BK419*'Funding Plan'!$H$87/12),-BK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BM$417=1,0,-BL419*'Funding Plan'!$H$87/12),-BL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BN$417=1,0,-BM419*'Funding Plan'!$H$87/12),-BM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BO$417=1,0,-BN419*'Funding Plan'!$H$87/12),-BN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BP$417=1,0,-BO419*'Funding Plan'!$H$87/12),-BO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BQ$417=1,0,-BP419*'Funding Plan'!$H$87/12),-BP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BR$417=1,0,-BQ419*'Funding Plan'!$H$87/12),-BQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BS$417=1,0,-BR419*'Funding Plan'!$H$87/12),-BR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BT$417=1,0,-BS419*'Funding Plan'!$H$87/12),-BS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BU$417=1,0,-BT419*'Funding Plan'!$H$87/12),-BT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BV$417=1,0,-BU419*'Funding Plan'!$H$87/12),-BU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BW$417=1,0,-BV419*'Funding Plan'!$H$87/12),-BV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BX$417=1,0,-BW419*'Funding Plan'!$H$87/12),-BW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BY$417=1,0,-BX419*'Funding Plan'!$H$87/12),-BX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BZ$417=1,0,-BY419*'Funding Plan'!$H$87/12),-BY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CA$417=1,0,-BZ419*'Funding Plan'!$H$87/12),-BZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CB$417=1,0,-CA419*'Funding Plan'!$H$87/12),-CA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CC$417=1,0,-CB419*'Funding Plan'!$H$87/12),-CB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CD$417=1,0,-CC419*'Funding Plan'!$H$87/12),-CC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CE$417=1,0,-CD419*'Funding Plan'!$H$87/12),-CD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CF$417=1,0,-CE419*'Funding Plan'!$H$87/12),-CE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CG$417=1,0,-CF419*'Funding Plan'!$H$87/12),-CF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CH$417=1,0,-CG419*'Funding Plan'!$H$87/12),-CG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CI$417=1,0,-CH419*'Funding Plan'!$H$87/12),-CH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CJ$417=1,0,-CI419*'Funding Plan'!$H$87/12),-CI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CK$417=1,0,-CJ419*'Funding Plan'!$H$87/12),-CJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CL$417=1,0,-CK419*'Funding Plan'!$H$87/12),-CK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CM$417=1,0,-CL419*'Funding Plan'!$H$87/12),-CL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CN$417=1,0,-CM419*'Funding Plan'!$H$87/12),-CM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CO$417=1,0,-CN419*'Funding Plan'!$H$87/12),-CN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CP$417=1,0,-CO419*'Funding Plan'!$H$87/12),-CO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CQ$417=1,0,-CP419*'Funding Plan'!$H$87/12),-CP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CR$417=1,0,-CQ419*'Funding Plan'!$H$87/12),-CQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CS$417=1,0,-CR419*'Funding Plan'!$H$87/12),-CR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CT$417=1,0,-CS419*'Funding Plan'!$H$87/12),-CS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CU$417=1,0,-CT419*'Funding Plan'!$H$87/12),-CT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CV$417=1,0,-CU419*'Funding Plan'!$H$87/12),-CU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CW$417=1,0,-CV419*'Funding Plan'!$H$87/12),-CV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CX$417=1,0,-CW419*'Funding Plan'!$H$87/12),-CW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CY$417=1,0,-CX419*'Funding Plan'!$H$87/12),-CX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CZ$417=1,0,-CY419*'Funding Plan'!$H$87/12),-CY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DA$417=1,0,-CZ419*'Funding Plan'!$H$87/12),-CZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DB$417=1,0,-DA419*'Funding Plan'!$H$87/12),-DA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DC$417=1,0,-DB419*'Funding Plan'!$H$87/12),-DB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DD$417=1,0,-DC419*'Funding Plan'!$H$87/12),-DC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DE$417=1,0,-DD419*'Funding Plan'!$H$87/12),-DD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DF$417=1,0,-DE419*'Funding Plan'!$H$87/12),-DE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DG$417=1,0,-DF419*'Funding Plan'!$H$87/12),-DF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DH$417=1,0,-DG419*'Funding Plan'!$H$87/12),-DG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DI$417=1,0,-DH419*'Funding Plan'!$H$87/12),-DH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DJ$417=1,0,-DI419*'Funding Plan'!$H$87/12),-DI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DK$417=1,0,-DJ419*'Funding Plan'!$H$87/12),-DJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DL$417=1,0,-DK419*'Funding Plan'!$H$87/12),-DK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DM$417=1,0,-DL419*'Funding Plan'!$H$87/12),-DL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DN$417=1,0,-DM419*'Funding Plan'!$H$87/12),-DM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DO$417=1,0,-DN419*'Funding Plan'!$H$87/12),-DN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DP$417=1,0,-DO419*'Funding Plan'!$H$87/12),-DO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DQ$417=1,0,-DP419*'Funding Plan'!$H$87/12),-DP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DR$417=1,0,-DQ419*'Funding Plan'!$H$87/12),-DQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DS$417=1,0,-DR419*'Funding Plan'!$H$87/12),-DR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DT$417=1,0,-DS419*'Funding Plan'!$H$87/12),-DS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DU$417=1,0,-DT419*'Funding Plan'!$H$87/12),-DT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DV$417=1,0,-DU419*'Funding Plan'!$H$87/12),-DU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DW$417=1,0,-DV419*'Funding Plan'!$H$87/12),-DV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DX$417=1,0,-DW419*'Funding Plan'!$H$87/12),-DW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DY$417=1,0,-DX419*'Funding Plan'!$H$87/12),-DX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DZ$417=1,0,-DY419*'Funding Plan'!$H$87/12),-DY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EA$417=1,0,-DZ419*'Funding Plan'!$H$87/12),-DZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EB$417=1,0,-EA419*'Funding Plan'!$H$87/12),-EA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EC$417=1,0,-EB419*'Funding Plan'!$H$87/12),-EB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ED$417=1,0,-EC419*'Funding Plan'!$H$87/12),-EC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EE$417=1,0,-ED419*'Funding Plan'!$H$87/12),-ED419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EF$417=1,0,-EE419*'Funding Plan'!$H$87/12),-EE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EG$417=1,0,-EF419*'Funding Plan'!$H$87/12),-EF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EH$417=1,0,-EG419*'Funding Plan'!$H$87/12),-EG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EI$417=1,0,-EH419*'Funding Plan'!$H$87/12),-EH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EJ$417=1,0,-EI419*'Funding Plan'!$H$87/12),-EI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EK$417=1,0,-EJ419*'Funding Plan'!$H$87/12),-EJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EL$417=1,0,-EK419*'Funding Plan'!$H$87/12),-EK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EM$417=1,0,-EL419*'Funding Plan'!$H$87/12),-EL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EN$417=1,0,-EM419*'Funding Plan'!$H$87/12),-EM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EO$417=1,0,-EN419*'Funding Plan'!$H$87/12),-EN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EP$417=1,0,-EO419*'Funding Plan'!$H$87/12),-EO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EQ$417=1,0,-EP419*'Funding Plan'!$H$87/12),-EP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ER$417=1,0,-EQ419*'Funding Plan'!$H$87/12),-EQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ES$417=1,0,-ER419*'Funding Plan'!$H$87/12),-ER419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ET$417=1,0,-ES419*'Funding Plan'!$H$87/12),-ES419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EU$417=1,0,-ET419*'Funding Plan'!$H$87/12),-ET419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EV$417=1,0,-EU419*'Funding Plan'!$H$87/12),-EU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EW$417=1,0,-EV419*'Funding Plan'!$H$87/12),-EV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EX$417=1,0,-EW419*'Funding Plan'!$H$87/12),-EW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EY$417=1,0,-EX419*'Funding Plan'!$H$87/12),-EX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EZ$417=1,0,-EY419*'Funding Plan'!$H$87/12),-EY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FA$417=1,0,-EZ419*'Funding Plan'!$H$87/12),-EZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FB$417=1,0,-FA419*'Funding Plan'!$H$87/12),-FA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FC$417=1,0,-FB419*'Funding Plan'!$H$87/12),-FB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FD$417=1,0,-FC419*'Funding Plan'!$H$87/12),-FC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FE$417=1,0,-FD419*'Funding Plan'!$H$87/12),-FD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FF$417=1,0,-FE419*'Funding Plan'!$H$87/12),-FE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FG$417=1,0,-FF419*'Funding Plan'!$H$87/12),-FF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FH$417=1,0,-FG419*'Funding Plan'!$H$87/12),-FG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FI$417=1,0,-FH419*'Funding Plan'!$H$87/12),-FH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FJ$417=1,0,-FI419*'Funding Plan'!$H$87/12),-FI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FK$417=1,0,-FJ419*'Funding Plan'!$H$87/12),-FJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FL$417=1,0,-FK419*'Funding Plan'!$H$87/12),-FK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FM$417=1,0,-FL419*'Funding Plan'!$H$87/12),-FL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FN$417=1,0,-FM419*'Funding Plan'!$H$87/12),-FM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FO$417=1,0,-FN419*'Funding Plan'!$H$87/12),-FN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FP$417=1,0,-FO419*'Funding Plan'!$H$87/12),-FO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FQ$417=1,0,-FP419*'Funding Plan'!$H$87/12),-FP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FR$417=1,0,-FQ419*'Funding Plan'!$H$87/12),-FQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FS$417=1,0,-FR419*'Funding Plan'!$H$87/12),-FR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FT$417=1,0,-FS419*'Funding Plan'!$H$87/12),-FS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FU$417=1,0,-FT419*'Funding Plan'!$H$87/12),-FT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FV$417=1,0,-FU419*'Funding Plan'!$H$87/12),-FU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FW$417=1,0,-FV419*'Funding Plan'!$H$87/12),-FV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FX$417=1,0,-FW419*'Funding Plan'!$H$87/12),-FW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FY$417=1,0,-FX419*'Funding Plan'!$H$87/12),-FX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FZ$417=1,0,-FY419*'Funding Plan'!$H$87/12),-FY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GA$417=1,0,-FZ419*'Funding Plan'!$H$87/12),-FZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GB$417=1,0,-GA419*'Funding Plan'!$H$87/12),-GA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GC$417=1,0,-GB419*'Funding Plan'!$H$87/12),-GB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GD$417=1,0,-GC419*'Funding Plan'!$H$87/12),-GC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GE$417=1,0,-GD419*'Funding Plan'!$H$87/12),-GD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GF$417=1,0,-GE419*'Funding Plan'!$H$87/12),-GE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GG$417=1,0,-GF419*'Funding Plan'!$H$87/12),-GF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GH$417=1,0,-GG419*'Funding Plan'!$H$87/12),-GG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GI$417=1,0,-GH419*'Funding Plan'!$H$87/12),-GH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GJ$417=1,0,-GI419*'Funding Plan'!$H$87/12),-GI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GK$417=1,0,-GJ419*'Funding Plan'!$H$87/12),-GJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GL$417=1,0,-GK419*'Funding Plan'!$H$87/12),-GK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GM$417=1,0,-GL419*'Funding Plan'!$H$87/12),-GL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GN$417=1,0,-GM419*'Funding Plan'!$H$87/12),-GM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GO$417=1,0,-GN419*'Funding Plan'!$H$87/12),-GN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GP$417=1,0,-GO419*'Funding Plan'!$H$87/12),-GO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GQ$417=1,0,-GP419*'Funding Plan'!$H$87/12),-GP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GR$417=1,0,-GQ419*'Funding Plan'!$H$87/12),-GQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GS$417=1,0,-GR419*'Funding Plan'!$H$87/12),-GR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GT$417=1,0,-GS419*'Funding Plan'!$H$87/12),-GS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GU$417=1,0,-GT419*'Funding Plan'!$H$87/12),-GT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GV$417=1,0,-GU419*'Funding Plan'!$H$87/12),-GU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GW$417=1,0,-GV419*'Funding Plan'!$H$87/12),-GV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GX$417=1,0,-GW419*'Funding Plan'!$H$87/12),-GW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GY$417=1,0,-GX419*'Funding Plan'!$H$87/12),-GX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GZ$417=1,0,-GY419*'Funding Plan'!$H$87/12),-GY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HA$417=1,0,-GZ419*'Funding Plan'!$H$87/12),-GZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HB$417=1,0,-HA419*'Funding Plan'!$H$87/12),-HA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HC$417=1,0,-HB419*'Funding Plan'!$H$87/12),-HB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HD$417=1,0,-HC419*'Funding Plan'!$H$87/12),-HC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HE$417=1,0,-HD419*'Funding Plan'!$H$87/12),-HD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HF$417=1,0,-HE419*'Funding Plan'!$H$87/12),-HE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HG$417=1,0,-HF419*'Funding Plan'!$H$87/12),-HF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HH$417=1,0,-HG419*'Funding Plan'!$H$87/12),-HG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HI$417=1,0,-HH419*'Funding Plan'!$H$87/12),-HH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HJ$417=1,0,-HI419*'Funding Plan'!$H$87/12),-HI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HK$417=1,0,-HJ419*'Funding Plan'!$H$87/12),-HJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HL$417=1,0,-HK419*'Funding Plan'!$H$87/12),-HK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HM$417=1,0,-HL419*'Funding Plan'!$H$87/12),-HL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HN$417=1,0,-HM419*'Funding Plan'!$H$87/12),-HM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HO$417=1,0,-HN419*'Funding Plan'!$H$87/12),-HN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HP$417=1,0,-HO419*'Funding Plan'!$H$87/12),-HO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HQ$417=1,0,-HP419*'Funding Plan'!$H$87/12),-HP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HR$417=1,0,-HQ419*'Funding Plan'!$H$87/12),-HQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HS$417=1,0,-HR419*'Funding Plan'!$H$87/12),-HR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HT$417=1,0,-HS419*'Funding Plan'!$H$87/12),-HS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HU$417=1,0,-HT419*'Funding Plan'!$H$87/12),-HT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HV$417=1,0,-HU419*'Funding Plan'!$H$87/12),-HU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HW$417=1,0,-HV419*'Funding Plan'!$H$87/12),-HV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HX$417=1,0,-HW419*'Funding Plan'!$H$87/12),-HW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HY$417=1,0,-HX419*'Funding Plan'!$H$87/12),-HX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HZ$417=1,0,-HY419*'Funding Plan'!$H$87/12),-HY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IA$417=1,0,-HZ419*'Funding Plan'!$H$87/12),-HZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IB$417=1,0,-IA419*'Funding Plan'!$H$87/12),-IA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IC$417=1,0,-IB419*'Funding Plan'!$H$87/12),-IB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ID$417=1,0,-IC419*'Funding Plan'!$H$87/12),-IC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IE$417=1,0,-ID419*'Funding Plan'!$H$87/12),-ID419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IF$417=1,0,-IE419*'Funding Plan'!$H$87/12),-IE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IG$417=1,0,-IF419*'Funding Plan'!$H$87/12),-IF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IH$417=1,0,-IG419*'Funding Plan'!$H$87/12),-IG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(II$417=1,0,-IH419*'Funding Plan'!$H$87/12),-IH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IJ$417=1,0,-II419*'Funding Plan'!$H$87/12),-II419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IK$417=1,0,-IJ419*'Funding Plan'!$H$87/12),-IJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IL$417=1,0,-IK419*'Funding Plan'!$H$87/12),-IK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IM$417=1,0,-IL419*'Funding Plan'!$H$87/12),-IL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IN$417=1,0,-IM419*'Funding Plan'!$H$87/12),-IM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IO$417=1,0,-IN419*'Funding Plan'!$H$87/12),-IN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IP$417=1,0,-IO419*'Funding Plan'!$H$87/12),-IO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IQ$417=1,0,-IP419*'Funding Plan'!$H$87/12),-IP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IR$417=1,0,-IQ419*'Funding Plan'!$H$87/12),-IQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IS$417=1,0,-IR419*'Funding Plan'!$H$87/12),-IR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IT$417=1,0,-IS419*'Funding Plan'!$H$87/12),-IS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IU$417=1,0,-IT419*'Funding Plan'!$H$87/12),-IT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IV$417=1,0,-IU419*'Funding Plan'!$H$87/12),-IU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IW$417=1,0,-IV419*'Funding Plan'!$H$87/12),-IV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IX$417=1,0,-IW419*'Funding Plan'!$H$87/12),-IW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IY$417=1,0,-IX419*'Funding Plan'!$H$87/12),-IX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IZ$417=1,0,-IY419*'Funding Plan'!$H$87/12),-IY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JA$417=1,0,-IZ419*'Funding Plan'!$H$87/12),-IZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JB$417=1,0,-JA419*'Funding Plan'!$H$87/12),-JA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JC$417=1,0,-JB419*'Funding Plan'!$H$87/12),-JB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JD$417=1,0,-JC419*'Funding Plan'!$H$87/12),-JC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JE$417=1,0,-JD419*'Funding Plan'!$H$87/12),-JD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JF$417=1,0,-JE419*'Funding Plan'!$H$87/12),-JE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JG$417=1,0,-JF419*'Funding Plan'!$H$87/12),-JF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JH$417=1,0,-JG419*'Funding Plan'!$H$87/12),-JG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JI$417=1,0,-JH419*'Funding Plan'!$H$87/12),-JH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JJ$417=1,0,-JI419*'Funding Plan'!$H$87/12),-JI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JK$417=1,0,-JJ419*'Funding Plan'!$H$87/12),-JJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JL$417=1,0,-JK419*'Funding Plan'!$H$87/12),-JK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JM$417=1,0,-JL419*'Funding Plan'!$H$87/12),-JL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JN$417=1,0,-JM419*'Funding Plan'!$H$87/12),-JM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JO$417=1,0,-JN419*'Funding Plan'!$H$87/12),-JN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JP$417=1,0,-JO419*'Funding Plan'!$H$87/12),-JO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JQ$417=1,0,-JP419*'Funding Plan'!$H$87/12),-JP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JR$417=1,0,-JQ419*'Funding Plan'!$H$87/12),-JQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JS$417=1,0,-JR419*'Funding Plan'!$H$87/12),-JR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JT$417=1,0,-JS419*'Funding Plan'!$H$87/12),-JS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JU$417=1,0,-JT419*'Funding Plan'!$H$87/12),-JT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JV$417=1,0,-JU419*'Funding Plan'!$H$87/12),-JU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JW$417=1,0,-JV419*'Funding Plan'!$H$87/12),-JV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JX$417=1,0,-JW419*'Funding Plan'!$H$87/12),-JW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JY$417=1,0,-JX419*'Funding Plan'!$H$87/12),-JX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JZ$417=1,0,-JY419*'Funding Plan'!$H$87/12),-JY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KA$417=1,0,-JZ419*'Funding Plan'!$H$87/12),-JZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KB$417=1,0,-KA419*'Funding Plan'!$H$87/12),-KA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KC$417=1,0,-KB419*'Funding Plan'!$H$87/12),-KB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KD$417=1,0,-KC419*'Funding Plan'!$H$87/12),-KC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KE$417=1,0,-KD419*'Funding Plan'!$H$87/12),-KD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KF$417=1,0,-KE419*'Funding Plan'!$H$87/12),-KE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KG$417=1,0,-KF419*'Funding Plan'!$H$87/12),-KF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KH$417=1,0,-KG419*'Funding Plan'!$H$87/12),-KG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KI$417=1,0,-KH419*'Funding Plan'!$H$87/12),-KH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KJ$417=1,0,-KI419*'Funding Plan'!$H$87/12),-KI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KK$417=1,0,-KJ419*'Funding Plan'!$H$87/12),-KJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KL$417=1,0,-KK419*'Funding Plan'!$H$87/12),-KK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KM$417=1,0,-KL419*'Funding Plan'!$H$87/12),-KL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KN$417=1,0,-KM419*'Funding Plan'!$H$87/12),-KM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KO$417=1,0,-KN419*'Funding Plan'!$H$87/12),-KN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KP$417=1,0,-KO419*'Funding Plan'!$H$87/12),-KO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KQ$417=1,0,-KP419*'Funding Plan'!$H$87/12),-KP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KR$417=1,0,-KQ419*'Funding Plan'!$H$87/12),-KQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KS$417=1,0,-KR419*'Funding Plan'!$H$87/12),-KR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KT$417=1,0,-KS419*'Funding Plan'!$H$87/12),-KS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KU$417=1,0,-KT419*'Funding Plan'!$H$87/12),-KT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KV$417=1,0,-KU419*'Funding Plan'!$H$87/12),-KU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KW$417=1,0,-KV419*'Funding Plan'!$H$87/12),-KV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KX$417=1,0,-KW419*'Funding Plan'!$H$87/12),-KW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KY$417=1,0,-KX419*'Funding Plan'!$H$87/12),-KX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KZ$417=1,0,-KY419*'Funding Plan'!$H$87/12),-KY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LA$417=1,0,-KZ419*'Funding Plan'!$H$87/12),-KZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LB$417=1,0,-LA419*'Funding Plan'!$H$87/12),-LA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LC$417=1,0,-LB419*'Funding Plan'!$H$87/12),-LB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LD$417=1,0,-LC419*'Funding Plan'!$H$87/12),-LC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LE$417=1,0,-LD419*'Funding Plan'!$H$87/12),-LD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LF$417=1,0,-LE419*'Funding Plan'!$H$87/12),-LE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LG$417=1,0,-LF419*'Funding Plan'!$H$87/12),-LF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LH$417=1,0,-LG419*'Funding Plan'!$H$87/12),-LG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LI$417=1,0,-LH419*'Funding Plan'!$H$87/12),-LH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LJ$417=1,0,-LI419*'Funding Plan'!$H$87/12),-LI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LK$417=1,0,-LJ419*'Funding Plan'!$H$87/12),-LJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LL$417=1,0,-LK419*'Funding Plan'!$H$87/12),-LK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LM$417=1,0,-LL419*'Funding Plan'!$H$87/12),-LL419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LN$417=1,0,-LM419*'Funding Plan'!$H$87/12),-LM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LO$417=1,0,-LN419*'Funding Plan'!$H$87/12),-LN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LP$417=1,0,-LO419*'Funding Plan'!$H$87/12),-LO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LQ$417=1,0,-LP419*'Funding Plan'!$H$87/12),-LP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LR$417=1,0,-LQ419*'Funding Plan'!$H$87/12),-LQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LS$417=1,0,-LR419*'Funding Plan'!$H$87/12),-LR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LT$417=1,0,-LS419*'Funding Plan'!$H$87/12),-LS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LU$417=1,0,-LT419*'Funding Plan'!$H$87/12),-LT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LV$417=1,0,-LU419*'Funding Plan'!$H$87/12),-LU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LW$417=1,0,-LV419*'Funding Plan'!$H$87/12),-LV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LX$417=1,0,-LW419*'Funding Plan'!$H$87/12),-LW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LY$417=1,0,-LX419*'Funding Plan'!$H$87/12),-LX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LZ$417=1,0,-LY419*'Funding Plan'!$H$87/12),-LY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MA$417=1,0,-LZ419*'Funding Plan'!$H$87/12),-LZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MB$417=1,0,-MA419*'Funding Plan'!$H$87/12),-MA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MC$417=1,0,-MB419*'Funding Plan'!$H$87/12),-MB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MD$417=1,0,-MC419*'Funding Plan'!$H$87/12),-MC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ME$417=1,0,-MD419*'Funding Plan'!$H$87/12),-MD419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MF$417=1,0,-ME419*'Funding Plan'!$H$87/12),-ME419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MG$417=1,0,-MF419*'Funding Plan'!$H$87/12),-MF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MH$417=1,0,-MG419*'Funding Plan'!$H$87/12),-MG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MI$417=1,0,-MH419*'Funding Plan'!$H$87/12),-MH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MJ$417=1,0,-MI419*'Funding Plan'!$H$87/12),-MI419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MK$417=1,0,-MJ419*'Funding Plan'!$H$87/12),-MJ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ML$417=1,0,-MK419*'Funding Plan'!$H$87/12),-MK419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MM$417=1,0,-ML419*'Funding Plan'!$H$87/12),-ML419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MN$417=1,0,-MM419*'Funding Plan'!$H$87/12),-MM419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MO$417=1,0,-MN419*'Funding Plan'!$H$87/12),-MN419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MP$417=1,0,-MO419*'Funding Plan'!$H$87/12),-MO419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MQ$417=1,0,-MP419*'Funding Plan'!$H$87/12),-MP419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MR$417=1,0,-MQ419*'Funding Plan'!$H$87/12),-MQ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MS$417=1,0,-MR419*'Funding Plan'!$H$87/12),-MR419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MT$417=1,0,-MS419*'Funding Plan'!$H$87/12),-MS419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MU$417=1,0,-MT419*'Funding Plan'!$H$87/12),-MT419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MV$417=1,0,-MU419*'Funding Plan'!$H$87/12),-MU419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MW$417=1,0,-MV419*'Funding Plan'!$H$87/12),-MV419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MX$417=1,0,-MW419*'Funding Plan'!$H$87/12),-MW419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MY$417=1,0,-MX419*'Funding Plan'!$H$87/12),-MX419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MZ$417=1,0,-MY419*'Funding Plan'!$H$87/12),-MY419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NA$417=1,0,-MZ419*'Funding Plan'!$H$87/12),-MZ419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NB$417=1,0,-NA419*'Funding Plan'!$H$87/12),-NA419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NC$417=1,0,-NB419*'Funding Plan'!$H$87/12),-NB419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ND$417=1,0,-NC419*'Funding Plan'!$H$87/12),-NC419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NE$417=1,0,-ND419*'Funding Plan'!$H$87/12),-ND419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NF$417=1,0,-NE419*'Funding Plan'!$H$87/12),-NE419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NG$417=1,0,-NF419*'Funding Plan'!$H$87/12),-NF419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NH$417=1,0,-NG419*'Funding Plan'!$H$87/12),-NG419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NI$417=1,0,-NH419*'Funding Plan'!$H$87/12),-NH419*'Funding Plan'!$H$87/12)","v":0},{"$f":"IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NJ$417=1,0,-NI419*'Funding Plan'!$H$87/12),-NI419*'Funding Plan'!$H$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C420+C422","v":0},{"$f":"+D420+D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP420+BP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB420+EB422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN420+GN422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ420+IZ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL420+LL422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B417=1,C417=0),C419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(C$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-C$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(C$417=1,'Funding Plan'!$H$84,0),IF(C$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(C417=1,D417=0),D419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(D$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-D$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(D$417=1,'Funding Plan'!$H$84,0),IF(D$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(D417=1,E417=0),E419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(E$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-E$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(E$417=1,'Funding Plan'!$H$84,0),IF(E$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(E417=1,F417=0),F419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(F$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-F$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(F$417=1,'Funding Plan'!$H$84,0),IF(F$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(F417=1,G417=0),G419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(G$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-G$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(G$417=1,'Funding Plan'!$H$84,0),IF(G$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(G417=1,H417=0),H419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(H$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-H$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(H$417=1,'Funding Plan'!$H$84,0),IF(H$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(H417=1,I417=0),I419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(I$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-I$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(I$417=1,'Funding Plan'!$H$84,0),IF(I$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(I417=1,J417=0),J419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(J$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-J$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(J$417=1,'Funding Plan'!$H$84,0),IF(J$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(J417=1,K417=0),K419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(K$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-K$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(K$417=1,'Funding Plan'!$H$84,0),IF(K$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(K417=1,L417=0),L419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(L$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-L$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(L$417=1,'Funding Plan'!$H$84,0),IF(L$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(L417=1,M417=0),M419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(M$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-M$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(M$417=1,'Funding Plan'!$H$84,0),IF(M$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(M417=1,N417=0),N419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(N$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-N$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(N$417=1,'Funding Plan'!$H$84,0),IF(N$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(N417=1,O417=0),O419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(O$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-O$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(O$417=1,'Funding Plan'!$H$84,0),IF(O$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(O417=1,P417=0),P419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(P$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-P$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(P$417=1,'Funding Plan'!$H$84,0),IF(P$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(P417=1,Q417=0),Q419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(Q$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-Q$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Q$417=1,'Funding Plan'!$H$84,0),IF(Q$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(Q417=1,R417=0),R419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(R$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-R$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(R$417=1,'Funding Plan'!$H$84,0),IF(R$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(R417=1,S417=0),S419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(S$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-S$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(S$417=1,'Funding Plan'!$H$84,0),IF(S$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(S417=1,T417=0),T419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(T$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-T$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(T$417=1,'Funding Plan'!$H$84,0),IF(T$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(T417=1,U417=0),U419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(U$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-U$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(U$417=1,'Funding Plan'!$H$84,0),IF(U$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(U417=1,V417=0),V419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(V$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-V$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(V$417=1,'Funding Plan'!$H$84,0),IF(V$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(V417=1,W417=0),W419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(W$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-W$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(W$417=1,'Funding Plan'!$H$84,0),IF(W$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(W417=1,X417=0),X419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(X$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-X$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(X$417=1,'Funding Plan'!$H$84,0),IF(X$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(X417=1,Y417=0),Y419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(Y$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-Y$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Y$417=1,'Funding Plan'!$H$84,0),IF(Y$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(Y417=1,Z417=0),Z419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(Z$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-Z$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(Z$417=1,'Funding Plan'!$H$84,0),IF(Z$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(Z417=1,AA417=0),AA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AA$417=1,'Funding Plan'!$H$84,0),IF(AA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AA417=1,AB417=0),AB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AB$417=1,'Funding Plan'!$H$84,0),IF(AB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AB417=1,AC417=0),AC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AC$417=1,'Funding Plan'!$H$84,0),IF(AC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AC417=1,AD417=0),AD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AD$417=1,'Funding Plan'!$H$84,0),IF(AD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AD417=1,AE417=0),AE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AE$417=1,'Funding Plan'!$H$84,0),IF(AE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AE417=1,AF417=0),AF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AF$417=1,'Funding Plan'!$H$84,0),IF(AF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AF417=1,AG417=0),AG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AG$417=1,'Funding Plan'!$H$84,0),IF(AG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AG417=1,AH417=0),AH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AH$417=1,'Funding Plan'!$H$84,0),IF(AH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AH417=1,AI417=0),AI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AI$417=1,'Funding Plan'!$H$84,0),IF(AI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AI417=1,AJ417=0),AJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AJ$417=1,'Funding Plan'!$H$84,0),IF(AJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ417=1,AK417=0),AK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AK$417=1,'Funding Plan'!$H$84,0),IF(AK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AK417=1,AL417=0),AL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AL$417=1,'Funding Plan'!$H$84,0),IF(AL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AL417=1,AM417=0),AM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AM$417=1,'Funding Plan'!$H$84,0),IF(AM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AM417=1,AN417=0),AN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AN$417=1,'Funding Plan'!$H$84,0),IF(AN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AN417=1,AO417=0),AO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AO$417=1,'Funding Plan'!$H$84,0),IF(AO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AO417=1,AP417=0),AP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AP$417=1,'Funding Plan'!$H$84,0),IF(AP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AP417=1,AQ417=0),AQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AQ$417=1,'Funding Plan'!$H$84,0),IF(AQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ417=1,AR417=0),AR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AR$417=1,'Funding Plan'!$H$84,0),IF(AR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AR417=1,AS417=0),AS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AS$417=1,'Funding Plan'!$H$84,0),IF(AS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AS417=1,AT417=0),AT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AT$417=1,'Funding Plan'!$H$84,0),IF(AT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AT417=1,AU417=0),AU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AU$417=1,'Funding Plan'!$H$84,0),IF(AU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AU417=1,AV417=0),AV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AV$417=1,'Funding Plan'!$H$84,0),IF(AV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AV417=1,AW417=0),AW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AW$417=1,'Funding Plan'!$H$84,0),IF(AW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AW417=1,AX417=0),AX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AX$417=1,'Funding Plan'!$H$84,0),IF(AX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AX417=1,AY417=0),AY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AY$417=1,'Funding Plan'!$H$84,0),IF(AY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AY417=1,AZ417=0),AZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(AZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-AZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(AZ$417=1,'Funding Plan'!$H$84,0),IF(AZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ417=1,BA417=0),BA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BA$417=1,'Funding Plan'!$H$84,0),IF(BA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BA417=1,BB417=0),BB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BB$417=1,'Funding Plan'!$H$84,0),IF(BB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BB417=1,BC417=0),BC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BC$417=1,'Funding Plan'!$H$84,0),IF(BC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BC417=1,BD417=0),BD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BD$417=1,'Funding Plan'!$H$84,0),IF(BD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BD417=1,BE417=0),BE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BE$417=1,'Funding Plan'!$H$84,0),IF(BE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BE417=1,BF417=0),BF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BF$417=1,'Funding Plan'!$H$84,0),IF(BF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BF417=1,BG417=0),BG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BG$417=1,'Funding Plan'!$H$84,0),IF(BG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BG417=1,BH417=0),BH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BH$417=1,'Funding Plan'!$H$84,0),IF(BH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BH417=1,BI417=0),BI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BI$417=1,'Funding Plan'!$H$84,0),IF(BI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BI417=1,BJ417=0),BJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BJ$417=1,'Funding Plan'!$H$84,0),IF(BJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ417=1,BK417=0),BK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BK$417=1,'Funding Plan'!$H$84,0),IF(BK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BK417=1,BL417=0),BL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BL$417=1,'Funding Plan'!$H$84,0),IF(BL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BL417=1,BM417=0),BM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BM$417=1,'Funding Plan'!$H$84,0),IF(BM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BM417=1,BN417=0),BN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BN$417=1,'Funding Plan'!$H$84,0),IF(BN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BN417=1,BO417=0),BO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BO$417=1,'Funding Plan'!$H$84,0),IF(BO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BO417=1,BP417=0),BP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BP$417=1,'Funding Plan'!$H$84,0),IF(BP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BP417=1,BQ417=0),BQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BQ$417=1,'Funding Plan'!$H$84,0),IF(BQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ417=1,BR417=0),BR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BR$417=1,'Funding Plan'!$H$84,0),IF(BR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BR417=1,BS417=0),BS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BS$417=1,'Funding Plan'!$H$84,0),IF(BS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BS417=1,BT417=0),BT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BT$417=1,'Funding Plan'!$H$84,0),IF(BT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BT417=1,BU417=0),BU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BU$417=1,'Funding Plan'!$H$84,0),IF(BU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BU417=1,BV417=0),BV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BV$417=1,'Funding Plan'!$H$84,0),IF(BV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BV417=1,BW417=0),BW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BW$417=1,'Funding Plan'!$H$84,0),IF(BW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BW417=1,BX417=0),BX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BX$417=1,'Funding Plan'!$H$84,0),IF(BX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BX417=1,BY417=0),BY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BY$417=1,'Funding Plan'!$H$84,0),IF(BY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BY417=1,BZ417=0),BZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(BZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-BZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(BZ$417=1,'Funding Plan'!$H$84,0),IF(BZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ417=1,CA417=0),CA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CA$417=1,'Funding Plan'!$H$84,0),IF(CA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CA417=1,CB417=0),CB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CB$417=1,'Funding Plan'!$H$84,0),IF(CB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CB417=1,CC417=0),CC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CC$417=1,'Funding Plan'!$H$84,0),IF(CC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CC417=1,CD417=0),CD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CD$417=1,'Funding Plan'!$H$84,0),IF(CD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CD417=1,CE417=0),CE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CE$417=1,'Funding Plan'!$H$84,0),IF(CE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CE417=1,CF417=0),CF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CF$417=1,'Funding Plan'!$H$84,0),IF(CF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CF417=1,CG417=0),CG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CG$417=1,'Funding Plan'!$H$84,0),IF(CG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CG417=1,CH417=0),CH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CH$417=1,'Funding Plan'!$H$84,0),IF(CH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CH417=1,CI417=0),CI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CI$417=1,'Funding Plan'!$H$84,0),IF(CI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CI417=1,CJ417=0),CJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CJ$417=1,'Funding Plan'!$H$84,0),IF(CJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ417=1,CK417=0),CK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CK$417=1,'Funding Plan'!$H$84,0),IF(CK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CK417=1,CL417=0),CL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CL$417=1,'Funding Plan'!$H$84,0),IF(CL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CL417=1,CM417=0),CM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CM$417=1,'Funding Plan'!$H$84,0),IF(CM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CM417=1,CN417=0),CN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CN$417=1,'Funding Plan'!$H$84,0),IF(CN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CN417=1,CO417=0),CO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CO$417=1,'Funding Plan'!$H$84,0),IF(CO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CO417=1,CP417=0),CP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CP$417=1,'Funding Plan'!$H$84,0),IF(CP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CP417=1,CQ417=0),CQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CQ$417=1,'Funding Plan'!$H$84,0),IF(CQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ417=1,CR417=0),CR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CR$417=1,'Funding Plan'!$H$84,0),IF(CR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CR417=1,CS417=0),CS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CS$417=1,'Funding Plan'!$H$84,0),IF(CS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CS417=1,CT417=0),CT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CT$417=1,'Funding Plan'!$H$84,0),IF(CT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CT417=1,CU417=0),CU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CU$417=1,'Funding Plan'!$H$84,0),IF(CU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CU417=1,CV417=0),CV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CV$417=1,'Funding Plan'!$H$84,0),IF(CV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CV417=1,CW417=0),CW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CW$417=1,'Funding Plan'!$H$84,0),IF(CW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CW417=1,CX417=0),CX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CX$417=1,'Funding Plan'!$H$84,0),IF(CX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CX417=1,CY417=0),CY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CY$417=1,'Funding Plan'!$H$84,0),IF(CY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CY417=1,CZ417=0),CZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(CZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-CZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(CZ$417=1,'Funding Plan'!$H$84,0),IF(CZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ417=1,DA417=0),DA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DA$417=1,'Funding Plan'!$H$84,0),IF(DA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DA417=1,DB417=0),DB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DB$417=1,'Funding Plan'!$H$84,0),IF(DB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DB417=1,DC417=0),DC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DC$417=1,'Funding Plan'!$H$84,0),IF(DC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DC417=1,DD417=0),DD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DD$417=1,'Funding Plan'!$H$84,0),IF(DD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DD417=1,DE417=0),DE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DE$417=1,'Funding Plan'!$H$84,0),IF(DE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DE417=1,DF417=0),DF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DF$417=1,'Funding Plan'!$H$84,0),IF(DF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DF417=1,DG417=0),DG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DG$417=1,'Funding Plan'!$H$84,0),IF(DG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DG417=1,DH417=0),DH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DH$417=1,'Funding Plan'!$H$84,0),IF(DH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DH417=1,DI417=0),DI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DI$417=1,'Funding Plan'!$H$84,0),IF(DI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DI417=1,DJ417=0),DJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DJ$417=1,'Funding Plan'!$H$84,0),IF(DJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ417=1,DK417=0),DK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DK$417=1,'Funding Plan'!$H$84,0),IF(DK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DK417=1,DL417=0),DL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DL$417=1,'Funding Plan'!$H$84,0),IF(DL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DL417=1,DM417=0),DM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DM$417=1,'Funding Plan'!$H$84,0),IF(DM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DM417=1,DN417=0),DN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DN$417=1,'Funding Plan'!$H$84,0),IF(DN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DN417=1,DO417=0),DO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DO$417=1,'Funding Plan'!$H$84,0),IF(DO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DO417=1,DP417=0),DP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DP$417=1,'Funding Plan'!$H$84,0),IF(DP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DP417=1,DQ417=0),DQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DQ$417=1,'Funding Plan'!$H$84,0),IF(DQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ417=1,DR417=0),DR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DR$417=1,'Funding Plan'!$H$84,0),IF(DR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DR417=1,DS417=0),DS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DS$417=1,'Funding Plan'!$H$84,0),IF(DS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DS417=1,DT417=0),DT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DT$417=1,'Funding Plan'!$H$84,0),IF(DT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DT417=1,DU417=0),DU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DU$417=1,'Funding Plan'!$H$84,0),IF(DU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DU417=1,DV417=0),DV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DV$417=1,'Funding Plan'!$H$84,0),IF(DV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DV417=1,DW417=0),DW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DW$417=1,'Funding Plan'!$H$84,0),IF(DW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DW417=1,DX417=0),DX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DX$417=1,'Funding Plan'!$H$84,0),IF(DX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DX417=1,DY417=0),DY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DY$417=1,'Funding Plan'!$H$84,0),IF(DY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DY417=1,DZ417=0),DZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(DZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-DZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(DZ$417=1,'Funding Plan'!$H$84,0),IF(DZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ417=1,EA417=0),EA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EA$417=1,'Funding Plan'!$H$84,0),IF(EA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EA417=1,EB417=0),EB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EB$417=1,'Funding Plan'!$H$84,0),IF(EB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EB417=1,EC417=0),EC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EC$417=1,'Funding Plan'!$H$84,0),IF(EC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EC417=1,ED417=0),ED419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ED$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ED$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ED$417=1,'Funding Plan'!$H$84,0),IF(ED$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ED417=1,EE417=0),EE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EE$417=1,'Funding Plan'!$H$84,0),IF(EE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EE417=1,EF417=0),EF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EF$417=1,'Funding Plan'!$H$84,0),IF(EF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EF417=1,EG417=0),EG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EG$417=1,'Funding Plan'!$H$84,0),IF(EG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EG417=1,EH417=0),EH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EH$417=1,'Funding Plan'!$H$84,0),IF(EH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EH417=1,EI417=0),EI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EI$417=1,'Funding Plan'!$H$84,0),IF(EI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EI417=1,EJ417=0),EJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EJ$417=1,'Funding Plan'!$H$84,0),IF(EJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ417=1,EK417=0),EK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EK$417=1,'Funding Plan'!$H$84,0),IF(EK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EK417=1,EL417=0),EL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EL$417=1,'Funding Plan'!$H$84,0),IF(EL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EL417=1,EM417=0),EM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EM$417=1,'Funding Plan'!$H$84,0),IF(EM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EM417=1,EN417=0),EN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EN$417=1,'Funding Plan'!$H$84,0),IF(EN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EN417=1,EO417=0),EO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EO$417=1,'Funding Plan'!$H$84,0),IF(EO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EO417=1,EP417=0),EP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EP$417=1,'Funding Plan'!$H$84,0),IF(EP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EP417=1,EQ417=0),EQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EQ$417=1,'Funding Plan'!$H$84,0),IF(EQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ417=1,ER417=0),ER419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ER$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ER$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ER$417=1,'Funding Plan'!$H$84,0),IF(ER$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ER417=1,ES417=0),ES419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ES$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ES$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ES$417=1,'Funding Plan'!$H$84,0),IF(ES$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ES417=1,ET417=0),ET419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ET$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ET$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ET$417=1,'Funding Plan'!$H$84,0),IF(ET$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ET417=1,EU417=0),EU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EU$417=1,'Funding Plan'!$H$84,0),IF(EU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EU417=1,EV417=0),EV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EV$417=1,'Funding Plan'!$H$84,0),IF(EV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EV417=1,EW417=0),EW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EW$417=1,'Funding Plan'!$H$84,0),IF(EW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EW417=1,EX417=0),EX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EX$417=1,'Funding Plan'!$H$84,0),IF(EX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EX417=1,EY417=0),EY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EY$417=1,'Funding Plan'!$H$84,0),IF(EY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EY417=1,EZ417=0),EZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(EZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-EZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(EZ$417=1,'Funding Plan'!$H$84,0),IF(EZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ417=1,FA417=0),FA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FA$417=1,'Funding Plan'!$H$84,0),IF(FA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FA417=1,FB417=0),FB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FB$417=1,'Funding Plan'!$H$84,0),IF(FB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FB417=1,FC417=0),FC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FC$417=1,'Funding Plan'!$H$84,0),IF(FC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FC417=1,FD417=0),FD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FD$417=1,'Funding Plan'!$H$84,0),IF(FD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FD417=1,FE417=0),FE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FE$417=1,'Funding Plan'!$H$84,0),IF(FE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FE417=1,FF417=0),FF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FF$417=1,'Funding Plan'!$H$84,0),IF(FF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FF417=1,FG417=0),FG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FG$417=1,'Funding Plan'!$H$84,0),IF(FG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FG417=1,FH417=0),FH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FH$417=1,'Funding Plan'!$H$84,0),IF(FH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FH417=1,FI417=0),FI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FI$417=1,'Funding Plan'!$H$84,0),IF(FI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FI417=1,FJ417=0),FJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FJ$417=1,'Funding Plan'!$H$84,0),IF(FJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ417=1,FK417=0),FK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FK$417=1,'Funding Plan'!$H$84,0),IF(FK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FK417=1,FL417=0),FL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FL$417=1,'Funding Plan'!$H$84,0),IF(FL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FL417=1,FM417=0),FM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FM$417=1,'Funding Plan'!$H$84,0),IF(FM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FM417=1,FN417=0),FN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FN$417=1,'Funding Plan'!$H$84,0),IF(FN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FN417=1,FO417=0),FO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FO$417=1,'Funding Plan'!$H$84,0),IF(FO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FO417=1,FP417=0),FP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FP$417=1,'Funding Plan'!$H$84,0),IF(FP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FP417=1,FQ417=0),FQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FQ$417=1,'Funding Plan'!$H$84,0),IF(FQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ417=1,FR417=0),FR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FR$417=1,'Funding Plan'!$H$84,0),IF(FR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FR417=1,FS417=0),FS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FS$417=1,'Funding Plan'!$H$84,0),IF(FS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FS417=1,FT417=0),FT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FT$417=1,'Funding Plan'!$H$84,0),IF(FT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FT417=1,FU417=0),FU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FU$417=1,'Funding Plan'!$H$84,0),IF(FU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FU417=1,FV417=0),FV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FV$417=1,'Funding Plan'!$H$84,0),IF(FV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FV417=1,FW417=0),FW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FW$417=1,'Funding Plan'!$H$84,0),IF(FW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FW417=1,FX417=0),FX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FX$417=1,'Funding Plan'!$H$84,0),IF(FX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FX417=1,FY417=0),FY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FY$417=1,'Funding Plan'!$H$84,0),IF(FY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FY417=1,FZ417=0),FZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(FZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-FZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(FZ$417=1,'Funding Plan'!$H$84,0),IF(FZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ417=1,GA417=0),GA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GA$417=1,'Funding Plan'!$H$84,0),IF(GA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GA417=1,GB417=0),GB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GB$417=1,'Funding Plan'!$H$84,0),IF(GB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GB417=1,GC417=0),GC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GC$417=1,'Funding Plan'!$H$84,0),IF(GC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GC417=1,GD417=0),GD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GD$417=1,'Funding Plan'!$H$84,0),IF(GD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GD417=1,GE417=0),GE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GE$417=1,'Funding Plan'!$H$84,0),IF(GE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GE417=1,GF417=0),GF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GF$417=1,'Funding Plan'!$H$84,0),IF(GF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GF417=1,GG417=0),GG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GG$417=1,'Funding Plan'!$H$84,0),IF(GG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GG417=1,GH417=0),GH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GH$417=1,'Funding Plan'!$H$84,0),IF(GH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GH417=1,GI417=0),GI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GI$417=1,'Funding Plan'!$H$84,0),IF(GI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GI417=1,GJ417=0),GJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GJ$417=1,'Funding Plan'!$H$84,0),IF(GJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ417=1,GK417=0),GK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GK$417=1,'Funding Plan'!$H$84,0),IF(GK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GK417=1,GL417=0),GL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GL$417=1,'Funding Plan'!$H$84,0),IF(GL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GL417=1,GM417=0),GM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GM$417=1,'Funding Plan'!$H$84,0),IF(GM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GM417=1,GN417=0),GN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GN$417=1,'Funding Plan'!$H$84,0),IF(GN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GN417=1,GO417=0),GO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GO$417=1,'Funding Plan'!$H$84,0),IF(GO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GO417=1,GP417=0),GP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GP$417=1,'Funding Plan'!$H$84,0),IF(GP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GP417=1,GQ417=0),GQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GQ$417=1,'Funding Plan'!$H$84,0),IF(GQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ417=1,GR417=0),GR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GR$417=1,'Funding Plan'!$H$84,0),IF(GR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GR417=1,GS417=0),GS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GS$417=1,'Funding Plan'!$H$84,0),IF(GS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GS417=1,GT417=0),GT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GT$417=1,'Funding Plan'!$H$84,0),IF(GT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GT417=1,GU417=0),GU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GU$417=1,'Funding Plan'!$H$84,0),IF(GU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GU417=1,GV417=0),GV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GV$417=1,'Funding Plan'!$H$84,0),IF(GV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GV417=1,GW417=0),GW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GW$417=1,'Funding Plan'!$H$84,0),IF(GW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GW417=1,GX417=0),GX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GX$417=1,'Funding Plan'!$H$84,0),IF(GX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GX417=1,GY417=0),GY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GY$417=1,'Funding Plan'!$H$84,0),IF(GY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GY417=1,GZ417=0),GZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(GZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-GZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(GZ$417=1,'Funding Plan'!$H$84,0),IF(GZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ417=1,HA417=0),HA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HA$417=1,'Funding Plan'!$H$84,0),IF(HA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HA417=1,HB417=0),HB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HB$417=1,'Funding Plan'!$H$84,0),IF(HB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HB417=1,HC417=0),HC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HC$417=1,'Funding Plan'!$H$84,0),IF(HC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HC417=1,HD417=0),HD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HD$417=1,'Funding Plan'!$H$84,0),IF(HD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HD417=1,HE417=0),HE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HE$417=1,'Funding Plan'!$H$84,0),IF(HE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HE417=1,HF417=0),HF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HF$417=1,'Funding Plan'!$H$84,0),IF(HF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HF417=1,HG417=0),HG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HG$417=1,'Funding Plan'!$H$84,0),IF(HG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HG417=1,HH417=0),HH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HH$417=1,'Funding Plan'!$H$84,0),IF(HH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HH417=1,HI417=0),HI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HI$417=1,'Funding Plan'!$H$84,0),IF(HI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HI417=1,HJ417=0),HJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HJ$417=1,'Funding Plan'!$H$84,0),IF(HJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ417=1,HK417=0),HK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HK$417=1,'Funding Plan'!$H$84,0),IF(HK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HK417=1,HL417=0),HL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HL$417=1,'Funding Plan'!$H$84,0),IF(HL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HL417=1,HM417=0),HM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HM$417=1,'Funding Plan'!$H$84,0),IF(HM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HM417=1,HN417=0),HN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HN$417=1,'Funding Plan'!$H$84,0),IF(HN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HN417=1,HO417=0),HO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HO$417=1,'Funding Plan'!$H$84,0),IF(HO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HO417=1,HP417=0),HP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HP$417=1,'Funding Plan'!$H$84,0),IF(HP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HP417=1,HQ417=0),HQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HQ$417=1,'Funding Plan'!$H$84,0),IF(HQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ417=1,HR417=0),HR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HR$417=1,'Funding Plan'!$H$84,0),IF(HR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HR417=1,HS417=0),HS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HS$417=1,'Funding Plan'!$H$84,0),IF(HS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HS417=1,HT417=0),HT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HT$417=1,'Funding Plan'!$H$84,0),IF(HT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HT417=1,HU417=0),HU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HU$417=1,'Funding Plan'!$H$84,0),IF(HU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HU417=1,HV417=0),HV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HV$417=1,'Funding Plan'!$H$84,0),IF(HV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HV417=1,HW417=0),HW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HW$417=1,'Funding Plan'!$H$84,0),IF(HW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HW417=1,HX417=0),HX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HX$417=1,'Funding Plan'!$H$84,0),IF(HX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HX417=1,HY417=0),HY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HY$417=1,'Funding Plan'!$H$84,0),IF(HY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HY417=1,HZ417=0),HZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(HZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-HZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(HZ$417=1,'Funding Plan'!$H$84,0),IF(HZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ417=1,IA417=0),IA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IA$417=1,'Funding Plan'!$H$84,0),IF(IA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IA417=1,IB417=0),IB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IB$417=1,'Funding Plan'!$H$84,0),IF(IB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IB417=1,IC417=0),IC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IC$417=1,'Funding Plan'!$H$84,0),IF(IC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IC417=1,ID417=0),ID419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ID$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ID$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ID$417=1,'Funding Plan'!$H$84,0),IF(ID$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ID417=1,IE417=0),IE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IE$417=1,'Funding Plan'!$H$84,0),IF(IE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IE417=1,IF417=0),IF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IF$417=1,'Funding Plan'!$H$84,0),IF(IF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IF417=1,IG417=0),IG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IG$417=1,'Funding Plan'!$H$84,0),IF(IG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IG417=1,IH417=0),IH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IH$417=1,'Funding Plan'!$H$84,0),IF(IH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IH417=1,II417=0),II419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(II$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-II$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(II$417=1,'Funding Plan'!$H$84,0),IF(II$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(II417=1,IJ417=0),IJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IJ$417=1,'Funding Plan'!$H$84,0),IF(IJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ417=1,IK417=0),IK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IK$417=1,'Funding Plan'!$H$84,0),IF(IK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IK417=1,IL417=0),IL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IL$417=1,'Funding Plan'!$H$84,0),IF(IL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IL417=1,IM417=0),IM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IM$417=1,'Funding Plan'!$H$84,0),IF(IM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IM417=1,IN417=0),IN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IN$417=1,'Funding Plan'!$H$84,0),IF(IN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IN417=1,IO417=0),IO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IO$417=1,'Funding Plan'!$H$84,0),IF(IO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IO417=1,IP417=0),IP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IP$417=1,'Funding Plan'!$H$84,0),IF(IP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IP417=1,IQ417=0),IQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IQ$417=1,'Funding Plan'!$H$84,0),IF(IQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ417=1,IR417=0),IR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IR$417=1,'Funding Plan'!$H$84,0),IF(IR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IR417=1,IS417=0),IS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IS$417=1,'Funding Plan'!$H$84,0),IF(IS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IS417=1,IT417=0),IT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IT$417=1,'Funding Plan'!$H$84,0),IF(IT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IT417=1,IU417=0),IU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IU$417=1,'Funding Plan'!$H$84,0),IF(IU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IU417=1,IV417=0),IV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IV$417=1,'Funding Plan'!$H$84,0),IF(IV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IV417=1,IW417=0),IW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IW$417=1,'Funding Plan'!$H$84,0),IF(IW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IW417=1,IX417=0),IX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IX$417=1,'Funding Plan'!$H$84,0),IF(IX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IX417=1,IY417=0),IY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IY$417=1,'Funding Plan'!$H$84,0),IF(IY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IY417=1,IZ417=0),IZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(IZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-IZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(IZ$417=1,'Funding Plan'!$H$84,0),IF(IZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ417=1,JA417=0),JA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JA$417=1,'Funding Plan'!$H$84,0),IF(JA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JA417=1,JB417=0),JB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JB$417=1,'Funding Plan'!$H$84,0),IF(JB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JB417=1,JC417=0),JC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JC$417=1,'Funding Plan'!$H$84,0),IF(JC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JC417=1,JD417=0),JD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JD$417=1,'Funding Plan'!$H$84,0),IF(JD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JD417=1,JE417=0),JE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JE$417=1,'Funding Plan'!$H$84,0),IF(JE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JE417=1,JF417=0),JF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JF$417=1,'Funding Plan'!$H$84,0),IF(JF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JF417=1,JG417=0),JG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JG$417=1,'Funding Plan'!$H$84,0),IF(JG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JG417=1,JH417=0),JH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JH$417=1,'Funding Plan'!$H$84,0),IF(JH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JH417=1,JI417=0),JI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JI$417=1,'Funding Plan'!$H$84,0),IF(JI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JI417=1,JJ417=0),JJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JJ$417=1,'Funding Plan'!$H$84,0),IF(JJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ417=1,JK417=0),JK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JK$417=1,'Funding Plan'!$H$84,0),IF(JK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JK417=1,JL417=0),JL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JL$417=1,'Funding Plan'!$H$84,0),IF(JL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JL417=1,JM417=0),JM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JM$417=1,'Funding Plan'!$H$84,0),IF(JM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JM417=1,JN417=0),JN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JN$417=1,'Funding Plan'!$H$84,0),IF(JN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JN417=1,JO417=0),JO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JO$417=1,'Funding Plan'!$H$84,0),IF(JO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JO417=1,JP417=0),JP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JP$417=1,'Funding Plan'!$H$84,0),IF(JP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JP417=1,JQ417=0),JQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JQ$417=1,'Funding Plan'!$H$84,0),IF(JQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ417=1,JR417=0),JR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JR$417=1,'Funding Plan'!$H$84,0),IF(JR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JR417=1,JS417=0),JS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JS$417=1,'Funding Plan'!$H$84,0),IF(JS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JS417=1,JT417=0),JT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JT$417=1,'Funding Plan'!$H$84,0),IF(JT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JT417=1,JU417=0),JU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JU$417=1,'Funding Plan'!$H$84,0),IF(JU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JU417=1,JV417=0),JV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JV$417=1,'Funding Plan'!$H$84,0),IF(JV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JV417=1,JW417=0),JW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JW$417=1,'Funding Plan'!$H$84,0),IF(JW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JW417=1,JX417=0),JX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JX$417=1,'Funding Plan'!$H$84,0),IF(JX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JX417=1,JY417=0),JY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JY$417=1,'Funding Plan'!$H$84,0),IF(JY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JY417=1,JZ417=0),JZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(JZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-JZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(JZ$417=1,'Funding Plan'!$H$84,0),IF(JZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ417=1,KA417=0),KA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KA$417=1,'Funding Plan'!$H$84,0),IF(KA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KA417=1,KB417=0),KB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KB$417=1,'Funding Plan'!$H$84,0),IF(KB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KB417=1,KC417=0),KC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KC$417=1,'Funding Plan'!$H$84,0),IF(KC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KC417=1,KD417=0),KD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KD$417=1,'Funding Plan'!$H$84,0),IF(KD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KD417=1,KE417=0),KE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KE$417=1,'Funding Plan'!$H$84,0),IF(KE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KE417=1,KF417=0),KF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KF$417=1,'Funding Plan'!$H$84,0),IF(KF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KF417=1,KG417=0),KG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KG$417=1,'Funding Plan'!$H$84,0),IF(KG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KG417=1,KH417=0),KH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KH$417=1,'Funding Plan'!$H$84,0),IF(KH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KH417=1,KI417=0),KI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KI$417=1,'Funding Plan'!$H$84,0),IF(KI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KI417=1,KJ417=0),KJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KJ$417=1,'Funding Plan'!$H$84,0),IF(KJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ417=1,KK417=0),KK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KK$417=1,'Funding Plan'!$H$84,0),IF(KK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KK417=1,KL417=0),KL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KL$417=1,'Funding Plan'!$H$84,0),IF(KL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KL417=1,KM417=0),KM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KM$417=1,'Funding Plan'!$H$84,0),IF(KM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KM417=1,KN417=0),KN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KN$417=1,'Funding Plan'!$H$84,0),IF(KN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KN417=1,KO417=0),KO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KO$417=1,'Funding Plan'!$H$84,0),IF(KO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KO417=1,KP417=0),KP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KP$417=1,'Funding Plan'!$H$84,0),IF(KP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KP417=1,KQ417=0),KQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KQ$417=1,'Funding Plan'!$H$84,0),IF(KQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ417=1,KR417=0),KR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KR$417=1,'Funding Plan'!$H$84,0),IF(KR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KR417=1,KS417=0),KS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KS$417=1,'Funding Plan'!$H$84,0),IF(KS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KS417=1,KT417=0),KT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KT$417=1,'Funding Plan'!$H$84,0),IF(KT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KT417=1,KU417=0),KU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KU$417=1,'Funding Plan'!$H$84,0),IF(KU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KU417=1,KV417=0),KV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KV$417=1,'Funding Plan'!$H$84,0),IF(KV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KV417=1,KW417=0),KW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KW$417=1,'Funding Plan'!$H$84,0),IF(KW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KW417=1,KX417=0),KX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KX$417=1,'Funding Plan'!$H$84,0),IF(KX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KX417=1,KY417=0),KY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KY$417=1,'Funding Plan'!$H$84,0),IF(KY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KY417=1,KZ417=0),KZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(KZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-KZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(KZ$417=1,'Funding Plan'!$H$84,0),IF(KZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ417=1,LA417=0),LA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LA$417=1,'Funding Plan'!$H$84,0),IF(LA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LA417=1,LB417=0),LB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LB$417=1,'Funding Plan'!$H$84,0),IF(LB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LB417=1,LC417=0),LC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LC$417=1,'Funding Plan'!$H$84,0),IF(LC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LC417=1,LD417=0),LD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LD$417=1,'Funding Plan'!$H$84,0),IF(LD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LD417=1,LE417=0),LE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LE$417=1,'Funding Plan'!$H$84,0),IF(LE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LE417=1,LF417=0),LF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LF$417=1,'Funding Plan'!$H$84,0),IF(LF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LF417=1,LG417=0),LG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LG$417=1,'Funding Plan'!$H$84,0),IF(LG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LG417=1,LH417=0),LH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LH$417=1,'Funding Plan'!$H$84,0),IF(LH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LH417=1,LI417=0),LI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LI$417=1,'Funding Plan'!$H$84,0),IF(LI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LI417=1,LJ417=0),LJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LJ$417=1,'Funding Plan'!$H$84,0),IF(LJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ417=1,LK417=0),LK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LK$417=1,'Funding Plan'!$H$84,0),IF(LK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LK417=1,LL417=0),LL419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LL$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LL$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LL$417=1,'Funding Plan'!$H$84,0),IF(LL$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LL417=1,LM417=0),LM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LM$417=1,'Funding Plan'!$H$84,0),IF(LM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LM417=1,LN417=0),LN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LN$417=1,'Funding Plan'!$H$84,0),IF(LN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LN417=1,LO417=0),LO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LO$417=1,'Funding Plan'!$H$84,0),IF(LO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LO417=1,LP417=0),LP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LP$417=1,'Funding Plan'!$H$84,0),IF(LP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LP417=1,LQ417=0),LQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LQ$417=1,'Funding Plan'!$H$84,0),IF(LQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ417=1,LR417=0),LR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LR$417=1,'Funding Plan'!$H$84,0),IF(LR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LR417=1,LS417=0),LS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LS$417=1,'Funding Plan'!$H$84,0),IF(LS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LS417=1,LT417=0),LT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LT$417=1,'Funding Plan'!$H$84,0),IF(LT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LT417=1,LU417=0),LU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LU$417=1,'Funding Plan'!$H$84,0),IF(LU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LU417=1,LV417=0),LV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LV$417=1,'Funding Plan'!$H$84,0),IF(LV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LV417=1,LW417=0),LW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LW$417=1,'Funding Plan'!$H$84,0),IF(LW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LW417=1,LX417=0),LX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LX$417=1,'Funding Plan'!$H$84,0),IF(LX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LX417=1,LY417=0),LY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LY$417=1,'Funding Plan'!$H$84,0),IF(LY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LY417=1,LZ417=0),LZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(LZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-LZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(LZ$417=1,'Funding Plan'!$H$84,0),IF(LZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ417=1,MA417=0),MA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MA$417=1,'Funding Plan'!$H$84,0),IF(MA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MA417=1,MB417=0),MB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MB$417=1,'Funding Plan'!$H$84,0),IF(MB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MB417=1,MC417=0),MC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MC$417=1,'Funding Plan'!$H$84,0),IF(MC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MC417=1,MD417=0),MD419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MD$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MD$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MD$417=1,'Funding Plan'!$H$84,0),IF(MD$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MD417=1,ME417=0),ME419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ME$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ME$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ME$417=1,'Funding Plan'!$H$84,0),IF(ME$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ME417=1,MF417=0),MF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MF$417=1,'Funding Plan'!$H$84,0),IF(MF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MF417=1,MG417=0),MG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MG$417=1,'Funding Plan'!$H$84,0),IF(MG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MG417=1,MH417=0),MH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MH$417=1,'Funding Plan'!$H$84,0),IF(MH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MH417=1,MI417=0),MI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MI$417=1,'Funding Plan'!$H$84,0),IF(MI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MI417=1,MJ417=0),MJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MJ$417=1,'Funding Plan'!$H$84,0),IF(MJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ417=1,MK417=0),MK419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MK$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MK$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MK$417=1,'Funding Plan'!$H$84,0),IF(MK$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MK417=1,ML417=0),ML419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ML$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ML$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ML$417=1,'Funding Plan'!$H$84,0),IF(ML$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ML417=1,MM417=0),MM419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MM$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MM$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MM$417=1,'Funding Plan'!$H$84,0),IF(MM$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MM417=1,MN417=0),MN419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MN$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MN$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MN$417=1,'Funding Plan'!$H$84,0),IF(MN$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MN417=1,MO417=0),MO419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MO$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MO$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MO$417=1,'Funding Plan'!$H$84,0),IF(MO$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MO417=1,MP417=0),MP419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MP$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MP$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MP$417=1,'Funding Plan'!$H$84,0),IF(MP$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MP417=1,MQ417=0),MQ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MQ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MQ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MQ$417=1,'Funding Plan'!$H$84,0),IF(MQ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ417=1,MR417=0),MR419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MR$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MR$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MR$417=1,'Funding Plan'!$H$84,0),IF(MR$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MR417=1,MS417=0),MS419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MS$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MS$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MS$417=1,'Funding Plan'!$H$84,0),IF(MS$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MS417=1,MT417=0),MT419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MT$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MT$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MT$417=1,'Funding Plan'!$H$84,0),IF(MT$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MT417=1,MU417=0),MU419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MU$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MU$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MU$417=1,'Funding Plan'!$H$84,0),IF(MU$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MU417=1,MV417=0),MV419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MV$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MV$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MV$417=1,'Funding Plan'!$H$84,0),IF(MV$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MV417=1,MW417=0),MW419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MW$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MW$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MW$417=1,'Funding Plan'!$H$84,0),IF(MW$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MW417=1,MX417=0),MX419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MX$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MX$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MX$417=1,'Funding Plan'!$H$84,0),IF(MX$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MX417=1,MY417=0),MY419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MY$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MY$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MY$417=1,'Funding Plan'!$H$84,0),IF(MY$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MY417=1,MZ417=0),MZ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(MZ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-MZ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(MZ$417=1,'Funding Plan'!$H$84,0),IF(MZ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ417=1,NA417=0),NA419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NA$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NA$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NA$417=1,'Funding Plan'!$H$84,0),IF(NA$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NA417=1,NB417=0),NB419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NB$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NB$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NB$417=1,'Funding Plan'!$H$84,0),IF(NB$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NB417=1,NC417=0),NC419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NC$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NC$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NC$417=1,'Funding Plan'!$H$84,0),IF(NC$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NC417=1,ND417=0),ND419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(ND$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-ND$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(ND$417=1,'Funding Plan'!$H$84,0),IF(ND$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(ND417=1,NE417=0),NE419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NE$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NE$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NE$417=1,'Funding Plan'!$H$84,0),IF(NE$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NE417=1,NF417=0),NF419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NF$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NF$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NF$417=1,'Funding Plan'!$H$84,0),IF(NF$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NF417=1,NG417=0),NG419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NG$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NG$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NG$417=1,'Funding Plan'!$H$84,0),IF(NG$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NG417=1,NH417=0),NH419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NH$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NH$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NH$417=1,'Funding Plan'!$H$84,0),IF(NH$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NH417=1,NI417=0),NI419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NI$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NI$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NI$417=1,'Funding Plan'!$H$84,0),IF(NI$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0},{"$f":"-IF(AND(NI417=1,NJ417=0),NJ419,IF('Funding Plan'!$H$22=\"Equal Payment\",IF(NJ$417>0,-PPMT('Funding Plan'!$H$87/12,'Funding Plan'!$H$29-NJ$417+1,'Funding Plan'!$H$29,'Funding Plan'!$H$84),0),IF('Funding Plan'!$H$22=\"Municipal Bond\",IF(NJ$417=1,'Funding Plan'!$H$84,0),IF(NJ$417>0,IF('Funding Plan'!$H$29>0,'Funding Plan'!$H$84/'Funding Plan'!$H$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C419+C422","v":0},{"$f":"+D419+D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP419+BP422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB419+EB422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN419+GN422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ419+IZ422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL419+LL422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(D415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(E415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(F415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(G415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(H415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(I415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(J415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(K415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(L415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(M415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(N415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(O415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(P415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(Q415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(R415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(S415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(T415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(U415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(V415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(W415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(X415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(Y415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(Z415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(AZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(BZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(CZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(DZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ED415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ER415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ES415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ET415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(EZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(FZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(GZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(HZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ID415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(II415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(IZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(JZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(KZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LL415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(LZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MD415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ME415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MK415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ML415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MM415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MN415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MO415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MP415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MQ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MR415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MS415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MT415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MU415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MV415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MW415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MX415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MY415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(MZ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NA415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NB415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NC415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(ND415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NE415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NF415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NG415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NH415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NI415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0},{"$f":"IF(NJ415>0,'Funding Plan'!$H$84*'Funding Plan'!$H$26,0)","v":0}]
[]
["Borrowed Funds #7","I"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!C351,IF('Funding Plan'!$I$25='Funding Schedule'!C352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!D351,IF('Funding Plan'!$I$25='Funding Schedule'!D352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!E351,IF('Funding Plan'!$I$25='Funding Schedule'!E352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!F351,IF('Funding Plan'!$I$25='Funding Schedule'!F352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!G351,IF('Funding Plan'!$I$25='Funding Schedule'!G352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!H351,IF('Funding Plan'!$I$25='Funding Schedule'!H352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!I351,IF('Funding Plan'!$I$25='Funding Schedule'!I352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!J351,IF('Funding Plan'!$I$25='Funding Schedule'!J352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!K351,IF('Funding Plan'!$I$25='Funding Schedule'!K352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!L351,IF('Funding Plan'!$I$25='Funding Schedule'!L352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!M351,IF('Funding Plan'!$I$25='Funding Schedule'!M352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!N351,IF('Funding Plan'!$I$25='Funding Schedule'!N352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!O351,IF('Funding Plan'!$I$25='Funding Schedule'!O352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!P351,IF('Funding Plan'!$I$25='Funding Schedule'!P352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!Q351,IF('Funding Plan'!$I$25='Funding Schedule'!Q352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!R351,IF('Funding Plan'!$I$25='Funding Schedule'!R352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!S351,IF('Funding Plan'!$I$25='Funding Schedule'!S352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!T351,IF('Funding Plan'!$I$25='Funding Schedule'!T352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!U351,IF('Funding Plan'!$I$25='Funding Schedule'!U352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!V351,IF('Funding Plan'!$I$25='Funding Schedule'!V352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!W351,IF('Funding Plan'!$I$25='Funding Schedule'!W352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!X351,IF('Funding Plan'!$I$25='Funding Schedule'!X352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!Y351,IF('Funding Plan'!$I$25='Funding Schedule'!Y352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!Z351,IF('Funding Plan'!$I$25='Funding Schedule'!Z352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AA351,IF('Funding Plan'!$I$25='Funding Schedule'!AA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AB351,IF('Funding Plan'!$I$25='Funding Schedule'!AB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AC351,IF('Funding Plan'!$I$25='Funding Schedule'!AC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AD351,IF('Funding Plan'!$I$25='Funding Schedule'!AD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AE351,IF('Funding Plan'!$I$25='Funding Schedule'!AE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AF351,IF('Funding Plan'!$I$25='Funding Schedule'!AF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AG351,IF('Funding Plan'!$I$25='Funding Schedule'!AG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AH351,IF('Funding Plan'!$I$25='Funding Schedule'!AH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AI351,IF('Funding Plan'!$I$25='Funding Schedule'!AI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AJ351,IF('Funding Plan'!$I$25='Funding Schedule'!AJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AK351,IF('Funding Plan'!$I$25='Funding Schedule'!AK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AL351,IF('Funding Plan'!$I$25='Funding Schedule'!AL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AM351,IF('Funding Plan'!$I$25='Funding Schedule'!AM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AN351,IF('Funding Plan'!$I$25='Funding Schedule'!AN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AO351,IF('Funding Plan'!$I$25='Funding Schedule'!AO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AP351,IF('Funding Plan'!$I$25='Funding Schedule'!AP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AQ351,IF('Funding Plan'!$I$25='Funding Schedule'!AQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AR351,IF('Funding Plan'!$I$25='Funding Schedule'!AR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AS351,IF('Funding Plan'!$I$25='Funding Schedule'!AS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AT351,IF('Funding Plan'!$I$25='Funding Schedule'!AT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AU351,IF('Funding Plan'!$I$25='Funding Schedule'!AU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AV351,IF('Funding Plan'!$I$25='Funding Schedule'!AV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AW351,IF('Funding Plan'!$I$25='Funding Schedule'!AW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AX351,IF('Funding Plan'!$I$25='Funding Schedule'!AX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AY351,IF('Funding Plan'!$I$25='Funding Schedule'!AY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!AZ351,IF('Funding Plan'!$I$25='Funding Schedule'!AZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BA351,IF('Funding Plan'!$I$25='Funding Schedule'!BA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BB351,IF('Funding Plan'!$I$25='Funding Schedule'!BB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BC351,IF('Funding Plan'!$I$25='Funding Schedule'!BC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BD351,IF('Funding Plan'!$I$25='Funding Schedule'!BD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BE351,IF('Funding Plan'!$I$25='Funding Schedule'!BE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BF351,IF('Funding Plan'!$I$25='Funding Schedule'!BF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BG351,IF('Funding Plan'!$I$25='Funding Schedule'!BG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BH351,IF('Funding Plan'!$I$25='Funding Schedule'!BH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BI351,IF('Funding Plan'!$I$25='Funding Schedule'!BI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BJ351,IF('Funding Plan'!$I$25='Funding Schedule'!BJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BK351,IF('Funding Plan'!$I$25='Funding Schedule'!BK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BL351,IF('Funding Plan'!$I$25='Funding Schedule'!BL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BM351,IF('Funding Plan'!$I$25='Funding Schedule'!BM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BN351,IF('Funding Plan'!$I$25='Funding Schedule'!BN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BO351,IF('Funding Plan'!$I$25='Funding Schedule'!BO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BP351,IF('Funding Plan'!$I$25='Funding Schedule'!BP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BQ351,IF('Funding Plan'!$I$25='Funding Schedule'!BQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BR351,IF('Funding Plan'!$I$25='Funding Schedule'!BR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BS351,IF('Funding Plan'!$I$25='Funding Schedule'!BS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BT351,IF('Funding Plan'!$I$25='Funding Schedule'!BT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BU351,IF('Funding Plan'!$I$25='Funding Schedule'!BU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BV351,IF('Funding Plan'!$I$25='Funding Schedule'!BV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BW351,IF('Funding Plan'!$I$25='Funding Schedule'!BW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BX351,IF('Funding Plan'!$I$25='Funding Schedule'!BX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BY351,IF('Funding Plan'!$I$25='Funding Schedule'!BY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!BZ351,IF('Funding Plan'!$I$25='Funding Schedule'!BZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CA351,IF('Funding Plan'!$I$25='Funding Schedule'!CA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CB351,IF('Funding Plan'!$I$25='Funding Schedule'!CB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CC351,IF('Funding Plan'!$I$25='Funding Schedule'!CC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CD351,IF('Funding Plan'!$I$25='Funding Schedule'!CD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CE351,IF('Funding Plan'!$I$25='Funding Schedule'!CE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CF351,IF('Funding Plan'!$I$25='Funding Schedule'!CF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CG351,IF('Funding Plan'!$I$25='Funding Schedule'!CG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CH351,IF('Funding Plan'!$I$25='Funding Schedule'!CH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CI351,IF('Funding Plan'!$I$25='Funding Schedule'!CI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CJ351,IF('Funding Plan'!$I$25='Funding Schedule'!CJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CK351,IF('Funding Plan'!$I$25='Funding Schedule'!CK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CL351,IF('Funding Plan'!$I$25='Funding Schedule'!CL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CM351,IF('Funding Plan'!$I$25='Funding Schedule'!CM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CN351,IF('Funding Plan'!$I$25='Funding Schedule'!CN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CO351,IF('Funding Plan'!$I$25='Funding Schedule'!CO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CP351,IF('Funding Plan'!$I$25='Funding Schedule'!CP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CQ351,IF('Funding Plan'!$I$25='Funding Schedule'!CQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CR351,IF('Funding Plan'!$I$25='Funding Schedule'!CR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CS351,IF('Funding Plan'!$I$25='Funding Schedule'!CS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CT351,IF('Funding Plan'!$I$25='Funding Schedule'!CT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CU351,IF('Funding Plan'!$I$25='Funding Schedule'!CU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CV351,IF('Funding Plan'!$I$25='Funding Schedule'!CV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CW351,IF('Funding Plan'!$I$25='Funding Schedule'!CW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CX351,IF('Funding Plan'!$I$25='Funding Schedule'!CX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CY351,IF('Funding Plan'!$I$25='Funding Schedule'!CY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!CZ351,IF('Funding Plan'!$I$25='Funding Schedule'!CZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DA351,IF('Funding Plan'!$I$25='Funding Schedule'!DA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DB351,IF('Funding Plan'!$I$25='Funding Schedule'!DB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DC351,IF('Funding Plan'!$I$25='Funding Schedule'!DC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DD351,IF('Funding Plan'!$I$25='Funding Schedule'!DD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DE351,IF('Funding Plan'!$I$25='Funding Schedule'!DE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DF351,IF('Funding Plan'!$I$25='Funding Schedule'!DF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DG351,IF('Funding Plan'!$I$25='Funding Schedule'!DG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DH351,IF('Funding Plan'!$I$25='Funding Schedule'!DH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DI351,IF('Funding Plan'!$I$25='Funding Schedule'!DI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DJ351,IF('Funding Plan'!$I$25='Funding Schedule'!DJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DK351,IF('Funding Plan'!$I$25='Funding Schedule'!DK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DL351,IF('Funding Plan'!$I$25='Funding Schedule'!DL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DM351,IF('Funding Plan'!$I$25='Funding Schedule'!DM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DN351,IF('Funding Plan'!$I$25='Funding Schedule'!DN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DO351,IF('Funding Plan'!$I$25='Funding Schedule'!DO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DP351,IF('Funding Plan'!$I$25='Funding Schedule'!DP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DQ351,IF('Funding Plan'!$I$25='Funding Schedule'!DQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DR351,IF('Funding Plan'!$I$25='Funding Schedule'!DR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DS351,IF('Funding Plan'!$I$25='Funding Schedule'!DS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DT351,IF('Funding Plan'!$I$25='Funding Schedule'!DT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DU351,IF('Funding Plan'!$I$25='Funding Schedule'!DU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DV351,IF('Funding Plan'!$I$25='Funding Schedule'!DV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DW351,IF('Funding Plan'!$I$25='Funding Schedule'!DW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DX351,IF('Funding Plan'!$I$25='Funding Schedule'!DX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DY351,IF('Funding Plan'!$I$25='Funding Schedule'!DY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!DZ351,IF('Funding Plan'!$I$25='Funding Schedule'!DZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EA351,IF('Funding Plan'!$I$25='Funding Schedule'!EA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EB351,IF('Funding Plan'!$I$25='Funding Schedule'!EB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EC351,IF('Funding Plan'!$I$25='Funding Schedule'!EC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ED351,IF('Funding Plan'!$I$25='Funding Schedule'!ED352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EE351,IF('Funding Plan'!$I$25='Funding Schedule'!EE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EF351,IF('Funding Plan'!$I$25='Funding Schedule'!EF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EG351,IF('Funding Plan'!$I$25='Funding Schedule'!EG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EH351,IF('Funding Plan'!$I$25='Funding Schedule'!EH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EI351,IF('Funding Plan'!$I$25='Funding Schedule'!EI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EJ351,IF('Funding Plan'!$I$25='Funding Schedule'!EJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EK351,IF('Funding Plan'!$I$25='Funding Schedule'!EK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EL351,IF('Funding Plan'!$I$25='Funding Schedule'!EL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EM351,IF('Funding Plan'!$I$25='Funding Schedule'!EM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EN351,IF('Funding Plan'!$I$25='Funding Schedule'!EN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EO351,IF('Funding Plan'!$I$25='Funding Schedule'!EO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EP351,IF('Funding Plan'!$I$25='Funding Schedule'!EP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EQ351,IF('Funding Plan'!$I$25='Funding Schedule'!EQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ER351,IF('Funding Plan'!$I$25='Funding Schedule'!ER352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ES351,IF('Funding Plan'!$I$25='Funding Schedule'!ES352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ET351,IF('Funding Plan'!$I$25='Funding Schedule'!ET352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EU351,IF('Funding Plan'!$I$25='Funding Schedule'!EU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EV351,IF('Funding Plan'!$I$25='Funding Schedule'!EV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EW351,IF('Funding Plan'!$I$25='Funding Schedule'!EW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EX351,IF('Funding Plan'!$I$25='Funding Schedule'!EX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EY351,IF('Funding Plan'!$I$25='Funding Schedule'!EY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!EZ351,IF('Funding Plan'!$I$25='Funding Schedule'!EZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FA351,IF('Funding Plan'!$I$25='Funding Schedule'!FA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FB351,IF('Funding Plan'!$I$25='Funding Schedule'!FB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FC351,IF('Funding Plan'!$I$25='Funding Schedule'!FC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FD351,IF('Funding Plan'!$I$25='Funding Schedule'!FD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FE351,IF('Funding Plan'!$I$25='Funding Schedule'!FE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FF351,IF('Funding Plan'!$I$25='Funding Schedule'!FF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FG351,IF('Funding Plan'!$I$25='Funding Schedule'!FG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FH351,IF('Funding Plan'!$I$25='Funding Schedule'!FH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FI351,IF('Funding Plan'!$I$25='Funding Schedule'!FI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FJ351,IF('Funding Plan'!$I$25='Funding Schedule'!FJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FK351,IF('Funding Plan'!$I$25='Funding Schedule'!FK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FL351,IF('Funding Plan'!$I$25='Funding Schedule'!FL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FM351,IF('Funding Plan'!$I$25='Funding Schedule'!FM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FN351,IF('Funding Plan'!$I$25='Funding Schedule'!FN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FO351,IF('Funding Plan'!$I$25='Funding Schedule'!FO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FP351,IF('Funding Plan'!$I$25='Funding Schedule'!FP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FQ351,IF('Funding Plan'!$I$25='Funding Schedule'!FQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FR351,IF('Funding Plan'!$I$25='Funding Schedule'!FR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FS351,IF('Funding Plan'!$I$25='Funding Schedule'!FS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FT351,IF('Funding Plan'!$I$25='Funding Schedule'!FT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FU351,IF('Funding Plan'!$I$25='Funding Schedule'!FU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FV351,IF('Funding Plan'!$I$25='Funding Schedule'!FV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FW351,IF('Funding Plan'!$I$25='Funding Schedule'!FW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FX351,IF('Funding Plan'!$I$25='Funding Schedule'!FX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FY351,IF('Funding Plan'!$I$25='Funding Schedule'!FY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!FZ351,IF('Funding Plan'!$I$25='Funding Schedule'!FZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GA351,IF('Funding Plan'!$I$25='Funding Schedule'!GA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GB351,IF('Funding Plan'!$I$25='Funding Schedule'!GB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GC351,IF('Funding Plan'!$I$25='Funding Schedule'!GC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GD351,IF('Funding Plan'!$I$25='Funding Schedule'!GD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GE351,IF('Funding Plan'!$I$25='Funding Schedule'!GE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GF351,IF('Funding Plan'!$I$25='Funding Schedule'!GF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GG351,IF('Funding Plan'!$I$25='Funding Schedule'!GG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GH351,IF('Funding Plan'!$I$25='Funding Schedule'!GH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GI351,IF('Funding Plan'!$I$25='Funding Schedule'!GI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GJ351,IF('Funding Plan'!$I$25='Funding Schedule'!GJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GK351,IF('Funding Plan'!$I$25='Funding Schedule'!GK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GL351,IF('Funding Plan'!$I$25='Funding Schedule'!GL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GM351,IF('Funding Plan'!$I$25='Funding Schedule'!GM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GN351,IF('Funding Plan'!$I$25='Funding Schedule'!GN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GO351,IF('Funding Plan'!$I$25='Funding Schedule'!GO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GP351,IF('Funding Plan'!$I$25='Funding Schedule'!GP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GQ351,IF('Funding Plan'!$I$25='Funding Schedule'!GQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GR351,IF('Funding Plan'!$I$25='Funding Schedule'!GR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GS351,IF('Funding Plan'!$I$25='Funding Schedule'!GS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GT351,IF('Funding Plan'!$I$25='Funding Schedule'!GT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GU351,IF('Funding Plan'!$I$25='Funding Schedule'!GU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GV351,IF('Funding Plan'!$I$25='Funding Schedule'!GV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GW351,IF('Funding Plan'!$I$25='Funding Schedule'!GW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GX351,IF('Funding Plan'!$I$25='Funding Schedule'!GX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GY351,IF('Funding Plan'!$I$25='Funding Schedule'!GY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!GZ351,IF('Funding Plan'!$I$25='Funding Schedule'!GZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HA351,IF('Funding Plan'!$I$25='Funding Schedule'!HA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HB351,IF('Funding Plan'!$I$25='Funding Schedule'!HB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HC351,IF('Funding Plan'!$I$25='Funding Schedule'!HC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HD351,IF('Funding Plan'!$I$25='Funding Schedule'!HD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HE351,IF('Funding Plan'!$I$25='Funding Schedule'!HE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HF351,IF('Funding Plan'!$I$25='Funding Schedule'!HF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HG351,IF('Funding Plan'!$I$25='Funding Schedule'!HG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HH351,IF('Funding Plan'!$I$25='Funding Schedule'!HH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HI351,IF('Funding Plan'!$I$25='Funding Schedule'!HI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HJ351,IF('Funding Plan'!$I$25='Funding Schedule'!HJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HK351,IF('Funding Plan'!$I$25='Funding Schedule'!HK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HL351,IF('Funding Plan'!$I$25='Funding Schedule'!HL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HM351,IF('Funding Plan'!$I$25='Funding Schedule'!HM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HN351,IF('Funding Plan'!$I$25='Funding Schedule'!HN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HO351,IF('Funding Plan'!$I$25='Funding Schedule'!HO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HP351,IF('Funding Plan'!$I$25='Funding Schedule'!HP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HQ351,IF('Funding Plan'!$I$25='Funding Schedule'!HQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HR351,IF('Funding Plan'!$I$25='Funding Schedule'!HR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HS351,IF('Funding Plan'!$I$25='Funding Schedule'!HS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HT351,IF('Funding Plan'!$I$25='Funding Schedule'!HT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HU351,IF('Funding Plan'!$I$25='Funding Schedule'!HU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HV351,IF('Funding Plan'!$I$25='Funding Schedule'!HV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HW351,IF('Funding Plan'!$I$25='Funding Schedule'!HW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HX351,IF('Funding Plan'!$I$25='Funding Schedule'!HX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HY351,IF('Funding Plan'!$I$25='Funding Schedule'!HY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!HZ351,IF('Funding Plan'!$I$25='Funding Schedule'!HZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IA351,IF('Funding Plan'!$I$25='Funding Schedule'!IA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IB351,IF('Funding Plan'!$I$25='Funding Schedule'!IB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IC351,IF('Funding Plan'!$I$25='Funding Schedule'!IC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ID351,IF('Funding Plan'!$I$25='Funding Schedule'!ID352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IE351,IF('Funding Plan'!$I$25='Funding Schedule'!IE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IF351,IF('Funding Plan'!$I$25='Funding Schedule'!IF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IG351,IF('Funding Plan'!$I$25='Funding Schedule'!IG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IH351,IF('Funding Plan'!$I$25='Funding Schedule'!IH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!II351,IF('Funding Plan'!$I$25='Funding Schedule'!II352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IJ351,IF('Funding Plan'!$I$25='Funding Schedule'!IJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IK351,IF('Funding Plan'!$I$25='Funding Schedule'!IK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IL351,IF('Funding Plan'!$I$25='Funding Schedule'!IL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IM351,IF('Funding Plan'!$I$25='Funding Schedule'!IM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IN351,IF('Funding Plan'!$I$25='Funding Schedule'!IN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IO351,IF('Funding Plan'!$I$25='Funding Schedule'!IO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IP351,IF('Funding Plan'!$I$25='Funding Schedule'!IP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IQ351,IF('Funding Plan'!$I$25='Funding Schedule'!IQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IR351,IF('Funding Plan'!$I$25='Funding Schedule'!IR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IS351,IF('Funding Plan'!$I$25='Funding Schedule'!IS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IT351,IF('Funding Plan'!$I$25='Funding Schedule'!IT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IU351,IF('Funding Plan'!$I$25='Funding Schedule'!IU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IV351,IF('Funding Plan'!$I$25='Funding Schedule'!IV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IW351,IF('Funding Plan'!$I$25='Funding Schedule'!IW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IX351,IF('Funding Plan'!$I$25='Funding Schedule'!IX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IY351,IF('Funding Plan'!$I$25='Funding Schedule'!IY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!IZ351,IF('Funding Plan'!$I$25='Funding Schedule'!IZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JA351,IF('Funding Plan'!$I$25='Funding Schedule'!JA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JB351,IF('Funding Plan'!$I$25='Funding Schedule'!JB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JC351,IF('Funding Plan'!$I$25='Funding Schedule'!JC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JD351,IF('Funding Plan'!$I$25='Funding Schedule'!JD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JE351,IF('Funding Plan'!$I$25='Funding Schedule'!JE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JF351,IF('Funding Plan'!$I$25='Funding Schedule'!JF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JG351,IF('Funding Plan'!$I$25='Funding Schedule'!JG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JH351,IF('Funding Plan'!$I$25='Funding Schedule'!JH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JI351,IF('Funding Plan'!$I$25='Funding Schedule'!JI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JJ351,IF('Funding Plan'!$I$25='Funding Schedule'!JJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JK351,IF('Funding Plan'!$I$25='Funding Schedule'!JK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JL351,IF('Funding Plan'!$I$25='Funding Schedule'!JL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JM351,IF('Funding Plan'!$I$25='Funding Schedule'!JM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JN351,IF('Funding Plan'!$I$25='Funding Schedule'!JN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JO351,IF('Funding Plan'!$I$25='Funding Schedule'!JO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JP351,IF('Funding Plan'!$I$25='Funding Schedule'!JP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JQ351,IF('Funding Plan'!$I$25='Funding Schedule'!JQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JR351,IF('Funding Plan'!$I$25='Funding Schedule'!JR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JS351,IF('Funding Plan'!$I$25='Funding Schedule'!JS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JT351,IF('Funding Plan'!$I$25='Funding Schedule'!JT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JU351,IF('Funding Plan'!$I$25='Funding Schedule'!JU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JV351,IF('Funding Plan'!$I$25='Funding Schedule'!JV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JW351,IF('Funding Plan'!$I$25='Funding Schedule'!JW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JX351,IF('Funding Plan'!$I$25='Funding Schedule'!JX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JY351,IF('Funding Plan'!$I$25='Funding Schedule'!JY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!JZ351,IF('Funding Plan'!$I$25='Funding Schedule'!JZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KA351,IF('Funding Plan'!$I$25='Funding Schedule'!KA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KB351,IF('Funding Plan'!$I$25='Funding Schedule'!KB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KC351,IF('Funding Plan'!$I$25='Funding Schedule'!KC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KD351,IF('Funding Plan'!$I$25='Funding Schedule'!KD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KE351,IF('Funding Plan'!$I$25='Funding Schedule'!KE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KF351,IF('Funding Plan'!$I$25='Funding Schedule'!KF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KG351,IF('Funding Plan'!$I$25='Funding Schedule'!KG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KH351,IF('Funding Plan'!$I$25='Funding Schedule'!KH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KI351,IF('Funding Plan'!$I$25='Funding Schedule'!KI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KJ351,IF('Funding Plan'!$I$25='Funding Schedule'!KJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KK351,IF('Funding Plan'!$I$25='Funding Schedule'!KK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KL351,IF('Funding Plan'!$I$25='Funding Schedule'!KL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KM351,IF('Funding Plan'!$I$25='Funding Schedule'!KM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KN351,IF('Funding Plan'!$I$25='Funding Schedule'!KN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KO351,IF('Funding Plan'!$I$25='Funding Schedule'!KO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KP351,IF('Funding Plan'!$I$25='Funding Schedule'!KP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KQ351,IF('Funding Plan'!$I$25='Funding Schedule'!KQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KR351,IF('Funding Plan'!$I$25='Funding Schedule'!KR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KS351,IF('Funding Plan'!$I$25='Funding Schedule'!KS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KT351,IF('Funding Plan'!$I$25='Funding Schedule'!KT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KU351,IF('Funding Plan'!$I$25='Funding Schedule'!KU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KV351,IF('Funding Plan'!$I$25='Funding Schedule'!KV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KW351,IF('Funding Plan'!$I$25='Funding Schedule'!KW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KX351,IF('Funding Plan'!$I$25='Funding Schedule'!KX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KY351,IF('Funding Plan'!$I$25='Funding Schedule'!KY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!KZ351,IF('Funding Plan'!$I$25='Funding Schedule'!KZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LA351,IF('Funding Plan'!$I$25='Funding Schedule'!LA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LB351,IF('Funding Plan'!$I$25='Funding Schedule'!LB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LC351,IF('Funding Plan'!$I$25='Funding Schedule'!LC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LD351,IF('Funding Plan'!$I$25='Funding Schedule'!LD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LE351,IF('Funding Plan'!$I$25='Funding Schedule'!LE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LF351,IF('Funding Plan'!$I$25='Funding Schedule'!LF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LG351,IF('Funding Plan'!$I$25='Funding Schedule'!LG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LH351,IF('Funding Plan'!$I$25='Funding Schedule'!LH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LI351,IF('Funding Plan'!$I$25='Funding Schedule'!LI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LJ351,IF('Funding Plan'!$I$25='Funding Schedule'!LJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LK351,IF('Funding Plan'!$I$25='Funding Schedule'!LK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LL351,IF('Funding Plan'!$I$25='Funding Schedule'!LL352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LM351,IF('Funding Plan'!$I$25='Funding Schedule'!LM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LN351,IF('Funding Plan'!$I$25='Funding Schedule'!LN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LO351,IF('Funding Plan'!$I$25='Funding Schedule'!LO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LP351,IF('Funding Plan'!$I$25='Funding Schedule'!LP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LQ351,IF('Funding Plan'!$I$25='Funding Schedule'!LQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LR351,IF('Funding Plan'!$I$25='Funding Schedule'!LR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LS351,IF('Funding Plan'!$I$25='Funding Schedule'!LS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LT351,IF('Funding Plan'!$I$25='Funding Schedule'!LT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LU351,IF('Funding Plan'!$I$25='Funding Schedule'!LU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LV351,IF('Funding Plan'!$I$25='Funding Schedule'!LV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LW351,IF('Funding Plan'!$I$25='Funding Schedule'!LW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LX351,IF('Funding Plan'!$I$25='Funding Schedule'!LX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LY351,IF('Funding Plan'!$I$25='Funding Schedule'!LY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!LZ351,IF('Funding Plan'!$I$25='Funding Schedule'!LZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MA351,IF('Funding Plan'!$I$25='Funding Schedule'!MA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MB351,IF('Funding Plan'!$I$25='Funding Schedule'!MB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MC351,IF('Funding Plan'!$I$25='Funding Schedule'!MC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MD351,IF('Funding Plan'!$I$25='Funding Schedule'!MD352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ME351,IF('Funding Plan'!$I$25='Funding Schedule'!ME352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MF351,IF('Funding Plan'!$I$25='Funding Schedule'!MF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MG351,IF('Funding Plan'!$I$25='Funding Schedule'!MG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MH351,IF('Funding Plan'!$I$25='Funding Schedule'!MH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MI351,IF('Funding Plan'!$I$25='Funding Schedule'!MI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MJ351,IF('Funding Plan'!$I$25='Funding Schedule'!MJ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MK351,IF('Funding Plan'!$I$25='Funding Schedule'!MK352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ML351,IF('Funding Plan'!$I$25='Funding Schedule'!ML352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MM351,IF('Funding Plan'!$I$25='Funding Schedule'!MM352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MN351,IF('Funding Plan'!$I$25='Funding Schedule'!MN352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MO351,IF('Funding Plan'!$I$25='Funding Schedule'!MO352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MP351,IF('Funding Plan'!$I$25='Funding Schedule'!MP352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MQ351,IF('Funding Plan'!$I$25='Funding Schedule'!MQ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MR351,IF('Funding Plan'!$I$25='Funding Schedule'!MR352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MS351,IF('Funding Plan'!$I$25='Funding Schedule'!MS352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MT351,IF('Funding Plan'!$I$25='Funding Schedule'!MT352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MU351,IF('Funding Plan'!$I$25='Funding Schedule'!MU352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MV351,IF('Funding Plan'!$I$25='Funding Schedule'!MV352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MW351,IF('Funding Plan'!$I$25='Funding Schedule'!MW352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MX351,IF('Funding Plan'!$I$25='Funding Schedule'!MX352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MY351,IF('Funding Plan'!$I$25='Funding Schedule'!MY352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!MZ351,IF('Funding Plan'!$I$25='Funding Schedule'!MZ352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NA351,IF('Funding Plan'!$I$25='Funding Schedule'!NA352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NB351,IF('Funding Plan'!$I$25='Funding Schedule'!NB352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NC351,IF('Funding Plan'!$I$25='Funding Schedule'!NC352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!ND351,IF('Funding Plan'!$I$25='Funding Schedule'!ND352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NE351,IF('Funding Plan'!$I$25='Funding Schedule'!NE352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NF351,IF('Funding Plan'!$I$25='Funding Schedule'!NF352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NG351,IF('Funding Plan'!$I$25='Funding Schedule'!NG352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NH351,IF('Funding Plan'!$I$25='Funding Schedule'!NH352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NI351,IF('Funding Plan'!$I$25='Funding Schedule'!NI352,'Funding Plan'!$I$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$I$286='Funding Schedule'!NJ351,IF('Funding Plan'!$I$25='Funding Schedule'!NJ352,'Funding Plan'!$I$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(D427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(E427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(F427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(G427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(H427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(I427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(J427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(K427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(L427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(M427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(N427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(O427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(P427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Q427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(R427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(S427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(T427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(U427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(V427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(W427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(X427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Y427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(Z427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(AZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(BZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(CZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(DZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ED427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ER427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ES427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ET427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(EZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(FZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(GZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(HZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ID427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(II427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(IZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(JZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(KZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LL427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(LZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MD427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ME427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MJ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MK427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ML427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MM427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MN427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MO427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MP427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MQ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MR427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MS427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MT427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MU427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MV427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MW427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MX427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MY427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(MZ427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NA427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NB427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NC427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(ND427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NE427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NF427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NG427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NH427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NI427>0,+'Funding Plan'!$I$29,0)","v":0},{"$f":"IF(NJ427>0,+'Funding Plan'!$I$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B429>0,B429-1,IF(B428>0,B428,0))","v":0},{"$f":"IF(C429>0,C429-1,IF(C428>0,C428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO429>0,BO429-1,IF(BO428>0,BO428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA429>0,EA429-1,IF(EA428>0,EA428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM429>0,GM429-1,IF(GM428>0,GM428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY429>0,IY429-1,IF(IY428>0,IY428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK429>0,LK429-1,IF(LK428>0,LK428,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B435>0,B435,C427)","v":0},{"$f":"IF(C435>0,C435,D427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO435>0,BO435,BP427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA435>0,EA435,EB427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM435>0,GM435,GN427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY435>0,IY435,IZ427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK435>0,LK435,LL427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(C$429=1,0,-B431*'Funding Plan'!$I$87/12),-B431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(D$429=1,0,-C431*'Funding Plan'!$I$87/12),-C431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(E$429=1,0,-D431*'Funding Plan'!$I$87/12),-D431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(F$429=1,0,-E431*'Funding Plan'!$I$87/12),-E431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(G$429=1,0,-F431*'Funding Plan'!$I$87/12),-F431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(H$429=1,0,-G431*'Funding Plan'!$I$87/12),-G431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(I$429=1,0,-H431*'Funding Plan'!$I$87/12),-H431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(J$429=1,0,-I431*'Funding Plan'!$I$87/12),-I431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(K$429=1,0,-J431*'Funding Plan'!$I$87/12),-J431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(L$429=1,0,-K431*'Funding Plan'!$I$87/12),-K431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(M$429=1,0,-L431*'Funding Plan'!$I$87/12),-L431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(N$429=1,0,-M431*'Funding Plan'!$I$87/12),-M431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(O$429=1,0,-N431*'Funding Plan'!$I$87/12),-N431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(P$429=1,0,-O431*'Funding Plan'!$I$87/12),-O431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Q$429=1,0,-P431*'Funding Plan'!$I$87/12),-P431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(R$429=1,0,-Q431*'Funding Plan'!$I$87/12),-Q431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(S$429=1,0,-R431*'Funding Plan'!$I$87/12),-R431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(T$429=1,0,-S431*'Funding Plan'!$I$87/12),-S431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(U$429=1,0,-T431*'Funding Plan'!$I$87/12),-T431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(V$429=1,0,-U431*'Funding Plan'!$I$87/12),-U431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(W$429=1,0,-V431*'Funding Plan'!$I$87/12),-V431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(X$429=1,0,-W431*'Funding Plan'!$I$87/12),-W431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Y$429=1,0,-X431*'Funding Plan'!$I$87/12),-X431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Z$429=1,0,-Y431*'Funding Plan'!$I$87/12),-Y431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AA$429=1,0,-Z431*'Funding Plan'!$I$87/12),-Z431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AB$429=1,0,-AA431*'Funding Plan'!$I$87/12),-AA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AC$429=1,0,-AB431*'Funding Plan'!$I$87/12),-AB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AD$429=1,0,-AC431*'Funding Plan'!$I$87/12),-AC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AE$429=1,0,-AD431*'Funding Plan'!$I$87/12),-AD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AF$429=1,0,-AE431*'Funding Plan'!$I$87/12),-AE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AG$429=1,0,-AF431*'Funding Plan'!$I$87/12),-AF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AH$429=1,0,-AG431*'Funding Plan'!$I$87/12),-AG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AI$429=1,0,-AH431*'Funding Plan'!$I$87/12),-AH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AJ$429=1,0,-AI431*'Funding Plan'!$I$87/12),-AI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AK$429=1,0,-AJ431*'Funding Plan'!$I$87/12),-AJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AL$429=1,0,-AK431*'Funding Plan'!$I$87/12),-AK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AM$429=1,0,-AL431*'Funding Plan'!$I$87/12),-AL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AN$429=1,0,-AM431*'Funding Plan'!$I$87/12),-AM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AO$429=1,0,-AN431*'Funding Plan'!$I$87/12),-AN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AP$429=1,0,-AO431*'Funding Plan'!$I$87/12),-AO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AQ$429=1,0,-AP431*'Funding Plan'!$I$87/12),-AP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AR$429=1,0,-AQ431*'Funding Plan'!$I$87/12),-AQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AS$429=1,0,-AR431*'Funding Plan'!$I$87/12),-AR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AT$429=1,0,-AS431*'Funding Plan'!$I$87/12),-AS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AU$429=1,0,-AT431*'Funding Plan'!$I$87/12),-AT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AV$429=1,0,-AU431*'Funding Plan'!$I$87/12),-AU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AW$429=1,0,-AV431*'Funding Plan'!$I$87/12),-AV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AX$429=1,0,-AW431*'Funding Plan'!$I$87/12),-AW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AY$429=1,0,-AX431*'Funding Plan'!$I$87/12),-AX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AZ$429=1,0,-AY431*'Funding Plan'!$I$87/12),-AY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BA$429=1,0,-AZ431*'Funding Plan'!$I$87/12),-AZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BB$429=1,0,-BA431*'Funding Plan'!$I$87/12),-BA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BC$429=1,0,-BB431*'Funding Plan'!$I$87/12),-BB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BD$429=1,0,-BC431*'Funding Plan'!$I$87/12),-BC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BE$429=1,0,-BD431*'Funding Plan'!$I$87/12),-BD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BF$429=1,0,-BE431*'Funding Plan'!$I$87/12),-BE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BG$429=1,0,-BF431*'Funding Plan'!$I$87/12),-BF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BH$429=1,0,-BG431*'Funding Plan'!$I$87/12),-BG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BI$429=1,0,-BH431*'Funding Plan'!$I$87/12),-BH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BJ$429=1,0,-BI431*'Funding Plan'!$I$87/12),-BI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BK$429=1,0,-BJ431*'Funding Plan'!$I$87/12),-BJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BL$429=1,0,-BK431*'Funding Plan'!$I$87/12),-BK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BM$429=1,0,-BL431*'Funding Plan'!$I$87/12),-BL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BN$429=1,0,-BM431*'Funding Plan'!$I$87/12),-BM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BO$429=1,0,-BN431*'Funding Plan'!$I$87/12),-BN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BP$429=1,0,-BO431*'Funding Plan'!$I$87/12),-BO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BQ$429=1,0,-BP431*'Funding Plan'!$I$87/12),-BP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BR$429=1,0,-BQ431*'Funding Plan'!$I$87/12),-BQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BS$429=1,0,-BR431*'Funding Plan'!$I$87/12),-BR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BT$429=1,0,-BS431*'Funding Plan'!$I$87/12),-BS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BU$429=1,0,-BT431*'Funding Plan'!$I$87/12),-BT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BV$429=1,0,-BU431*'Funding Plan'!$I$87/12),-BU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BW$429=1,0,-BV431*'Funding Plan'!$I$87/12),-BV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BX$429=1,0,-BW431*'Funding Plan'!$I$87/12),-BW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BY$429=1,0,-BX431*'Funding Plan'!$I$87/12),-BX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BZ$429=1,0,-BY431*'Funding Plan'!$I$87/12),-BY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CA$429=1,0,-BZ431*'Funding Plan'!$I$87/12),-BZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CB$429=1,0,-CA431*'Funding Plan'!$I$87/12),-CA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CC$429=1,0,-CB431*'Funding Plan'!$I$87/12),-CB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CD$429=1,0,-CC431*'Funding Plan'!$I$87/12),-CC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CE$429=1,0,-CD431*'Funding Plan'!$I$87/12),-CD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CF$429=1,0,-CE431*'Funding Plan'!$I$87/12),-CE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CG$429=1,0,-CF431*'Funding Plan'!$I$87/12),-CF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CH$429=1,0,-CG431*'Funding Plan'!$I$87/12),-CG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CI$429=1,0,-CH431*'Funding Plan'!$I$87/12),-CH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CJ$429=1,0,-CI431*'Funding Plan'!$I$87/12),-CI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CK$429=1,0,-CJ431*'Funding Plan'!$I$87/12),-CJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CL$429=1,0,-CK431*'Funding Plan'!$I$87/12),-CK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CM$429=1,0,-CL431*'Funding Plan'!$I$87/12),-CL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CN$429=1,0,-CM431*'Funding Plan'!$I$87/12),-CM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CO$429=1,0,-CN431*'Funding Plan'!$I$87/12),-CN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CP$429=1,0,-CO431*'Funding Plan'!$I$87/12),-CO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CQ$429=1,0,-CP431*'Funding Plan'!$I$87/12),-CP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CR$429=1,0,-CQ431*'Funding Plan'!$I$87/12),-CQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CS$429=1,0,-CR431*'Funding Plan'!$I$87/12),-CR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CT$429=1,0,-CS431*'Funding Plan'!$I$87/12),-CS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CU$429=1,0,-CT431*'Funding Plan'!$I$87/12),-CT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CV$429=1,0,-CU431*'Funding Plan'!$I$87/12),-CU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CW$429=1,0,-CV431*'Funding Plan'!$I$87/12),-CV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CX$429=1,0,-CW431*'Funding Plan'!$I$87/12),-CW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CY$429=1,0,-CX431*'Funding Plan'!$I$87/12),-CX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CZ$429=1,0,-CY431*'Funding Plan'!$I$87/12),-CY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DA$429=1,0,-CZ431*'Funding Plan'!$I$87/12),-CZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DB$429=1,0,-DA431*'Funding Plan'!$I$87/12),-DA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DC$429=1,0,-DB431*'Funding Plan'!$I$87/12),-DB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DD$429=1,0,-DC431*'Funding Plan'!$I$87/12),-DC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DE$429=1,0,-DD431*'Funding Plan'!$I$87/12),-DD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DF$429=1,0,-DE431*'Funding Plan'!$I$87/12),-DE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DG$429=1,0,-DF431*'Funding Plan'!$I$87/12),-DF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DH$429=1,0,-DG431*'Funding Plan'!$I$87/12),-DG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DI$429=1,0,-DH431*'Funding Plan'!$I$87/12),-DH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DJ$429=1,0,-DI431*'Funding Plan'!$I$87/12),-DI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DK$429=1,0,-DJ431*'Funding Plan'!$I$87/12),-DJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DL$429=1,0,-DK431*'Funding Plan'!$I$87/12),-DK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DM$429=1,0,-DL431*'Funding Plan'!$I$87/12),-DL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DN$429=1,0,-DM431*'Funding Plan'!$I$87/12),-DM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DO$429=1,0,-DN431*'Funding Plan'!$I$87/12),-DN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DP$429=1,0,-DO431*'Funding Plan'!$I$87/12),-DO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DQ$429=1,0,-DP431*'Funding Plan'!$I$87/12),-DP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DR$429=1,0,-DQ431*'Funding Plan'!$I$87/12),-DQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DS$429=1,0,-DR431*'Funding Plan'!$I$87/12),-DR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DT$429=1,0,-DS431*'Funding Plan'!$I$87/12),-DS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DU$429=1,0,-DT431*'Funding Plan'!$I$87/12),-DT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DV$429=1,0,-DU431*'Funding Plan'!$I$87/12),-DU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DW$429=1,0,-DV431*'Funding Plan'!$I$87/12),-DV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DX$429=1,0,-DW431*'Funding Plan'!$I$87/12),-DW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DY$429=1,0,-DX431*'Funding Plan'!$I$87/12),-DX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DZ$429=1,0,-DY431*'Funding Plan'!$I$87/12),-DY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EA$429=1,0,-DZ431*'Funding Plan'!$I$87/12),-DZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EB$429=1,0,-EA431*'Funding Plan'!$I$87/12),-EA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EC$429=1,0,-EB431*'Funding Plan'!$I$87/12),-EB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ED$429=1,0,-EC431*'Funding Plan'!$I$87/12),-EC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EE$429=1,0,-ED431*'Funding Plan'!$I$87/12),-ED431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EF$429=1,0,-EE431*'Funding Plan'!$I$87/12),-EE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EG$429=1,0,-EF431*'Funding Plan'!$I$87/12),-EF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EH$429=1,0,-EG431*'Funding Plan'!$I$87/12),-EG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EI$429=1,0,-EH431*'Funding Plan'!$I$87/12),-EH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EJ$429=1,0,-EI431*'Funding Plan'!$I$87/12),-EI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EK$429=1,0,-EJ431*'Funding Plan'!$I$87/12),-EJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EL$429=1,0,-EK431*'Funding Plan'!$I$87/12),-EK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EM$429=1,0,-EL431*'Funding Plan'!$I$87/12),-EL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EN$429=1,0,-EM431*'Funding Plan'!$I$87/12),-EM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EO$429=1,0,-EN431*'Funding Plan'!$I$87/12),-EN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EP$429=1,0,-EO431*'Funding Plan'!$I$87/12),-EO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EQ$429=1,0,-EP431*'Funding Plan'!$I$87/12),-EP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ER$429=1,0,-EQ431*'Funding Plan'!$I$87/12),-EQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ES$429=1,0,-ER431*'Funding Plan'!$I$87/12),-ER431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ET$429=1,0,-ES431*'Funding Plan'!$I$87/12),-ES431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EU$429=1,0,-ET431*'Funding Plan'!$I$87/12),-ET431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EV$429=1,0,-EU431*'Funding Plan'!$I$87/12),-EU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EW$429=1,0,-EV431*'Funding Plan'!$I$87/12),-EV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EX$429=1,0,-EW431*'Funding Plan'!$I$87/12),-EW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EY$429=1,0,-EX431*'Funding Plan'!$I$87/12),-EX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EZ$429=1,0,-EY431*'Funding Plan'!$I$87/12),-EY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FA$429=1,0,-EZ431*'Funding Plan'!$I$87/12),-EZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FB$429=1,0,-FA431*'Funding Plan'!$I$87/12),-FA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FC$429=1,0,-FB431*'Funding Plan'!$I$87/12),-FB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FD$429=1,0,-FC431*'Funding Plan'!$I$87/12),-FC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FE$429=1,0,-FD431*'Funding Plan'!$I$87/12),-FD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FF$429=1,0,-FE431*'Funding Plan'!$I$87/12),-FE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FG$429=1,0,-FF431*'Funding Plan'!$I$87/12),-FF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FH$429=1,0,-FG431*'Funding Plan'!$I$87/12),-FG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FI$429=1,0,-FH431*'Funding Plan'!$I$87/12),-FH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FJ$429=1,0,-FI431*'Funding Plan'!$I$87/12),-FI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FK$429=1,0,-FJ431*'Funding Plan'!$I$87/12),-FJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FL$429=1,0,-FK431*'Funding Plan'!$I$87/12),-FK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FM$429=1,0,-FL431*'Funding Plan'!$I$87/12),-FL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FN$429=1,0,-FM431*'Funding Plan'!$I$87/12),-FM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FO$429=1,0,-FN431*'Funding Plan'!$I$87/12),-FN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FP$429=1,0,-FO431*'Funding Plan'!$I$87/12),-FO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FQ$429=1,0,-FP431*'Funding Plan'!$I$87/12),-FP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FR$429=1,0,-FQ431*'Funding Plan'!$I$87/12),-FQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FS$429=1,0,-FR431*'Funding Plan'!$I$87/12),-FR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FT$429=1,0,-FS431*'Funding Plan'!$I$87/12),-FS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FU$429=1,0,-FT431*'Funding Plan'!$I$87/12),-FT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FV$429=1,0,-FU431*'Funding Plan'!$I$87/12),-FU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FW$429=1,0,-FV431*'Funding Plan'!$I$87/12),-FV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FX$429=1,0,-FW431*'Funding Plan'!$I$87/12),-FW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FY$429=1,0,-FX431*'Funding Plan'!$I$87/12),-FX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FZ$429=1,0,-FY431*'Funding Plan'!$I$87/12),-FY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GA$429=1,0,-FZ431*'Funding Plan'!$I$87/12),-FZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GB$429=1,0,-GA431*'Funding Plan'!$I$87/12),-GA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GC$429=1,0,-GB431*'Funding Plan'!$I$87/12),-GB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GD$429=1,0,-GC431*'Funding Plan'!$I$87/12),-GC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GE$429=1,0,-GD431*'Funding Plan'!$I$87/12),-GD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GF$429=1,0,-GE431*'Funding Plan'!$I$87/12),-GE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GG$429=1,0,-GF431*'Funding Plan'!$I$87/12),-GF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GH$429=1,0,-GG431*'Funding Plan'!$I$87/12),-GG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GI$429=1,0,-GH431*'Funding Plan'!$I$87/12),-GH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GJ$429=1,0,-GI431*'Funding Plan'!$I$87/12),-GI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GK$429=1,0,-GJ431*'Funding Plan'!$I$87/12),-GJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GL$429=1,0,-GK431*'Funding Plan'!$I$87/12),-GK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GM$429=1,0,-GL431*'Funding Plan'!$I$87/12),-GL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GN$429=1,0,-GM431*'Funding Plan'!$I$87/12),-GM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GO$429=1,0,-GN431*'Funding Plan'!$I$87/12),-GN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GP$429=1,0,-GO431*'Funding Plan'!$I$87/12),-GO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GQ$429=1,0,-GP431*'Funding Plan'!$I$87/12),-GP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GR$429=1,0,-GQ431*'Funding Plan'!$I$87/12),-GQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GS$429=1,0,-GR431*'Funding Plan'!$I$87/12),-GR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GT$429=1,0,-GS431*'Funding Plan'!$I$87/12),-GS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GU$429=1,0,-GT431*'Funding Plan'!$I$87/12),-GT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GV$429=1,0,-GU431*'Funding Plan'!$I$87/12),-GU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GW$429=1,0,-GV431*'Funding Plan'!$I$87/12),-GV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GX$429=1,0,-GW431*'Funding Plan'!$I$87/12),-GW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GY$429=1,0,-GX431*'Funding Plan'!$I$87/12),-GX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GZ$429=1,0,-GY431*'Funding Plan'!$I$87/12),-GY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HA$429=1,0,-GZ431*'Funding Plan'!$I$87/12),-GZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HB$429=1,0,-HA431*'Funding Plan'!$I$87/12),-HA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HC$429=1,0,-HB431*'Funding Plan'!$I$87/12),-HB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HD$429=1,0,-HC431*'Funding Plan'!$I$87/12),-HC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HE$429=1,0,-HD431*'Funding Plan'!$I$87/12),-HD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HF$429=1,0,-HE431*'Funding Plan'!$I$87/12),-HE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HG$429=1,0,-HF431*'Funding Plan'!$I$87/12),-HF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HH$429=1,0,-HG431*'Funding Plan'!$I$87/12),-HG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HI$429=1,0,-HH431*'Funding Plan'!$I$87/12),-HH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HJ$429=1,0,-HI431*'Funding Plan'!$I$87/12),-HI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HK$429=1,0,-HJ431*'Funding Plan'!$I$87/12),-HJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HL$429=1,0,-HK431*'Funding Plan'!$I$87/12),-HK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HM$429=1,0,-HL431*'Funding Plan'!$I$87/12),-HL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HN$429=1,0,-HM431*'Funding Plan'!$I$87/12),-HM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HO$429=1,0,-HN431*'Funding Plan'!$I$87/12),-HN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HP$429=1,0,-HO431*'Funding Plan'!$I$87/12),-HO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HQ$429=1,0,-HP431*'Funding Plan'!$I$87/12),-HP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HR$429=1,0,-HQ431*'Funding Plan'!$I$87/12),-HQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HS$429=1,0,-HR431*'Funding Plan'!$I$87/12),-HR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HT$429=1,0,-HS431*'Funding Plan'!$I$87/12),-HS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HU$429=1,0,-HT431*'Funding Plan'!$I$87/12),-HT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HV$429=1,0,-HU431*'Funding Plan'!$I$87/12),-HU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HW$429=1,0,-HV431*'Funding Plan'!$I$87/12),-HV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HX$429=1,0,-HW431*'Funding Plan'!$I$87/12),-HW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HY$429=1,0,-HX431*'Funding Plan'!$I$87/12),-HX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HZ$429=1,0,-HY431*'Funding Plan'!$I$87/12),-HY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IA$429=1,0,-HZ431*'Funding Plan'!$I$87/12),-HZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IB$429=1,0,-IA431*'Funding Plan'!$I$87/12),-IA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IC$429=1,0,-IB431*'Funding Plan'!$I$87/12),-IB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ID$429=1,0,-IC431*'Funding Plan'!$I$87/12),-IC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IE$429=1,0,-ID431*'Funding Plan'!$I$87/12),-ID431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IF$429=1,0,-IE431*'Funding Plan'!$I$87/12),-IE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IG$429=1,0,-IF431*'Funding Plan'!$I$87/12),-IF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IH$429=1,0,-IG431*'Funding Plan'!$I$87/12),-IG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(II$429=1,0,-IH431*'Funding Plan'!$I$87/12),-IH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IJ$429=1,0,-II431*'Funding Plan'!$I$87/12),-II431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IK$429=1,0,-IJ431*'Funding Plan'!$I$87/12),-IJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IL$429=1,0,-IK431*'Funding Plan'!$I$87/12),-IK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IM$429=1,0,-IL431*'Funding Plan'!$I$87/12),-IL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IN$429=1,0,-IM431*'Funding Plan'!$I$87/12),-IM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IO$429=1,0,-IN431*'Funding Plan'!$I$87/12),-IN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IP$429=1,0,-IO431*'Funding Plan'!$I$87/12),-IO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IQ$429=1,0,-IP431*'Funding Plan'!$I$87/12),-IP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IR$429=1,0,-IQ431*'Funding Plan'!$I$87/12),-IQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IS$429=1,0,-IR431*'Funding Plan'!$I$87/12),-IR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IT$429=1,0,-IS431*'Funding Plan'!$I$87/12),-IS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IU$429=1,0,-IT431*'Funding Plan'!$I$87/12),-IT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IV$429=1,0,-IU431*'Funding Plan'!$I$87/12),-IU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IW$429=1,0,-IV431*'Funding Plan'!$I$87/12),-IV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IX$429=1,0,-IW431*'Funding Plan'!$I$87/12),-IW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IY$429=1,0,-IX431*'Funding Plan'!$I$87/12),-IX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IZ$429=1,0,-IY431*'Funding Plan'!$I$87/12),-IY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JA$429=1,0,-IZ431*'Funding Plan'!$I$87/12),-IZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JB$429=1,0,-JA431*'Funding Plan'!$I$87/12),-JA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JC$429=1,0,-JB431*'Funding Plan'!$I$87/12),-JB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JD$429=1,0,-JC431*'Funding Plan'!$I$87/12),-JC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JE$429=1,0,-JD431*'Funding Plan'!$I$87/12),-JD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JF$429=1,0,-JE431*'Funding Plan'!$I$87/12),-JE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JG$429=1,0,-JF431*'Funding Plan'!$I$87/12),-JF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JH$429=1,0,-JG431*'Funding Plan'!$I$87/12),-JG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JI$429=1,0,-JH431*'Funding Plan'!$I$87/12),-JH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JJ$429=1,0,-JI431*'Funding Plan'!$I$87/12),-JI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JK$429=1,0,-JJ431*'Funding Plan'!$I$87/12),-JJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JL$429=1,0,-JK431*'Funding Plan'!$I$87/12),-JK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JM$429=1,0,-JL431*'Funding Plan'!$I$87/12),-JL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JN$429=1,0,-JM431*'Funding Plan'!$I$87/12),-JM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JO$429=1,0,-JN431*'Funding Plan'!$I$87/12),-JN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JP$429=1,0,-JO431*'Funding Plan'!$I$87/12),-JO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JQ$429=1,0,-JP431*'Funding Plan'!$I$87/12),-JP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JR$429=1,0,-JQ431*'Funding Plan'!$I$87/12),-JQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JS$429=1,0,-JR431*'Funding Plan'!$I$87/12),-JR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JT$429=1,0,-JS431*'Funding Plan'!$I$87/12),-JS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JU$429=1,0,-JT431*'Funding Plan'!$I$87/12),-JT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JV$429=1,0,-JU431*'Funding Plan'!$I$87/12),-JU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JW$429=1,0,-JV431*'Funding Plan'!$I$87/12),-JV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JX$429=1,0,-JW431*'Funding Plan'!$I$87/12),-JW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JY$429=1,0,-JX431*'Funding Plan'!$I$87/12),-JX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JZ$429=1,0,-JY431*'Funding Plan'!$I$87/12),-JY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KA$429=1,0,-JZ431*'Funding Plan'!$I$87/12),-JZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KB$429=1,0,-KA431*'Funding Plan'!$I$87/12),-KA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KC$429=1,0,-KB431*'Funding Plan'!$I$87/12),-KB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KD$429=1,0,-KC431*'Funding Plan'!$I$87/12),-KC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KE$429=1,0,-KD431*'Funding Plan'!$I$87/12),-KD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KF$429=1,0,-KE431*'Funding Plan'!$I$87/12),-KE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KG$429=1,0,-KF431*'Funding Plan'!$I$87/12),-KF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KH$429=1,0,-KG431*'Funding Plan'!$I$87/12),-KG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KI$429=1,0,-KH431*'Funding Plan'!$I$87/12),-KH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KJ$429=1,0,-KI431*'Funding Plan'!$I$87/12),-KI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KK$429=1,0,-KJ431*'Funding Plan'!$I$87/12),-KJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KL$429=1,0,-KK431*'Funding Plan'!$I$87/12),-KK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KM$429=1,0,-KL431*'Funding Plan'!$I$87/12),-KL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KN$429=1,0,-KM431*'Funding Plan'!$I$87/12),-KM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KO$429=1,0,-KN431*'Funding Plan'!$I$87/12),-KN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KP$429=1,0,-KO431*'Funding Plan'!$I$87/12),-KO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KQ$429=1,0,-KP431*'Funding Plan'!$I$87/12),-KP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KR$429=1,0,-KQ431*'Funding Plan'!$I$87/12),-KQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KS$429=1,0,-KR431*'Funding Plan'!$I$87/12),-KR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KT$429=1,0,-KS431*'Funding Plan'!$I$87/12),-KS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KU$429=1,0,-KT431*'Funding Plan'!$I$87/12),-KT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KV$429=1,0,-KU431*'Funding Plan'!$I$87/12),-KU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KW$429=1,0,-KV431*'Funding Plan'!$I$87/12),-KV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KX$429=1,0,-KW431*'Funding Plan'!$I$87/12),-KW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KY$429=1,0,-KX431*'Funding Plan'!$I$87/12),-KX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KZ$429=1,0,-KY431*'Funding Plan'!$I$87/12),-KY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LA$429=1,0,-KZ431*'Funding Plan'!$I$87/12),-KZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LB$429=1,0,-LA431*'Funding Plan'!$I$87/12),-LA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LC$429=1,0,-LB431*'Funding Plan'!$I$87/12),-LB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LD$429=1,0,-LC431*'Funding Plan'!$I$87/12),-LC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LE$429=1,0,-LD431*'Funding Plan'!$I$87/12),-LD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LF$429=1,0,-LE431*'Funding Plan'!$I$87/12),-LE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LG$429=1,0,-LF431*'Funding Plan'!$I$87/12),-LF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LH$429=1,0,-LG431*'Funding Plan'!$I$87/12),-LG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LI$429=1,0,-LH431*'Funding Plan'!$I$87/12),-LH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LJ$429=1,0,-LI431*'Funding Plan'!$I$87/12),-LI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LK$429=1,0,-LJ431*'Funding Plan'!$I$87/12),-LJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LL$429=1,0,-LK431*'Funding Plan'!$I$87/12),-LK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LM$429=1,0,-LL431*'Funding Plan'!$I$87/12),-LL431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LN$429=1,0,-LM431*'Funding Plan'!$I$87/12),-LM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LO$429=1,0,-LN431*'Funding Plan'!$I$87/12),-LN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LP$429=1,0,-LO431*'Funding Plan'!$I$87/12),-LO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LQ$429=1,0,-LP431*'Funding Plan'!$I$87/12),-LP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LR$429=1,0,-LQ431*'Funding Plan'!$I$87/12),-LQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LS$429=1,0,-LR431*'Funding Plan'!$I$87/12),-LR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LT$429=1,0,-LS431*'Funding Plan'!$I$87/12),-LS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LU$429=1,0,-LT431*'Funding Plan'!$I$87/12),-LT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LV$429=1,0,-LU431*'Funding Plan'!$I$87/12),-LU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LW$429=1,0,-LV431*'Funding Plan'!$I$87/12),-LV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LX$429=1,0,-LW431*'Funding Plan'!$I$87/12),-LW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LY$429=1,0,-LX431*'Funding Plan'!$I$87/12),-LX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LZ$429=1,0,-LY431*'Funding Plan'!$I$87/12),-LY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MA$429=1,0,-LZ431*'Funding Plan'!$I$87/12),-LZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MB$429=1,0,-MA431*'Funding Plan'!$I$87/12),-MA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MC$429=1,0,-MB431*'Funding Plan'!$I$87/12),-MB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MD$429=1,0,-MC431*'Funding Plan'!$I$87/12),-MC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ME$429=1,0,-MD431*'Funding Plan'!$I$87/12),-MD431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MF$429=1,0,-ME431*'Funding Plan'!$I$87/12),-ME431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MG$429=1,0,-MF431*'Funding Plan'!$I$87/12),-MF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MH$429=1,0,-MG431*'Funding Plan'!$I$87/12),-MG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MI$429=1,0,-MH431*'Funding Plan'!$I$87/12),-MH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MJ$429=1,0,-MI431*'Funding Plan'!$I$87/12),-MI431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MK$429=1,0,-MJ431*'Funding Plan'!$I$87/12),-MJ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ML$429=1,0,-MK431*'Funding Plan'!$I$87/12),-MK431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MM$429=1,0,-ML431*'Funding Plan'!$I$87/12),-ML431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MN$429=1,0,-MM431*'Funding Plan'!$I$87/12),-MM431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MO$429=1,0,-MN431*'Funding Plan'!$I$87/12),-MN431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MP$429=1,0,-MO431*'Funding Plan'!$I$87/12),-MO431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MQ$429=1,0,-MP431*'Funding Plan'!$I$87/12),-MP431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MR$429=1,0,-MQ431*'Funding Plan'!$I$87/12),-MQ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MS$429=1,0,-MR431*'Funding Plan'!$I$87/12),-MR431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MT$429=1,0,-MS431*'Funding Plan'!$I$87/12),-MS431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MU$429=1,0,-MT431*'Funding Plan'!$I$87/12),-MT431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MV$429=1,0,-MU431*'Funding Plan'!$I$87/12),-MU431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MW$429=1,0,-MV431*'Funding Plan'!$I$87/12),-MV431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MX$429=1,0,-MW431*'Funding Plan'!$I$87/12),-MW431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MY$429=1,0,-MX431*'Funding Plan'!$I$87/12),-MX431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MZ$429=1,0,-MY431*'Funding Plan'!$I$87/12),-MY431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NA$429=1,0,-MZ431*'Funding Plan'!$I$87/12),-MZ431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NB$429=1,0,-NA431*'Funding Plan'!$I$87/12),-NA431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NC$429=1,0,-NB431*'Funding Plan'!$I$87/12),-NB431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ND$429=1,0,-NC431*'Funding Plan'!$I$87/12),-NC431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NE$429=1,0,-ND431*'Funding Plan'!$I$87/12),-ND431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NF$429=1,0,-NE431*'Funding Plan'!$I$87/12),-NE431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NG$429=1,0,-NF431*'Funding Plan'!$I$87/12),-NF431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NH$429=1,0,-NG431*'Funding Plan'!$I$87/12),-NG431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NI$429=1,0,-NH431*'Funding Plan'!$I$87/12),-NH431*'Funding Plan'!$I$87/12)","v":0},{"$f":"IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NJ$429=1,0,-NI431*'Funding Plan'!$I$87/12),-NI431*'Funding Plan'!$I$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C432+C434","v":0},{"$f":"+D432+D434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP432+BP434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB432+EB434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN432+GN434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ432+IZ434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL432+LL434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B429=1,C429=0),C431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(C$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-C$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(C$429=1,'Funding Plan'!$I$84,0),IF(C$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(C429=1,D429=0),D431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(D$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-D$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(D$429=1,'Funding Plan'!$I$84,0),IF(D$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(D429=1,E429=0),E431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(E$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-E$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(E$429=1,'Funding Plan'!$I$84,0),IF(E$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(E429=1,F429=0),F431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(F$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-F$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(F$429=1,'Funding Plan'!$I$84,0),IF(F$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(F429=1,G429=0),G431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(G$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-G$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(G$429=1,'Funding Plan'!$I$84,0),IF(G$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(G429=1,H429=0),H431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(H$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-H$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(H$429=1,'Funding Plan'!$I$84,0),IF(H$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(H429=1,I429=0),I431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(I$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-I$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(I$429=1,'Funding Plan'!$I$84,0),IF(I$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(I429=1,J429=0),J431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(J$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-J$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(J$429=1,'Funding Plan'!$I$84,0),IF(J$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(J429=1,K429=0),K431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(K$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-K$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(K$429=1,'Funding Plan'!$I$84,0),IF(K$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(K429=1,L429=0),L431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(L$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-L$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(L$429=1,'Funding Plan'!$I$84,0),IF(L$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(L429=1,M429=0),M431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(M$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-M$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(M$429=1,'Funding Plan'!$I$84,0),IF(M$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(M429=1,N429=0),N431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(N$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-N$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(N$429=1,'Funding Plan'!$I$84,0),IF(N$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(N429=1,O429=0),O431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(O$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-O$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(O$429=1,'Funding Plan'!$I$84,0),IF(O$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(O429=1,P429=0),P431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(P$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-P$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(P$429=1,'Funding Plan'!$I$84,0),IF(P$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(P429=1,Q429=0),Q431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(Q$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-Q$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Q$429=1,'Funding Plan'!$I$84,0),IF(Q$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(Q429=1,R429=0),R431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(R$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-R$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(R$429=1,'Funding Plan'!$I$84,0),IF(R$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(R429=1,S429=0),S431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(S$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-S$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(S$429=1,'Funding Plan'!$I$84,0),IF(S$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(S429=1,T429=0),T431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(T$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-T$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(T$429=1,'Funding Plan'!$I$84,0),IF(T$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(T429=1,U429=0),U431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(U$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-U$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(U$429=1,'Funding Plan'!$I$84,0),IF(U$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(U429=1,V429=0),V431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(V$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-V$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(V$429=1,'Funding Plan'!$I$84,0),IF(V$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(V429=1,W429=0),W431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(W$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-W$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(W$429=1,'Funding Plan'!$I$84,0),IF(W$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(W429=1,X429=0),X431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(X$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-X$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(X$429=1,'Funding Plan'!$I$84,0),IF(X$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(X429=1,Y429=0),Y431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(Y$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-Y$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Y$429=1,'Funding Plan'!$I$84,0),IF(Y$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(Y429=1,Z429=0),Z431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(Z$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-Z$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(Z$429=1,'Funding Plan'!$I$84,0),IF(Z$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(Z429=1,AA429=0),AA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AA$429=1,'Funding Plan'!$I$84,0),IF(AA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AA429=1,AB429=0),AB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AB$429=1,'Funding Plan'!$I$84,0),IF(AB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AB429=1,AC429=0),AC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AC$429=1,'Funding Plan'!$I$84,0),IF(AC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AC429=1,AD429=0),AD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AD$429=1,'Funding Plan'!$I$84,0),IF(AD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AD429=1,AE429=0),AE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AE$429=1,'Funding Plan'!$I$84,0),IF(AE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AE429=1,AF429=0),AF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AF$429=1,'Funding Plan'!$I$84,0),IF(AF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AF429=1,AG429=0),AG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AG$429=1,'Funding Plan'!$I$84,0),IF(AG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AG429=1,AH429=0),AH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AH$429=1,'Funding Plan'!$I$84,0),IF(AH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AH429=1,AI429=0),AI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AI$429=1,'Funding Plan'!$I$84,0),IF(AI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AI429=1,AJ429=0),AJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AJ$429=1,'Funding Plan'!$I$84,0),IF(AJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ429=1,AK429=0),AK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AK$429=1,'Funding Plan'!$I$84,0),IF(AK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AK429=1,AL429=0),AL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AL$429=1,'Funding Plan'!$I$84,0),IF(AL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AL429=1,AM429=0),AM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AM$429=1,'Funding Plan'!$I$84,0),IF(AM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AM429=1,AN429=0),AN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AN$429=1,'Funding Plan'!$I$84,0),IF(AN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AN429=1,AO429=0),AO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AO$429=1,'Funding Plan'!$I$84,0),IF(AO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AO429=1,AP429=0),AP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AP$429=1,'Funding Plan'!$I$84,0),IF(AP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AP429=1,AQ429=0),AQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AQ$429=1,'Funding Plan'!$I$84,0),IF(AQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ429=1,AR429=0),AR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AR$429=1,'Funding Plan'!$I$84,0),IF(AR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AR429=1,AS429=0),AS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AS$429=1,'Funding Plan'!$I$84,0),IF(AS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AS429=1,AT429=0),AT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AT$429=1,'Funding Plan'!$I$84,0),IF(AT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AT429=1,AU429=0),AU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AU$429=1,'Funding Plan'!$I$84,0),IF(AU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AU429=1,AV429=0),AV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AV$429=1,'Funding Plan'!$I$84,0),IF(AV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AV429=1,AW429=0),AW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AW$429=1,'Funding Plan'!$I$84,0),IF(AW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AW429=1,AX429=0),AX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AX$429=1,'Funding Plan'!$I$84,0),IF(AX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AX429=1,AY429=0),AY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AY$429=1,'Funding Plan'!$I$84,0),IF(AY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AY429=1,AZ429=0),AZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(AZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-AZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(AZ$429=1,'Funding Plan'!$I$84,0),IF(AZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ429=1,BA429=0),BA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BA$429=1,'Funding Plan'!$I$84,0),IF(BA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BA429=1,BB429=0),BB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BB$429=1,'Funding Plan'!$I$84,0),IF(BB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BB429=1,BC429=0),BC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BC$429=1,'Funding Plan'!$I$84,0),IF(BC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BC429=1,BD429=0),BD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BD$429=1,'Funding Plan'!$I$84,0),IF(BD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BD429=1,BE429=0),BE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BE$429=1,'Funding Plan'!$I$84,0),IF(BE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BE429=1,BF429=0),BF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BF$429=1,'Funding Plan'!$I$84,0),IF(BF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BF429=1,BG429=0),BG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BG$429=1,'Funding Plan'!$I$84,0),IF(BG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BG429=1,BH429=0),BH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BH$429=1,'Funding Plan'!$I$84,0),IF(BH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BH429=1,BI429=0),BI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BI$429=1,'Funding Plan'!$I$84,0),IF(BI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BI429=1,BJ429=0),BJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BJ$429=1,'Funding Plan'!$I$84,0),IF(BJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ429=1,BK429=0),BK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BK$429=1,'Funding Plan'!$I$84,0),IF(BK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BK429=1,BL429=0),BL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BL$429=1,'Funding Plan'!$I$84,0),IF(BL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BL429=1,BM429=0),BM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BM$429=1,'Funding Plan'!$I$84,0),IF(BM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BM429=1,BN429=0),BN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BN$429=1,'Funding Plan'!$I$84,0),IF(BN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BN429=1,BO429=0),BO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BO$429=1,'Funding Plan'!$I$84,0),IF(BO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BO429=1,BP429=0),BP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BP$429=1,'Funding Plan'!$I$84,0),IF(BP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BP429=1,BQ429=0),BQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BQ$429=1,'Funding Plan'!$I$84,0),IF(BQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ429=1,BR429=0),BR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BR$429=1,'Funding Plan'!$I$84,0),IF(BR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BR429=1,BS429=0),BS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BS$429=1,'Funding Plan'!$I$84,0),IF(BS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BS429=1,BT429=0),BT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BT$429=1,'Funding Plan'!$I$84,0),IF(BT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BT429=1,BU429=0),BU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BU$429=1,'Funding Plan'!$I$84,0),IF(BU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BU429=1,BV429=0),BV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BV$429=1,'Funding Plan'!$I$84,0),IF(BV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BV429=1,BW429=0),BW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BW$429=1,'Funding Plan'!$I$84,0),IF(BW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BW429=1,BX429=0),BX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BX$429=1,'Funding Plan'!$I$84,0),IF(BX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BX429=1,BY429=0),BY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BY$429=1,'Funding Plan'!$I$84,0),IF(BY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BY429=1,BZ429=0),BZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(BZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-BZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(BZ$429=1,'Funding Plan'!$I$84,0),IF(BZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ429=1,CA429=0),CA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CA$429=1,'Funding Plan'!$I$84,0),IF(CA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CA429=1,CB429=0),CB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CB$429=1,'Funding Plan'!$I$84,0),IF(CB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CB429=1,CC429=0),CC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CC$429=1,'Funding Plan'!$I$84,0),IF(CC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CC429=1,CD429=0),CD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CD$429=1,'Funding Plan'!$I$84,0),IF(CD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CD429=1,CE429=0),CE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CE$429=1,'Funding Plan'!$I$84,0),IF(CE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CE429=1,CF429=0),CF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CF$429=1,'Funding Plan'!$I$84,0),IF(CF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CF429=1,CG429=0),CG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CG$429=1,'Funding Plan'!$I$84,0),IF(CG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CG429=1,CH429=0),CH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CH$429=1,'Funding Plan'!$I$84,0),IF(CH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CH429=1,CI429=0),CI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CI$429=1,'Funding Plan'!$I$84,0),IF(CI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CI429=1,CJ429=0),CJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CJ$429=1,'Funding Plan'!$I$84,0),IF(CJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ429=1,CK429=0),CK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CK$429=1,'Funding Plan'!$I$84,0),IF(CK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CK429=1,CL429=0),CL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CL$429=1,'Funding Plan'!$I$84,0),IF(CL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CL429=1,CM429=0),CM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CM$429=1,'Funding Plan'!$I$84,0),IF(CM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CM429=1,CN429=0),CN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CN$429=1,'Funding Plan'!$I$84,0),IF(CN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CN429=1,CO429=0),CO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CO$429=1,'Funding Plan'!$I$84,0),IF(CO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CO429=1,CP429=0),CP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CP$429=1,'Funding Plan'!$I$84,0),IF(CP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CP429=1,CQ429=0),CQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CQ$429=1,'Funding Plan'!$I$84,0),IF(CQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ429=1,CR429=0),CR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CR$429=1,'Funding Plan'!$I$84,0),IF(CR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CR429=1,CS429=0),CS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CS$429=1,'Funding Plan'!$I$84,0),IF(CS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CS429=1,CT429=0),CT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CT$429=1,'Funding Plan'!$I$84,0),IF(CT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CT429=1,CU429=0),CU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CU$429=1,'Funding Plan'!$I$84,0),IF(CU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CU429=1,CV429=0),CV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CV$429=1,'Funding Plan'!$I$84,0),IF(CV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CV429=1,CW429=0),CW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CW$429=1,'Funding Plan'!$I$84,0),IF(CW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CW429=1,CX429=0),CX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CX$429=1,'Funding Plan'!$I$84,0),IF(CX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CX429=1,CY429=0),CY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CY$429=1,'Funding Plan'!$I$84,0),IF(CY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CY429=1,CZ429=0),CZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(CZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-CZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(CZ$429=1,'Funding Plan'!$I$84,0),IF(CZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ429=1,DA429=0),DA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DA$429=1,'Funding Plan'!$I$84,0),IF(DA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DA429=1,DB429=0),DB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DB$429=1,'Funding Plan'!$I$84,0),IF(DB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DB429=1,DC429=0),DC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DC$429=1,'Funding Plan'!$I$84,0),IF(DC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DC429=1,DD429=0),DD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DD$429=1,'Funding Plan'!$I$84,0),IF(DD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DD429=1,DE429=0),DE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DE$429=1,'Funding Plan'!$I$84,0),IF(DE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DE429=1,DF429=0),DF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DF$429=1,'Funding Plan'!$I$84,0),IF(DF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DF429=1,DG429=0),DG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DG$429=1,'Funding Plan'!$I$84,0),IF(DG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DG429=1,DH429=0),DH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DH$429=1,'Funding Plan'!$I$84,0),IF(DH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DH429=1,DI429=0),DI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DI$429=1,'Funding Plan'!$I$84,0),IF(DI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DI429=1,DJ429=0),DJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DJ$429=1,'Funding Plan'!$I$84,0),IF(DJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ429=1,DK429=0),DK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DK$429=1,'Funding Plan'!$I$84,0),IF(DK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DK429=1,DL429=0),DL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DL$429=1,'Funding Plan'!$I$84,0),IF(DL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DL429=1,DM429=0),DM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DM$429=1,'Funding Plan'!$I$84,0),IF(DM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DM429=1,DN429=0),DN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DN$429=1,'Funding Plan'!$I$84,0),IF(DN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DN429=1,DO429=0),DO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DO$429=1,'Funding Plan'!$I$84,0),IF(DO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DO429=1,DP429=0),DP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DP$429=1,'Funding Plan'!$I$84,0),IF(DP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DP429=1,DQ429=0),DQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DQ$429=1,'Funding Plan'!$I$84,0),IF(DQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ429=1,DR429=0),DR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DR$429=1,'Funding Plan'!$I$84,0),IF(DR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DR429=1,DS429=0),DS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DS$429=1,'Funding Plan'!$I$84,0),IF(DS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DS429=1,DT429=0),DT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DT$429=1,'Funding Plan'!$I$84,0),IF(DT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DT429=1,DU429=0),DU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DU$429=1,'Funding Plan'!$I$84,0),IF(DU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DU429=1,DV429=0),DV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DV$429=1,'Funding Plan'!$I$84,0),IF(DV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DV429=1,DW429=0),DW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DW$429=1,'Funding Plan'!$I$84,0),IF(DW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DW429=1,DX429=0),DX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DX$429=1,'Funding Plan'!$I$84,0),IF(DX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DX429=1,DY429=0),DY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DY$429=1,'Funding Plan'!$I$84,0),IF(DY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DY429=1,DZ429=0),DZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(DZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-DZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(DZ$429=1,'Funding Plan'!$I$84,0),IF(DZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ429=1,EA429=0),EA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EA$429=1,'Funding Plan'!$I$84,0),IF(EA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EA429=1,EB429=0),EB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EB$429=1,'Funding Plan'!$I$84,0),IF(EB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EB429=1,EC429=0),EC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EC$429=1,'Funding Plan'!$I$84,0),IF(EC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EC429=1,ED429=0),ED431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ED$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ED$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ED$429=1,'Funding Plan'!$I$84,0),IF(ED$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ED429=1,EE429=0),EE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EE$429=1,'Funding Plan'!$I$84,0),IF(EE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EE429=1,EF429=0),EF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EF$429=1,'Funding Plan'!$I$84,0),IF(EF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EF429=1,EG429=0),EG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EG$429=1,'Funding Plan'!$I$84,0),IF(EG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EG429=1,EH429=0),EH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EH$429=1,'Funding Plan'!$I$84,0),IF(EH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EH429=1,EI429=0),EI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EI$429=1,'Funding Plan'!$I$84,0),IF(EI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EI429=1,EJ429=0),EJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EJ$429=1,'Funding Plan'!$I$84,0),IF(EJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ429=1,EK429=0),EK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EK$429=1,'Funding Plan'!$I$84,0),IF(EK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EK429=1,EL429=0),EL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EL$429=1,'Funding Plan'!$I$84,0),IF(EL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EL429=1,EM429=0),EM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EM$429=1,'Funding Plan'!$I$84,0),IF(EM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EM429=1,EN429=0),EN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EN$429=1,'Funding Plan'!$I$84,0),IF(EN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EN429=1,EO429=0),EO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EO$429=1,'Funding Plan'!$I$84,0),IF(EO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EO429=1,EP429=0),EP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EP$429=1,'Funding Plan'!$I$84,0),IF(EP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EP429=1,EQ429=0),EQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EQ$429=1,'Funding Plan'!$I$84,0),IF(EQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ429=1,ER429=0),ER431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ER$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ER$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ER$429=1,'Funding Plan'!$I$84,0),IF(ER$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ER429=1,ES429=0),ES431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ES$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ES$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ES$429=1,'Funding Plan'!$I$84,0),IF(ES$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ES429=1,ET429=0),ET431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ET$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ET$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ET$429=1,'Funding Plan'!$I$84,0),IF(ET$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ET429=1,EU429=0),EU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EU$429=1,'Funding Plan'!$I$84,0),IF(EU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EU429=1,EV429=0),EV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EV$429=1,'Funding Plan'!$I$84,0),IF(EV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EV429=1,EW429=0),EW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EW$429=1,'Funding Plan'!$I$84,0),IF(EW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EW429=1,EX429=0),EX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EX$429=1,'Funding Plan'!$I$84,0),IF(EX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EX429=1,EY429=0),EY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EY$429=1,'Funding Plan'!$I$84,0),IF(EY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EY429=1,EZ429=0),EZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(EZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-EZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(EZ$429=1,'Funding Plan'!$I$84,0),IF(EZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ429=1,FA429=0),FA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FA$429=1,'Funding Plan'!$I$84,0),IF(FA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FA429=1,FB429=0),FB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FB$429=1,'Funding Plan'!$I$84,0),IF(FB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FB429=1,FC429=0),FC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FC$429=1,'Funding Plan'!$I$84,0),IF(FC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FC429=1,FD429=0),FD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FD$429=1,'Funding Plan'!$I$84,0),IF(FD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FD429=1,FE429=0),FE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FE$429=1,'Funding Plan'!$I$84,0),IF(FE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FE429=1,FF429=0),FF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FF$429=1,'Funding Plan'!$I$84,0),IF(FF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FF429=1,FG429=0),FG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FG$429=1,'Funding Plan'!$I$84,0),IF(FG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FG429=1,FH429=0),FH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FH$429=1,'Funding Plan'!$I$84,0),IF(FH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FH429=1,FI429=0),FI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FI$429=1,'Funding Plan'!$I$84,0),IF(FI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FI429=1,FJ429=0),FJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FJ$429=1,'Funding Plan'!$I$84,0),IF(FJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ429=1,FK429=0),FK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FK$429=1,'Funding Plan'!$I$84,0),IF(FK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FK429=1,FL429=0),FL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FL$429=1,'Funding Plan'!$I$84,0),IF(FL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FL429=1,FM429=0),FM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FM$429=1,'Funding Plan'!$I$84,0),IF(FM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FM429=1,FN429=0),FN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FN$429=1,'Funding Plan'!$I$84,0),IF(FN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FN429=1,FO429=0),FO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FO$429=1,'Funding Plan'!$I$84,0),IF(FO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FO429=1,FP429=0),FP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FP$429=1,'Funding Plan'!$I$84,0),IF(FP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FP429=1,FQ429=0),FQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FQ$429=1,'Funding Plan'!$I$84,0),IF(FQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ429=1,FR429=0),FR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FR$429=1,'Funding Plan'!$I$84,0),IF(FR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FR429=1,FS429=0),FS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FS$429=1,'Funding Plan'!$I$84,0),IF(FS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FS429=1,FT429=0),FT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FT$429=1,'Funding Plan'!$I$84,0),IF(FT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FT429=1,FU429=0),FU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FU$429=1,'Funding Plan'!$I$84,0),IF(FU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FU429=1,FV429=0),FV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FV$429=1,'Funding Plan'!$I$84,0),IF(FV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FV429=1,FW429=0),FW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FW$429=1,'Funding Plan'!$I$84,0),IF(FW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FW429=1,FX429=0),FX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FX$429=1,'Funding Plan'!$I$84,0),IF(FX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FX429=1,FY429=0),FY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FY$429=1,'Funding Plan'!$I$84,0),IF(FY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FY429=1,FZ429=0),FZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(FZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-FZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(FZ$429=1,'Funding Plan'!$I$84,0),IF(FZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ429=1,GA429=0),GA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GA$429=1,'Funding Plan'!$I$84,0),IF(GA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GA429=1,GB429=0),GB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GB$429=1,'Funding Plan'!$I$84,0),IF(GB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GB429=1,GC429=0),GC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GC$429=1,'Funding Plan'!$I$84,0),IF(GC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GC429=1,GD429=0),GD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GD$429=1,'Funding Plan'!$I$84,0),IF(GD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GD429=1,GE429=0),GE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GE$429=1,'Funding Plan'!$I$84,0),IF(GE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GE429=1,GF429=0),GF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GF$429=1,'Funding Plan'!$I$84,0),IF(GF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GF429=1,GG429=0),GG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GG$429=1,'Funding Plan'!$I$84,0),IF(GG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GG429=1,GH429=0),GH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GH$429=1,'Funding Plan'!$I$84,0),IF(GH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GH429=1,GI429=0),GI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GI$429=1,'Funding Plan'!$I$84,0),IF(GI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GI429=1,GJ429=0),GJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GJ$429=1,'Funding Plan'!$I$84,0),IF(GJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ429=1,GK429=0),GK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GK$429=1,'Funding Plan'!$I$84,0),IF(GK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GK429=1,GL429=0),GL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GL$429=1,'Funding Plan'!$I$84,0),IF(GL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GL429=1,GM429=0),GM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GM$429=1,'Funding Plan'!$I$84,0),IF(GM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GM429=1,GN429=0),GN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GN$429=1,'Funding Plan'!$I$84,0),IF(GN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GN429=1,GO429=0),GO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GO$429=1,'Funding Plan'!$I$84,0),IF(GO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GO429=1,GP429=0),GP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GP$429=1,'Funding Plan'!$I$84,0),IF(GP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GP429=1,GQ429=0),GQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GQ$429=1,'Funding Plan'!$I$84,0),IF(GQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ429=1,GR429=0),GR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GR$429=1,'Funding Plan'!$I$84,0),IF(GR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GR429=1,GS429=0),GS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GS$429=1,'Funding Plan'!$I$84,0),IF(GS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GS429=1,GT429=0),GT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GT$429=1,'Funding Plan'!$I$84,0),IF(GT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GT429=1,GU429=0),GU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GU$429=1,'Funding Plan'!$I$84,0),IF(GU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GU429=1,GV429=0),GV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GV$429=1,'Funding Plan'!$I$84,0),IF(GV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GV429=1,GW429=0),GW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GW$429=1,'Funding Plan'!$I$84,0),IF(GW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GW429=1,GX429=0),GX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GX$429=1,'Funding Plan'!$I$84,0),IF(GX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GX429=1,GY429=0),GY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GY$429=1,'Funding Plan'!$I$84,0),IF(GY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GY429=1,GZ429=0),GZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(GZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-GZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(GZ$429=1,'Funding Plan'!$I$84,0),IF(GZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ429=1,HA429=0),HA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HA$429=1,'Funding Plan'!$I$84,0),IF(HA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HA429=1,HB429=0),HB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HB$429=1,'Funding Plan'!$I$84,0),IF(HB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HB429=1,HC429=0),HC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HC$429=1,'Funding Plan'!$I$84,0),IF(HC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HC429=1,HD429=0),HD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HD$429=1,'Funding Plan'!$I$84,0),IF(HD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HD429=1,HE429=0),HE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HE$429=1,'Funding Plan'!$I$84,0),IF(HE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HE429=1,HF429=0),HF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HF$429=1,'Funding Plan'!$I$84,0),IF(HF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HF429=1,HG429=0),HG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HG$429=1,'Funding Plan'!$I$84,0),IF(HG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HG429=1,HH429=0),HH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HH$429=1,'Funding Plan'!$I$84,0),IF(HH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HH429=1,HI429=0),HI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HI$429=1,'Funding Plan'!$I$84,0),IF(HI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HI429=1,HJ429=0),HJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HJ$429=1,'Funding Plan'!$I$84,0),IF(HJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ429=1,HK429=0),HK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HK$429=1,'Funding Plan'!$I$84,0),IF(HK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HK429=1,HL429=0),HL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HL$429=1,'Funding Plan'!$I$84,0),IF(HL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HL429=1,HM429=0),HM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HM$429=1,'Funding Plan'!$I$84,0),IF(HM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HM429=1,HN429=0),HN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HN$429=1,'Funding Plan'!$I$84,0),IF(HN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HN429=1,HO429=0),HO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HO$429=1,'Funding Plan'!$I$84,0),IF(HO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HO429=1,HP429=0),HP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HP$429=1,'Funding Plan'!$I$84,0),IF(HP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HP429=1,HQ429=0),HQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HQ$429=1,'Funding Plan'!$I$84,0),IF(HQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ429=1,HR429=0),HR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HR$429=1,'Funding Plan'!$I$84,0),IF(HR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HR429=1,HS429=0),HS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HS$429=1,'Funding Plan'!$I$84,0),IF(HS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HS429=1,HT429=0),HT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HT$429=1,'Funding Plan'!$I$84,0),IF(HT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HT429=1,HU429=0),HU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HU$429=1,'Funding Plan'!$I$84,0),IF(HU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HU429=1,HV429=0),HV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HV$429=1,'Funding Plan'!$I$84,0),IF(HV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HV429=1,HW429=0),HW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HW$429=1,'Funding Plan'!$I$84,0),IF(HW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HW429=1,HX429=0),HX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HX$429=1,'Funding Plan'!$I$84,0),IF(HX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HX429=1,HY429=0),HY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HY$429=1,'Funding Plan'!$I$84,0),IF(HY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HY429=1,HZ429=0),HZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(HZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-HZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(HZ$429=1,'Funding Plan'!$I$84,0),IF(HZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ429=1,IA429=0),IA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IA$429=1,'Funding Plan'!$I$84,0),IF(IA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IA429=1,IB429=0),IB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IB$429=1,'Funding Plan'!$I$84,0),IF(IB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IB429=1,IC429=0),IC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IC$429=1,'Funding Plan'!$I$84,0),IF(IC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IC429=1,ID429=0),ID431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ID$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ID$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ID$429=1,'Funding Plan'!$I$84,0),IF(ID$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ID429=1,IE429=0),IE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IE$429=1,'Funding Plan'!$I$84,0),IF(IE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IE429=1,IF429=0),IF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IF$429=1,'Funding Plan'!$I$84,0),IF(IF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IF429=1,IG429=0),IG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IG$429=1,'Funding Plan'!$I$84,0),IF(IG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IG429=1,IH429=0),IH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IH$429=1,'Funding Plan'!$I$84,0),IF(IH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IH429=1,II429=0),II431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(II$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-II$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(II$429=1,'Funding Plan'!$I$84,0),IF(II$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(II429=1,IJ429=0),IJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IJ$429=1,'Funding Plan'!$I$84,0),IF(IJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ429=1,IK429=0),IK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IK$429=1,'Funding Plan'!$I$84,0),IF(IK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IK429=1,IL429=0),IL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IL$429=1,'Funding Plan'!$I$84,0),IF(IL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IL429=1,IM429=0),IM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IM$429=1,'Funding Plan'!$I$84,0),IF(IM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IM429=1,IN429=0),IN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IN$429=1,'Funding Plan'!$I$84,0),IF(IN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IN429=1,IO429=0),IO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IO$429=1,'Funding Plan'!$I$84,0),IF(IO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IO429=1,IP429=0),IP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IP$429=1,'Funding Plan'!$I$84,0),IF(IP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IP429=1,IQ429=0),IQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IQ$429=1,'Funding Plan'!$I$84,0),IF(IQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ429=1,IR429=0),IR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IR$429=1,'Funding Plan'!$I$84,0),IF(IR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IR429=1,IS429=0),IS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IS$429=1,'Funding Plan'!$I$84,0),IF(IS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IS429=1,IT429=0),IT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IT$429=1,'Funding Plan'!$I$84,0),IF(IT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IT429=1,IU429=0),IU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IU$429=1,'Funding Plan'!$I$84,0),IF(IU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IU429=1,IV429=0),IV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IV$429=1,'Funding Plan'!$I$84,0),IF(IV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IV429=1,IW429=0),IW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IW$429=1,'Funding Plan'!$I$84,0),IF(IW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IW429=1,IX429=0),IX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IX$429=1,'Funding Plan'!$I$84,0),IF(IX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IX429=1,IY429=0),IY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IY$429=1,'Funding Plan'!$I$84,0),IF(IY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IY429=1,IZ429=0),IZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(IZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-IZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(IZ$429=1,'Funding Plan'!$I$84,0),IF(IZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ429=1,JA429=0),JA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JA$429=1,'Funding Plan'!$I$84,0),IF(JA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JA429=1,JB429=0),JB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JB$429=1,'Funding Plan'!$I$84,0),IF(JB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JB429=1,JC429=0),JC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JC$429=1,'Funding Plan'!$I$84,0),IF(JC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JC429=1,JD429=0),JD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JD$429=1,'Funding Plan'!$I$84,0),IF(JD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JD429=1,JE429=0),JE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JE$429=1,'Funding Plan'!$I$84,0),IF(JE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JE429=1,JF429=0),JF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JF$429=1,'Funding Plan'!$I$84,0),IF(JF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JF429=1,JG429=0),JG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JG$429=1,'Funding Plan'!$I$84,0),IF(JG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JG429=1,JH429=0),JH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JH$429=1,'Funding Plan'!$I$84,0),IF(JH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JH429=1,JI429=0),JI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JI$429=1,'Funding Plan'!$I$84,0),IF(JI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JI429=1,JJ429=0),JJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JJ$429=1,'Funding Plan'!$I$84,0),IF(JJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ429=1,JK429=0),JK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JK$429=1,'Funding Plan'!$I$84,0),IF(JK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JK429=1,JL429=0),JL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JL$429=1,'Funding Plan'!$I$84,0),IF(JL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JL429=1,JM429=0),JM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JM$429=1,'Funding Plan'!$I$84,0),IF(JM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JM429=1,JN429=0),JN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JN$429=1,'Funding Plan'!$I$84,0),IF(JN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JN429=1,JO429=0),JO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JO$429=1,'Funding Plan'!$I$84,0),IF(JO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JO429=1,JP429=0),JP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JP$429=1,'Funding Plan'!$I$84,0),IF(JP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JP429=1,JQ429=0),JQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JQ$429=1,'Funding Plan'!$I$84,0),IF(JQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ429=1,JR429=0),JR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JR$429=1,'Funding Plan'!$I$84,0),IF(JR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JR429=1,JS429=0),JS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JS$429=1,'Funding Plan'!$I$84,0),IF(JS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JS429=1,JT429=0),JT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JT$429=1,'Funding Plan'!$I$84,0),IF(JT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JT429=1,JU429=0),JU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JU$429=1,'Funding Plan'!$I$84,0),IF(JU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JU429=1,JV429=0),JV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JV$429=1,'Funding Plan'!$I$84,0),IF(JV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JV429=1,JW429=0),JW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JW$429=1,'Funding Plan'!$I$84,0),IF(JW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JW429=1,JX429=0),JX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JX$429=1,'Funding Plan'!$I$84,0),IF(JX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JX429=1,JY429=0),JY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JY$429=1,'Funding Plan'!$I$84,0),IF(JY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JY429=1,JZ429=0),JZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(JZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-JZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(JZ$429=1,'Funding Plan'!$I$84,0),IF(JZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ429=1,KA429=0),KA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KA$429=1,'Funding Plan'!$I$84,0),IF(KA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KA429=1,KB429=0),KB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KB$429=1,'Funding Plan'!$I$84,0),IF(KB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KB429=1,KC429=0),KC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KC$429=1,'Funding Plan'!$I$84,0),IF(KC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KC429=1,KD429=0),KD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KD$429=1,'Funding Plan'!$I$84,0),IF(KD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KD429=1,KE429=0),KE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KE$429=1,'Funding Plan'!$I$84,0),IF(KE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KE429=1,KF429=0),KF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KF$429=1,'Funding Plan'!$I$84,0),IF(KF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KF429=1,KG429=0),KG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KG$429=1,'Funding Plan'!$I$84,0),IF(KG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KG429=1,KH429=0),KH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KH$429=1,'Funding Plan'!$I$84,0),IF(KH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KH429=1,KI429=0),KI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KI$429=1,'Funding Plan'!$I$84,0),IF(KI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KI429=1,KJ429=0),KJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KJ$429=1,'Funding Plan'!$I$84,0),IF(KJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ429=1,KK429=0),KK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KK$429=1,'Funding Plan'!$I$84,0),IF(KK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KK429=1,KL429=0),KL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KL$429=1,'Funding Plan'!$I$84,0),IF(KL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KL429=1,KM429=0),KM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KM$429=1,'Funding Plan'!$I$84,0),IF(KM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KM429=1,KN429=0),KN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KN$429=1,'Funding Plan'!$I$84,0),IF(KN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KN429=1,KO429=0),KO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KO$429=1,'Funding Plan'!$I$84,0),IF(KO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KO429=1,KP429=0),KP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KP$429=1,'Funding Plan'!$I$84,0),IF(KP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KP429=1,KQ429=0),KQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KQ$429=1,'Funding Plan'!$I$84,0),IF(KQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ429=1,KR429=0),KR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KR$429=1,'Funding Plan'!$I$84,0),IF(KR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KR429=1,KS429=0),KS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KS$429=1,'Funding Plan'!$I$84,0),IF(KS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KS429=1,KT429=0),KT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KT$429=1,'Funding Plan'!$I$84,0),IF(KT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KT429=1,KU429=0),KU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KU$429=1,'Funding Plan'!$I$84,0),IF(KU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KU429=1,KV429=0),KV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KV$429=1,'Funding Plan'!$I$84,0),IF(KV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KV429=1,KW429=0),KW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KW$429=1,'Funding Plan'!$I$84,0),IF(KW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KW429=1,KX429=0),KX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KX$429=1,'Funding Plan'!$I$84,0),IF(KX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KX429=1,KY429=0),KY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KY$429=1,'Funding Plan'!$I$84,0),IF(KY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KY429=1,KZ429=0),KZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(KZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-KZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(KZ$429=1,'Funding Plan'!$I$84,0),IF(KZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ429=1,LA429=0),LA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LA$429=1,'Funding Plan'!$I$84,0),IF(LA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LA429=1,LB429=0),LB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LB$429=1,'Funding Plan'!$I$84,0),IF(LB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LB429=1,LC429=0),LC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LC$429=1,'Funding Plan'!$I$84,0),IF(LC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LC429=1,LD429=0),LD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LD$429=1,'Funding Plan'!$I$84,0),IF(LD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LD429=1,LE429=0),LE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LE$429=1,'Funding Plan'!$I$84,0),IF(LE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LE429=1,LF429=0),LF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LF$429=1,'Funding Plan'!$I$84,0),IF(LF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LF429=1,LG429=0),LG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LG$429=1,'Funding Plan'!$I$84,0),IF(LG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LG429=1,LH429=0),LH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LH$429=1,'Funding Plan'!$I$84,0),IF(LH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LH429=1,LI429=0),LI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LI$429=1,'Funding Plan'!$I$84,0),IF(LI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LI429=1,LJ429=0),LJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LJ$429=1,'Funding Plan'!$I$84,0),IF(LJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ429=1,LK429=0),LK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LK$429=1,'Funding Plan'!$I$84,0),IF(LK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LK429=1,LL429=0),LL431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LL$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LL$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LL$429=1,'Funding Plan'!$I$84,0),IF(LL$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LL429=1,LM429=0),LM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LM$429=1,'Funding Plan'!$I$84,0),IF(LM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LM429=1,LN429=0),LN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LN$429=1,'Funding Plan'!$I$84,0),IF(LN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LN429=1,LO429=0),LO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LO$429=1,'Funding Plan'!$I$84,0),IF(LO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LO429=1,LP429=0),LP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LP$429=1,'Funding Plan'!$I$84,0),IF(LP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LP429=1,LQ429=0),LQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LQ$429=1,'Funding Plan'!$I$84,0),IF(LQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ429=1,LR429=0),LR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LR$429=1,'Funding Plan'!$I$84,0),IF(LR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LR429=1,LS429=0),LS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LS$429=1,'Funding Plan'!$I$84,0),IF(LS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LS429=1,LT429=0),LT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LT$429=1,'Funding Plan'!$I$84,0),IF(LT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LT429=1,LU429=0),LU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LU$429=1,'Funding Plan'!$I$84,0),IF(LU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LU429=1,LV429=0),LV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LV$429=1,'Funding Plan'!$I$84,0),IF(LV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LV429=1,LW429=0),LW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LW$429=1,'Funding Plan'!$I$84,0),IF(LW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LW429=1,LX429=0),LX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LX$429=1,'Funding Plan'!$I$84,0),IF(LX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LX429=1,LY429=0),LY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LY$429=1,'Funding Plan'!$I$84,0),IF(LY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LY429=1,LZ429=0),LZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(LZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-LZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(LZ$429=1,'Funding Plan'!$I$84,0),IF(LZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ429=1,MA429=0),MA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MA$429=1,'Funding Plan'!$I$84,0),IF(MA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MA429=1,MB429=0),MB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MB$429=1,'Funding Plan'!$I$84,0),IF(MB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MB429=1,MC429=0),MC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MC$429=1,'Funding Plan'!$I$84,0),IF(MC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MC429=1,MD429=0),MD431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MD$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MD$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MD$429=1,'Funding Plan'!$I$84,0),IF(MD$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MD429=1,ME429=0),ME431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ME$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ME$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ME$429=1,'Funding Plan'!$I$84,0),IF(ME$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ME429=1,MF429=0),MF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MF$429=1,'Funding Plan'!$I$84,0),IF(MF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MF429=1,MG429=0),MG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MG$429=1,'Funding Plan'!$I$84,0),IF(MG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MG429=1,MH429=0),MH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MH$429=1,'Funding Plan'!$I$84,0),IF(MH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MH429=1,MI429=0),MI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MI$429=1,'Funding Plan'!$I$84,0),IF(MI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MI429=1,MJ429=0),MJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MJ$429=1,'Funding Plan'!$I$84,0),IF(MJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ429=1,MK429=0),MK431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MK$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MK$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MK$429=1,'Funding Plan'!$I$84,0),IF(MK$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MK429=1,ML429=0),ML431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ML$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ML$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ML$429=1,'Funding Plan'!$I$84,0),IF(ML$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ML429=1,MM429=0),MM431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MM$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MM$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MM$429=1,'Funding Plan'!$I$84,0),IF(MM$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MM429=1,MN429=0),MN431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MN$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MN$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MN$429=1,'Funding Plan'!$I$84,0),IF(MN$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MN429=1,MO429=0),MO431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MO$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MO$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MO$429=1,'Funding Plan'!$I$84,0),IF(MO$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MO429=1,MP429=0),MP431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MP$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MP$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MP$429=1,'Funding Plan'!$I$84,0),IF(MP$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MP429=1,MQ429=0),MQ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MQ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MQ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MQ$429=1,'Funding Plan'!$I$84,0),IF(MQ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ429=1,MR429=0),MR431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MR$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MR$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MR$429=1,'Funding Plan'!$I$84,0),IF(MR$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MR429=1,MS429=0),MS431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MS$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MS$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MS$429=1,'Funding Plan'!$I$84,0),IF(MS$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MS429=1,MT429=0),MT431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MT$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MT$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MT$429=1,'Funding Plan'!$I$84,0),IF(MT$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MT429=1,MU429=0),MU431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MU$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MU$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MU$429=1,'Funding Plan'!$I$84,0),IF(MU$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MU429=1,MV429=0),MV431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MV$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MV$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MV$429=1,'Funding Plan'!$I$84,0),IF(MV$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MV429=1,MW429=0),MW431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MW$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MW$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MW$429=1,'Funding Plan'!$I$84,0),IF(MW$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MW429=1,MX429=0),MX431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MX$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MX$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MX$429=1,'Funding Plan'!$I$84,0),IF(MX$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MX429=1,MY429=0),MY431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MY$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MY$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MY$429=1,'Funding Plan'!$I$84,0),IF(MY$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MY429=1,MZ429=0),MZ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(MZ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-MZ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(MZ$429=1,'Funding Plan'!$I$84,0),IF(MZ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ429=1,NA429=0),NA431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NA$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NA$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NA$429=1,'Funding Plan'!$I$84,0),IF(NA$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NA429=1,NB429=0),NB431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NB$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NB$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NB$429=1,'Funding Plan'!$I$84,0),IF(NB$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NB429=1,NC429=0),NC431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NC$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NC$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NC$429=1,'Funding Plan'!$I$84,0),IF(NC$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NC429=1,ND429=0),ND431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(ND$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-ND$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(ND$429=1,'Funding Plan'!$I$84,0),IF(ND$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(ND429=1,NE429=0),NE431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NE$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NE$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NE$429=1,'Funding Plan'!$I$84,0),IF(NE$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NE429=1,NF429=0),NF431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NF$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NF$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NF$429=1,'Funding Plan'!$I$84,0),IF(NF$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NF429=1,NG429=0),NG431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NG$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NG$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NG$429=1,'Funding Plan'!$I$84,0),IF(NG$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NG429=1,NH429=0),NH431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NH$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NH$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NH$429=1,'Funding Plan'!$I$84,0),IF(NH$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NH429=1,NI429=0),NI431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NI$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NI$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NI$429=1,'Funding Plan'!$I$84,0),IF(NI$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0},{"$f":"-IF(AND(NI429=1,NJ429=0),NJ431,IF('Funding Plan'!$I$22=\"Equal Payment\",IF(NJ$429>0,-PPMT('Funding Plan'!$I$87/12,'Funding Plan'!$I$29-NJ$429+1,'Funding Plan'!$I$29,'Funding Plan'!$I$84),0),IF('Funding Plan'!$I$22=\"Municipal Bond\",IF(NJ$429=1,'Funding Plan'!$I$84,0),IF(NJ$429>0,IF('Funding Plan'!$I$29>0,'Funding Plan'!$I$84/'Funding Plan'!$I$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C431+C434","v":0},{"$f":"+D431+D434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP431+BP434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB431+EB434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN431+GN434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ431+IZ434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL431+LL434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(D427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(E427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(F427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(G427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(H427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(I427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(J427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(K427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(L427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(M427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(N427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(O427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(P427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(Q427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(R427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(S427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(T427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(U427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(V427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(W427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(X427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(Y427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(Z427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(AZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(BZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(CZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(DZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ED427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ER427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ES427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ET427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(EZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(FZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(GZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(HZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ID427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(II427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(IZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(JZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(KZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LL427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(LZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MD427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ME427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MK427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ML427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MM427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MN427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MO427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MP427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MQ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MR427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MS427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MT427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MU427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MV427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MW427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MX427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MY427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(MZ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NA427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NB427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NC427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(ND427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NE427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NF427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NG427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NH427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NI427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0},{"$f":"IF(NJ427>0,'Funding Plan'!$I$84*'Funding Plan'!$I$26,0)","v":0}]
[]
["Borrowed Funds #8","J"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!C351,IF('Funding Plan'!$J$25='Funding Schedule'!C352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!D351,IF('Funding Plan'!$J$25='Funding Schedule'!D352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!E351,IF('Funding Plan'!$J$25='Funding Schedule'!E352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!F351,IF('Funding Plan'!$J$25='Funding Schedule'!F352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!G351,IF('Funding Plan'!$J$25='Funding Schedule'!G352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!H351,IF('Funding Plan'!$J$25='Funding Schedule'!H352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!I351,IF('Funding Plan'!$J$25='Funding Schedule'!I352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!J351,IF('Funding Plan'!$J$25='Funding Schedule'!J352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!K351,IF('Funding Plan'!$J$25='Funding Schedule'!K352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!L351,IF('Funding Plan'!$J$25='Funding Schedule'!L352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!M351,IF('Funding Plan'!$J$25='Funding Schedule'!M352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!N351,IF('Funding Plan'!$J$25='Funding Schedule'!N352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!O351,IF('Funding Plan'!$J$25='Funding Schedule'!O352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!P351,IF('Funding Plan'!$J$25='Funding Schedule'!P352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!Q351,IF('Funding Plan'!$J$25='Funding Schedule'!Q352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!R351,IF('Funding Plan'!$J$25='Funding Schedule'!R352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!S351,IF('Funding Plan'!$J$25='Funding Schedule'!S352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!T351,IF('Funding Plan'!$J$25='Funding Schedule'!T352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!U351,IF('Funding Plan'!$J$25='Funding Schedule'!U352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!V351,IF('Funding Plan'!$J$25='Funding Schedule'!V352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!W351,IF('Funding Plan'!$J$25='Funding Schedule'!W352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!X351,IF('Funding Plan'!$J$25='Funding Schedule'!X352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!Y351,IF('Funding Plan'!$J$25='Funding Schedule'!Y352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!Z351,IF('Funding Plan'!$J$25='Funding Schedule'!Z352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AA351,IF('Funding Plan'!$J$25='Funding Schedule'!AA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AB351,IF('Funding Plan'!$J$25='Funding Schedule'!AB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AC351,IF('Funding Plan'!$J$25='Funding Schedule'!AC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AD351,IF('Funding Plan'!$J$25='Funding Schedule'!AD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AE351,IF('Funding Plan'!$J$25='Funding Schedule'!AE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AF351,IF('Funding Plan'!$J$25='Funding Schedule'!AF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AG351,IF('Funding Plan'!$J$25='Funding Schedule'!AG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AH351,IF('Funding Plan'!$J$25='Funding Schedule'!AH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AI351,IF('Funding Plan'!$J$25='Funding Schedule'!AI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AJ351,IF('Funding Plan'!$J$25='Funding Schedule'!AJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AK351,IF('Funding Plan'!$J$25='Funding Schedule'!AK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AL351,IF('Funding Plan'!$J$25='Funding Schedule'!AL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AM351,IF('Funding Plan'!$J$25='Funding Schedule'!AM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AN351,IF('Funding Plan'!$J$25='Funding Schedule'!AN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AO351,IF('Funding Plan'!$J$25='Funding Schedule'!AO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AP351,IF('Funding Plan'!$J$25='Funding Schedule'!AP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AQ351,IF('Funding Plan'!$J$25='Funding Schedule'!AQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AR351,IF('Funding Plan'!$J$25='Funding Schedule'!AR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AS351,IF('Funding Plan'!$J$25='Funding Schedule'!AS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AT351,IF('Funding Plan'!$J$25='Funding Schedule'!AT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AU351,IF('Funding Plan'!$J$25='Funding Schedule'!AU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AV351,IF('Funding Plan'!$J$25='Funding Schedule'!AV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AW351,IF('Funding Plan'!$J$25='Funding Schedule'!AW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AX351,IF('Funding Plan'!$J$25='Funding Schedule'!AX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AY351,IF('Funding Plan'!$J$25='Funding Schedule'!AY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!AZ351,IF('Funding Plan'!$J$25='Funding Schedule'!AZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BA351,IF('Funding Plan'!$J$25='Funding Schedule'!BA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BB351,IF('Funding Plan'!$J$25='Funding Schedule'!BB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BC351,IF('Funding Plan'!$J$25='Funding Schedule'!BC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BD351,IF('Funding Plan'!$J$25='Funding Schedule'!BD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BE351,IF('Funding Plan'!$J$25='Funding Schedule'!BE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BF351,IF('Funding Plan'!$J$25='Funding Schedule'!BF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BG351,IF('Funding Plan'!$J$25='Funding Schedule'!BG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BH351,IF('Funding Plan'!$J$25='Funding Schedule'!BH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BI351,IF('Funding Plan'!$J$25='Funding Schedule'!BI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BJ351,IF('Funding Plan'!$J$25='Funding Schedule'!BJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BK351,IF('Funding Plan'!$J$25='Funding Schedule'!BK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BL351,IF('Funding Plan'!$J$25='Funding Schedule'!BL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BM351,IF('Funding Plan'!$J$25='Funding Schedule'!BM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BN351,IF('Funding Plan'!$J$25='Funding Schedule'!BN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BO351,IF('Funding Plan'!$J$25='Funding Schedule'!BO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BP351,IF('Funding Plan'!$J$25='Funding Schedule'!BP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BQ351,IF('Funding Plan'!$J$25='Funding Schedule'!BQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BR351,IF('Funding Plan'!$J$25='Funding Schedule'!BR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BS351,IF('Funding Plan'!$J$25='Funding Schedule'!BS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BT351,IF('Funding Plan'!$J$25='Funding Schedule'!BT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BU351,IF('Funding Plan'!$J$25='Funding Schedule'!BU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BV351,IF('Funding Plan'!$J$25='Funding Schedule'!BV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BW351,IF('Funding Plan'!$J$25='Funding Schedule'!BW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BX351,IF('Funding Plan'!$J$25='Funding Schedule'!BX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BY351,IF('Funding Plan'!$J$25='Funding Schedule'!BY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!BZ351,IF('Funding Plan'!$J$25='Funding Schedule'!BZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CA351,IF('Funding Plan'!$J$25='Funding Schedule'!CA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CB351,IF('Funding Plan'!$J$25='Funding Schedule'!CB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CC351,IF('Funding Plan'!$J$25='Funding Schedule'!CC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CD351,IF('Funding Plan'!$J$25='Funding Schedule'!CD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CE351,IF('Funding Plan'!$J$25='Funding Schedule'!CE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CF351,IF('Funding Plan'!$J$25='Funding Schedule'!CF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CG351,IF('Funding Plan'!$J$25='Funding Schedule'!CG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CH351,IF('Funding Plan'!$J$25='Funding Schedule'!CH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CI351,IF('Funding Plan'!$J$25='Funding Schedule'!CI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CJ351,IF('Funding Plan'!$J$25='Funding Schedule'!CJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CK351,IF('Funding Plan'!$J$25='Funding Schedule'!CK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CL351,IF('Funding Plan'!$J$25='Funding Schedule'!CL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CM351,IF('Funding Plan'!$J$25='Funding Schedule'!CM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CN351,IF('Funding Plan'!$J$25='Funding Schedule'!CN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CO351,IF('Funding Plan'!$J$25='Funding Schedule'!CO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CP351,IF('Funding Plan'!$J$25='Funding Schedule'!CP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CQ351,IF('Funding Plan'!$J$25='Funding Schedule'!CQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CR351,IF('Funding Plan'!$J$25='Funding Schedule'!CR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CS351,IF('Funding Plan'!$J$25='Funding Schedule'!CS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CT351,IF('Funding Plan'!$J$25='Funding Schedule'!CT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CU351,IF('Funding Plan'!$J$25='Funding Schedule'!CU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CV351,IF('Funding Plan'!$J$25='Funding Schedule'!CV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CW351,IF('Funding Plan'!$J$25='Funding Schedule'!CW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CX351,IF('Funding Plan'!$J$25='Funding Schedule'!CX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CY351,IF('Funding Plan'!$J$25='Funding Schedule'!CY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!CZ351,IF('Funding Plan'!$J$25='Funding Schedule'!CZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DA351,IF('Funding Plan'!$J$25='Funding Schedule'!DA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DB351,IF('Funding Plan'!$J$25='Funding Schedule'!DB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DC351,IF('Funding Plan'!$J$25='Funding Schedule'!DC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DD351,IF('Funding Plan'!$J$25='Funding Schedule'!DD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DE351,IF('Funding Plan'!$J$25='Funding Schedule'!DE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DF351,IF('Funding Plan'!$J$25='Funding Schedule'!DF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DG351,IF('Funding Plan'!$J$25='Funding Schedule'!DG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DH351,IF('Funding Plan'!$J$25='Funding Schedule'!DH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DI351,IF('Funding Plan'!$J$25='Funding Schedule'!DI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DJ351,IF('Funding Plan'!$J$25='Funding Schedule'!DJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DK351,IF('Funding Plan'!$J$25='Funding Schedule'!DK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DL351,IF('Funding Plan'!$J$25='Funding Schedule'!DL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DM351,IF('Funding Plan'!$J$25='Funding Schedule'!DM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DN351,IF('Funding Plan'!$J$25='Funding Schedule'!DN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DO351,IF('Funding Plan'!$J$25='Funding Schedule'!DO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DP351,IF('Funding Plan'!$J$25='Funding Schedule'!DP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DQ351,IF('Funding Plan'!$J$25='Funding Schedule'!DQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DR351,IF('Funding Plan'!$J$25='Funding Schedule'!DR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DS351,IF('Funding Plan'!$J$25='Funding Schedule'!DS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DT351,IF('Funding Plan'!$J$25='Funding Schedule'!DT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DU351,IF('Funding Plan'!$J$25='Funding Schedule'!DU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DV351,IF('Funding Plan'!$J$25='Funding Schedule'!DV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DW351,IF('Funding Plan'!$J$25='Funding Schedule'!DW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DX351,IF('Funding Plan'!$J$25='Funding Schedule'!DX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DY351,IF('Funding Plan'!$J$25='Funding Schedule'!DY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!DZ351,IF('Funding Plan'!$J$25='Funding Schedule'!DZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EA351,IF('Funding Plan'!$J$25='Funding Schedule'!EA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EB351,IF('Funding Plan'!$J$25='Funding Schedule'!EB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EC351,IF('Funding Plan'!$J$25='Funding Schedule'!EC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ED351,IF('Funding Plan'!$J$25='Funding Schedule'!ED352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EE351,IF('Funding Plan'!$J$25='Funding Schedule'!EE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EF351,IF('Funding Plan'!$J$25='Funding Schedule'!EF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EG351,IF('Funding Plan'!$J$25='Funding Schedule'!EG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EH351,IF('Funding Plan'!$J$25='Funding Schedule'!EH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EI351,IF('Funding Plan'!$J$25='Funding Schedule'!EI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EJ351,IF('Funding Plan'!$J$25='Funding Schedule'!EJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EK351,IF('Funding Plan'!$J$25='Funding Schedule'!EK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EL351,IF('Funding Plan'!$J$25='Funding Schedule'!EL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EM351,IF('Funding Plan'!$J$25='Funding Schedule'!EM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EN351,IF('Funding Plan'!$J$25='Funding Schedule'!EN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EO351,IF('Funding Plan'!$J$25='Funding Schedule'!EO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EP351,IF('Funding Plan'!$J$25='Funding Schedule'!EP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EQ351,IF('Funding Plan'!$J$25='Funding Schedule'!EQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ER351,IF('Funding Plan'!$J$25='Funding Schedule'!ER352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ES351,IF('Funding Plan'!$J$25='Funding Schedule'!ES352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ET351,IF('Funding Plan'!$J$25='Funding Schedule'!ET352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EU351,IF('Funding Plan'!$J$25='Funding Schedule'!EU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EV351,IF('Funding Plan'!$J$25='Funding Schedule'!EV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EW351,IF('Funding Plan'!$J$25='Funding Schedule'!EW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EX351,IF('Funding Plan'!$J$25='Funding Schedule'!EX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EY351,IF('Funding Plan'!$J$25='Funding Schedule'!EY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!EZ351,IF('Funding Plan'!$J$25='Funding Schedule'!EZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FA351,IF('Funding Plan'!$J$25='Funding Schedule'!FA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FB351,IF('Funding Plan'!$J$25='Funding Schedule'!FB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FC351,IF('Funding Plan'!$J$25='Funding Schedule'!FC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FD351,IF('Funding Plan'!$J$25='Funding Schedule'!FD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FE351,IF('Funding Plan'!$J$25='Funding Schedule'!FE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FF351,IF('Funding Plan'!$J$25='Funding Schedule'!FF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FG351,IF('Funding Plan'!$J$25='Funding Schedule'!FG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FH351,IF('Funding Plan'!$J$25='Funding Schedule'!FH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FI351,IF('Funding Plan'!$J$25='Funding Schedule'!FI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FJ351,IF('Funding Plan'!$J$25='Funding Schedule'!FJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FK351,IF('Funding Plan'!$J$25='Funding Schedule'!FK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FL351,IF('Funding Plan'!$J$25='Funding Schedule'!FL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FM351,IF('Funding Plan'!$J$25='Funding Schedule'!FM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FN351,IF('Funding Plan'!$J$25='Funding Schedule'!FN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FO351,IF('Funding Plan'!$J$25='Funding Schedule'!FO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FP351,IF('Funding Plan'!$J$25='Funding Schedule'!FP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FQ351,IF('Funding Plan'!$J$25='Funding Schedule'!FQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FR351,IF('Funding Plan'!$J$25='Funding Schedule'!FR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FS351,IF('Funding Plan'!$J$25='Funding Schedule'!FS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FT351,IF('Funding Plan'!$J$25='Funding Schedule'!FT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FU351,IF('Funding Plan'!$J$25='Funding Schedule'!FU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FV351,IF('Funding Plan'!$J$25='Funding Schedule'!FV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FW351,IF('Funding Plan'!$J$25='Funding Schedule'!FW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FX351,IF('Funding Plan'!$J$25='Funding Schedule'!FX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FY351,IF('Funding Plan'!$J$25='Funding Schedule'!FY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!FZ351,IF('Funding Plan'!$J$25='Funding Schedule'!FZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GA351,IF('Funding Plan'!$J$25='Funding Schedule'!GA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GB351,IF('Funding Plan'!$J$25='Funding Schedule'!GB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GC351,IF('Funding Plan'!$J$25='Funding Schedule'!GC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GD351,IF('Funding Plan'!$J$25='Funding Schedule'!GD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GE351,IF('Funding Plan'!$J$25='Funding Schedule'!GE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GF351,IF('Funding Plan'!$J$25='Funding Schedule'!GF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GG351,IF('Funding Plan'!$J$25='Funding Schedule'!GG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GH351,IF('Funding Plan'!$J$25='Funding Schedule'!GH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GI351,IF('Funding Plan'!$J$25='Funding Schedule'!GI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GJ351,IF('Funding Plan'!$J$25='Funding Schedule'!GJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GK351,IF('Funding Plan'!$J$25='Funding Schedule'!GK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GL351,IF('Funding Plan'!$J$25='Funding Schedule'!GL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GM351,IF('Funding Plan'!$J$25='Funding Schedule'!GM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GN351,IF('Funding Plan'!$J$25='Funding Schedule'!GN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GO351,IF('Funding Plan'!$J$25='Funding Schedule'!GO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GP351,IF('Funding Plan'!$J$25='Funding Schedule'!GP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GQ351,IF('Funding Plan'!$J$25='Funding Schedule'!GQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GR351,IF('Funding Plan'!$J$25='Funding Schedule'!GR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GS351,IF('Funding Plan'!$J$25='Funding Schedule'!GS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GT351,IF('Funding Plan'!$J$25='Funding Schedule'!GT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GU351,IF('Funding Plan'!$J$25='Funding Schedule'!GU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GV351,IF('Funding Plan'!$J$25='Funding Schedule'!GV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GW351,IF('Funding Plan'!$J$25='Funding Schedule'!GW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GX351,IF('Funding Plan'!$J$25='Funding Schedule'!GX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GY351,IF('Funding Plan'!$J$25='Funding Schedule'!GY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!GZ351,IF('Funding Plan'!$J$25='Funding Schedule'!GZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HA351,IF('Funding Plan'!$J$25='Funding Schedule'!HA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HB351,IF('Funding Plan'!$J$25='Funding Schedule'!HB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HC351,IF('Funding Plan'!$J$25='Funding Schedule'!HC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HD351,IF('Funding Plan'!$J$25='Funding Schedule'!HD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HE351,IF('Funding Plan'!$J$25='Funding Schedule'!HE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HF351,IF('Funding Plan'!$J$25='Funding Schedule'!HF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HG351,IF('Funding Plan'!$J$25='Funding Schedule'!HG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HH351,IF('Funding Plan'!$J$25='Funding Schedule'!HH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HI351,IF('Funding Plan'!$J$25='Funding Schedule'!HI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HJ351,IF('Funding Plan'!$J$25='Funding Schedule'!HJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HK351,IF('Funding Plan'!$J$25='Funding Schedule'!HK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HL351,IF('Funding Plan'!$J$25='Funding Schedule'!HL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HM351,IF('Funding Plan'!$J$25='Funding Schedule'!HM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HN351,IF('Funding Plan'!$J$25='Funding Schedule'!HN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HO351,IF('Funding Plan'!$J$25='Funding Schedule'!HO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HP351,IF('Funding Plan'!$J$25='Funding Schedule'!HP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HQ351,IF('Funding Plan'!$J$25='Funding Schedule'!HQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HR351,IF('Funding Plan'!$J$25='Funding Schedule'!HR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HS351,IF('Funding Plan'!$J$25='Funding Schedule'!HS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HT351,IF('Funding Plan'!$J$25='Funding Schedule'!HT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HU351,IF('Funding Plan'!$J$25='Funding Schedule'!HU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HV351,IF('Funding Plan'!$J$25='Funding Schedule'!HV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HW351,IF('Funding Plan'!$J$25='Funding Schedule'!HW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HX351,IF('Funding Plan'!$J$25='Funding Schedule'!HX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HY351,IF('Funding Plan'!$J$25='Funding Schedule'!HY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!HZ351,IF('Funding Plan'!$J$25='Funding Schedule'!HZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IA351,IF('Funding Plan'!$J$25='Funding Schedule'!IA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IB351,IF('Funding Plan'!$J$25='Funding Schedule'!IB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IC351,IF('Funding Plan'!$J$25='Funding Schedule'!IC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ID351,IF('Funding Plan'!$J$25='Funding Schedule'!ID352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IE351,IF('Funding Plan'!$J$25='Funding Schedule'!IE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IF351,IF('Funding Plan'!$J$25='Funding Schedule'!IF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IG351,IF('Funding Plan'!$J$25='Funding Schedule'!IG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IH351,IF('Funding Plan'!$J$25='Funding Schedule'!IH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!II351,IF('Funding Plan'!$J$25='Funding Schedule'!II352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IJ351,IF('Funding Plan'!$J$25='Funding Schedule'!IJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IK351,IF('Funding Plan'!$J$25='Funding Schedule'!IK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IL351,IF('Funding Plan'!$J$25='Funding Schedule'!IL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IM351,IF('Funding Plan'!$J$25='Funding Schedule'!IM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IN351,IF('Funding Plan'!$J$25='Funding Schedule'!IN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IO351,IF('Funding Plan'!$J$25='Funding Schedule'!IO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IP351,IF('Funding Plan'!$J$25='Funding Schedule'!IP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IQ351,IF('Funding Plan'!$J$25='Funding Schedule'!IQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IR351,IF('Funding Plan'!$J$25='Funding Schedule'!IR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IS351,IF('Funding Plan'!$J$25='Funding Schedule'!IS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IT351,IF('Funding Plan'!$J$25='Funding Schedule'!IT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IU351,IF('Funding Plan'!$J$25='Funding Schedule'!IU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IV351,IF('Funding Plan'!$J$25='Funding Schedule'!IV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IW351,IF('Funding Plan'!$J$25='Funding Schedule'!IW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IX351,IF('Funding Plan'!$J$25='Funding Schedule'!IX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IY351,IF('Funding Plan'!$J$25='Funding Schedule'!IY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!IZ351,IF('Funding Plan'!$J$25='Funding Schedule'!IZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JA351,IF('Funding Plan'!$J$25='Funding Schedule'!JA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JB351,IF('Funding Plan'!$J$25='Funding Schedule'!JB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JC351,IF('Funding Plan'!$J$25='Funding Schedule'!JC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JD351,IF('Funding Plan'!$J$25='Funding Schedule'!JD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JE351,IF('Funding Plan'!$J$25='Funding Schedule'!JE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JF351,IF('Funding Plan'!$J$25='Funding Schedule'!JF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JG351,IF('Funding Plan'!$J$25='Funding Schedule'!JG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JH351,IF('Funding Plan'!$J$25='Funding Schedule'!JH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JI351,IF('Funding Plan'!$J$25='Funding Schedule'!JI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JJ351,IF('Funding Plan'!$J$25='Funding Schedule'!JJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JK351,IF('Funding Plan'!$J$25='Funding Schedule'!JK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JL351,IF('Funding Plan'!$J$25='Funding Schedule'!JL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JM351,IF('Funding Plan'!$J$25='Funding Schedule'!JM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JN351,IF('Funding Plan'!$J$25='Funding Schedule'!JN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JO351,IF('Funding Plan'!$J$25='Funding Schedule'!JO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JP351,IF('Funding Plan'!$J$25='Funding Schedule'!JP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JQ351,IF('Funding Plan'!$J$25='Funding Schedule'!JQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JR351,IF('Funding Plan'!$J$25='Funding Schedule'!JR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JS351,IF('Funding Plan'!$J$25='Funding Schedule'!JS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JT351,IF('Funding Plan'!$J$25='Funding Schedule'!JT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JU351,IF('Funding Plan'!$J$25='Funding Schedule'!JU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JV351,IF('Funding Plan'!$J$25='Funding Schedule'!JV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JW351,IF('Funding Plan'!$J$25='Funding Schedule'!JW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JX351,IF('Funding Plan'!$J$25='Funding Schedule'!JX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JY351,IF('Funding Plan'!$J$25='Funding Schedule'!JY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!JZ351,IF('Funding Plan'!$J$25='Funding Schedule'!JZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KA351,IF('Funding Plan'!$J$25='Funding Schedule'!KA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KB351,IF('Funding Plan'!$J$25='Funding Schedule'!KB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KC351,IF('Funding Plan'!$J$25='Funding Schedule'!KC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KD351,IF('Funding Plan'!$J$25='Funding Schedule'!KD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KE351,IF('Funding Plan'!$J$25='Funding Schedule'!KE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KF351,IF('Funding Plan'!$J$25='Funding Schedule'!KF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KG351,IF('Funding Plan'!$J$25='Funding Schedule'!KG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KH351,IF('Funding Plan'!$J$25='Funding Schedule'!KH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KI351,IF('Funding Plan'!$J$25='Funding Schedule'!KI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KJ351,IF('Funding Plan'!$J$25='Funding Schedule'!KJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KK351,IF('Funding Plan'!$J$25='Funding Schedule'!KK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KL351,IF('Funding Plan'!$J$25='Funding Schedule'!KL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KM351,IF('Funding Plan'!$J$25='Funding Schedule'!KM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KN351,IF('Funding Plan'!$J$25='Funding Schedule'!KN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KO351,IF('Funding Plan'!$J$25='Funding Schedule'!KO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KP351,IF('Funding Plan'!$J$25='Funding Schedule'!KP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KQ351,IF('Funding Plan'!$J$25='Funding Schedule'!KQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KR351,IF('Funding Plan'!$J$25='Funding Schedule'!KR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KS351,IF('Funding Plan'!$J$25='Funding Schedule'!KS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KT351,IF('Funding Plan'!$J$25='Funding Schedule'!KT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KU351,IF('Funding Plan'!$J$25='Funding Schedule'!KU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KV351,IF('Funding Plan'!$J$25='Funding Schedule'!KV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KW351,IF('Funding Plan'!$J$25='Funding Schedule'!KW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KX351,IF('Funding Plan'!$J$25='Funding Schedule'!KX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KY351,IF('Funding Plan'!$J$25='Funding Schedule'!KY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!KZ351,IF('Funding Plan'!$J$25='Funding Schedule'!KZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LA351,IF('Funding Plan'!$J$25='Funding Schedule'!LA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LB351,IF('Funding Plan'!$J$25='Funding Schedule'!LB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LC351,IF('Funding Plan'!$J$25='Funding Schedule'!LC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LD351,IF('Funding Plan'!$J$25='Funding Schedule'!LD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LE351,IF('Funding Plan'!$J$25='Funding Schedule'!LE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LF351,IF('Funding Plan'!$J$25='Funding Schedule'!LF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LG351,IF('Funding Plan'!$J$25='Funding Schedule'!LG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LH351,IF('Funding Plan'!$J$25='Funding Schedule'!LH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LI351,IF('Funding Plan'!$J$25='Funding Schedule'!LI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LJ351,IF('Funding Plan'!$J$25='Funding Schedule'!LJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LK351,IF('Funding Plan'!$J$25='Funding Schedule'!LK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LL351,IF('Funding Plan'!$J$25='Funding Schedule'!LL352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LM351,IF('Funding Plan'!$J$25='Funding Schedule'!LM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LN351,IF('Funding Plan'!$J$25='Funding Schedule'!LN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LO351,IF('Funding Plan'!$J$25='Funding Schedule'!LO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LP351,IF('Funding Plan'!$J$25='Funding Schedule'!LP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LQ351,IF('Funding Plan'!$J$25='Funding Schedule'!LQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LR351,IF('Funding Plan'!$J$25='Funding Schedule'!LR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LS351,IF('Funding Plan'!$J$25='Funding Schedule'!LS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LT351,IF('Funding Plan'!$J$25='Funding Schedule'!LT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LU351,IF('Funding Plan'!$J$25='Funding Schedule'!LU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LV351,IF('Funding Plan'!$J$25='Funding Schedule'!LV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LW351,IF('Funding Plan'!$J$25='Funding Schedule'!LW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LX351,IF('Funding Plan'!$J$25='Funding Schedule'!LX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LY351,IF('Funding Plan'!$J$25='Funding Schedule'!LY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!LZ351,IF('Funding Plan'!$J$25='Funding Schedule'!LZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MA351,IF('Funding Plan'!$J$25='Funding Schedule'!MA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MB351,IF('Funding Plan'!$J$25='Funding Schedule'!MB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MC351,IF('Funding Plan'!$J$25='Funding Schedule'!MC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MD351,IF('Funding Plan'!$J$25='Funding Schedule'!MD352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ME351,IF('Funding Plan'!$J$25='Funding Schedule'!ME352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MF351,IF('Funding Plan'!$J$25='Funding Schedule'!MF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MG351,IF('Funding Plan'!$J$25='Funding Schedule'!MG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MH351,IF('Funding Plan'!$J$25='Funding Schedule'!MH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MI351,IF('Funding Plan'!$J$25='Funding Schedule'!MI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MJ351,IF('Funding Plan'!$J$25='Funding Schedule'!MJ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MK351,IF('Funding Plan'!$J$25='Funding Schedule'!MK352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ML351,IF('Funding Plan'!$J$25='Funding Schedule'!ML352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MM351,IF('Funding Plan'!$J$25='Funding Schedule'!MM352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MN351,IF('Funding Plan'!$J$25='Funding Schedule'!MN352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MO351,IF('Funding Plan'!$J$25='Funding Schedule'!MO352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MP351,IF('Funding Plan'!$J$25='Funding Schedule'!MP352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MQ351,IF('Funding Plan'!$J$25='Funding Schedule'!MQ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MR351,IF('Funding Plan'!$J$25='Funding Schedule'!MR352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MS351,IF('Funding Plan'!$J$25='Funding Schedule'!MS352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MT351,IF('Funding Plan'!$J$25='Funding Schedule'!MT352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MU351,IF('Funding Plan'!$J$25='Funding Schedule'!MU352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MV351,IF('Funding Plan'!$J$25='Funding Schedule'!MV352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MW351,IF('Funding Plan'!$J$25='Funding Schedule'!MW352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MX351,IF('Funding Plan'!$J$25='Funding Schedule'!MX352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MY351,IF('Funding Plan'!$J$25='Funding Schedule'!MY352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!MZ351,IF('Funding Plan'!$J$25='Funding Schedule'!MZ352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NA351,IF('Funding Plan'!$J$25='Funding Schedule'!NA352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NB351,IF('Funding Plan'!$J$25='Funding Schedule'!NB352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NC351,IF('Funding Plan'!$J$25='Funding Schedule'!NC352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!ND351,IF('Funding Plan'!$J$25='Funding Schedule'!ND352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NE351,IF('Funding Plan'!$J$25='Funding Schedule'!NE352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NF351,IF('Funding Plan'!$J$25='Funding Schedule'!NF352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NG351,IF('Funding Plan'!$J$25='Funding Schedule'!NG352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NH351,IF('Funding Plan'!$J$25='Funding Schedule'!NH352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NI351,IF('Funding Plan'!$J$25='Funding Schedule'!NI352,'Funding Plan'!$J$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$J$286='Funding Schedule'!NJ351,IF('Funding Plan'!$J$25='Funding Schedule'!NJ352,'Funding Plan'!$J$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(D439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(E439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(F439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(G439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(H439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(I439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(J439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(K439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(L439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(M439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(N439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(O439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(P439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Q439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(R439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(S439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(T439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(U439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(V439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(W439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(X439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Y439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(Z439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(AZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(BZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(CZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(DZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ED439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ER439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ES439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ET439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(EZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(FZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(GZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(HZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ID439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(II439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(IZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(JZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(KZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LL439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(LZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MD439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ME439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MJ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MK439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ML439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MM439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MN439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MO439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MP439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MQ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MR439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MS439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MT439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MU439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MV439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MW439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MX439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MY439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(MZ439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NA439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NB439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NC439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(ND439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NE439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NF439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NG439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NH439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NI439>0,+'Funding Plan'!$J$29,0)","v":0},{"$f":"IF(NJ439>0,+'Funding Plan'!$J$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B441>0,B441-1,IF(B440>0,B440,0))","v":0},{"$f":"IF(C441>0,C441-1,IF(C440>0,C440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO441>0,BO441-1,IF(BO440>0,BO440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA441>0,EA441-1,IF(EA440>0,EA440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM441>0,GM441-1,IF(GM440>0,GM440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY441>0,IY441-1,IF(IY440>0,IY440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK441>0,LK441-1,IF(LK440>0,LK440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B447>0,B447,C439)","v":0},{"$f":"IF(C447>0,C447,D439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO447>0,BO447,BP439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA447>0,EA447,EB439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM447>0,GM447,GN439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY447>0,IY447,IZ439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK447>0,LK447,LL439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(C$441=1,0,-B443*'Funding Plan'!$J$87/12),-B443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(D$441=1,0,-C443*'Funding Plan'!$J$87/12),-C443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(E$441=1,0,-D443*'Funding Plan'!$J$87/12),-D443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(F$441=1,0,-E443*'Funding Plan'!$J$87/12),-E443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(G$441=1,0,-F443*'Funding Plan'!$J$87/12),-F443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(H$441=1,0,-G443*'Funding Plan'!$J$87/12),-G443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(I$441=1,0,-H443*'Funding Plan'!$J$87/12),-H443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(J$441=1,0,-I443*'Funding Plan'!$J$87/12),-I443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(K$441=1,0,-J443*'Funding Plan'!$J$87/12),-J443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(L$441=1,0,-K443*'Funding Plan'!$J$87/12),-K443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(M$441=1,0,-L443*'Funding Plan'!$J$87/12),-L443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(N$441=1,0,-M443*'Funding Plan'!$J$87/12),-M443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(O$441=1,0,-N443*'Funding Plan'!$J$87/12),-N443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(P$441=1,0,-O443*'Funding Plan'!$J$87/12),-O443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Q$441=1,0,-P443*'Funding Plan'!$J$87/12),-P443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(R$441=1,0,-Q443*'Funding Plan'!$J$87/12),-Q443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(S$441=1,0,-R443*'Funding Plan'!$J$87/12),-R443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(T$441=1,0,-S443*'Funding Plan'!$J$87/12),-S443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(U$441=1,0,-T443*'Funding Plan'!$J$87/12),-T443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(V$441=1,0,-U443*'Funding Plan'!$J$87/12),-U443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(W$441=1,0,-V443*'Funding Plan'!$J$87/12),-V443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(X$441=1,0,-W443*'Funding Plan'!$J$87/12),-W443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Y$441=1,0,-X443*'Funding Plan'!$J$87/12),-X443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Z$441=1,0,-Y443*'Funding Plan'!$J$87/12),-Y443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AA$441=1,0,-Z443*'Funding Plan'!$J$87/12),-Z443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AB$441=1,0,-AA443*'Funding Plan'!$J$87/12),-AA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AC$441=1,0,-AB443*'Funding Plan'!$J$87/12),-AB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AD$441=1,0,-AC443*'Funding Plan'!$J$87/12),-AC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AE$441=1,0,-AD443*'Funding Plan'!$J$87/12),-AD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AF$441=1,0,-AE443*'Funding Plan'!$J$87/12),-AE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AG$441=1,0,-AF443*'Funding Plan'!$J$87/12),-AF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AH$441=1,0,-AG443*'Funding Plan'!$J$87/12),-AG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AI$441=1,0,-AH443*'Funding Plan'!$J$87/12),-AH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AJ$441=1,0,-AI443*'Funding Plan'!$J$87/12),-AI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AK$441=1,0,-AJ443*'Funding Plan'!$J$87/12),-AJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AL$441=1,0,-AK443*'Funding Plan'!$J$87/12),-AK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AM$441=1,0,-AL443*'Funding Plan'!$J$87/12),-AL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AN$441=1,0,-AM443*'Funding Plan'!$J$87/12),-AM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AO$441=1,0,-AN443*'Funding Plan'!$J$87/12),-AN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AP$441=1,0,-AO443*'Funding Plan'!$J$87/12),-AO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AQ$441=1,0,-AP443*'Funding Plan'!$J$87/12),-AP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AR$441=1,0,-AQ443*'Funding Plan'!$J$87/12),-AQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AS$441=1,0,-AR443*'Funding Plan'!$J$87/12),-AR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AT$441=1,0,-AS443*'Funding Plan'!$J$87/12),-AS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AU$441=1,0,-AT443*'Funding Plan'!$J$87/12),-AT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AV$441=1,0,-AU443*'Funding Plan'!$J$87/12),-AU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AW$441=1,0,-AV443*'Funding Plan'!$J$87/12),-AV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AX$441=1,0,-AW443*'Funding Plan'!$J$87/12),-AW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AY$441=1,0,-AX443*'Funding Plan'!$J$87/12),-AX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AZ$441=1,0,-AY443*'Funding Plan'!$J$87/12),-AY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BA$441=1,0,-AZ443*'Funding Plan'!$J$87/12),-AZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BB$441=1,0,-BA443*'Funding Plan'!$J$87/12),-BA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BC$441=1,0,-BB443*'Funding Plan'!$J$87/12),-BB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BD$441=1,0,-BC443*'Funding Plan'!$J$87/12),-BC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BE$441=1,0,-BD443*'Funding Plan'!$J$87/12),-BD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BF$441=1,0,-BE443*'Funding Plan'!$J$87/12),-BE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BG$441=1,0,-BF443*'Funding Plan'!$J$87/12),-BF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BH$441=1,0,-BG443*'Funding Plan'!$J$87/12),-BG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BI$441=1,0,-BH443*'Funding Plan'!$J$87/12),-BH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BJ$441=1,0,-BI443*'Funding Plan'!$J$87/12),-BI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BK$441=1,0,-BJ443*'Funding Plan'!$J$87/12),-BJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BL$441=1,0,-BK443*'Funding Plan'!$J$87/12),-BK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BM$441=1,0,-BL443*'Funding Plan'!$J$87/12),-BL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BN$441=1,0,-BM443*'Funding Plan'!$J$87/12),-BM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BO$441=1,0,-BN443*'Funding Plan'!$J$87/12),-BN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BP$441=1,0,-BO443*'Funding Plan'!$J$87/12),-BO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BQ$441=1,0,-BP443*'Funding Plan'!$J$87/12),-BP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BR$441=1,0,-BQ443*'Funding Plan'!$J$87/12),-BQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BS$441=1,0,-BR443*'Funding Plan'!$J$87/12),-BR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BT$441=1,0,-BS443*'Funding Plan'!$J$87/12),-BS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BU$441=1,0,-BT443*'Funding Plan'!$J$87/12),-BT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BV$441=1,0,-BU443*'Funding Plan'!$J$87/12),-BU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BW$441=1,0,-BV443*'Funding Plan'!$J$87/12),-BV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BX$441=1,0,-BW443*'Funding Plan'!$J$87/12),-BW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BY$441=1,0,-BX443*'Funding Plan'!$J$87/12),-BX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BZ$441=1,0,-BY443*'Funding Plan'!$J$87/12),-BY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CA$441=1,0,-BZ443*'Funding Plan'!$J$87/12),-BZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CB$441=1,0,-CA443*'Funding Plan'!$J$87/12),-CA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CC$441=1,0,-CB443*'Funding Plan'!$J$87/12),-CB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CD$441=1,0,-CC443*'Funding Plan'!$J$87/12),-CC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CE$441=1,0,-CD443*'Funding Plan'!$J$87/12),-CD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CF$441=1,0,-CE443*'Funding Plan'!$J$87/12),-CE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CG$441=1,0,-CF443*'Funding Plan'!$J$87/12),-CF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CH$441=1,0,-CG443*'Funding Plan'!$J$87/12),-CG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CI$441=1,0,-CH443*'Funding Plan'!$J$87/12),-CH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CJ$441=1,0,-CI443*'Funding Plan'!$J$87/12),-CI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CK$441=1,0,-CJ443*'Funding Plan'!$J$87/12),-CJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CL$441=1,0,-CK443*'Funding Plan'!$J$87/12),-CK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CM$441=1,0,-CL443*'Funding Plan'!$J$87/12),-CL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CN$441=1,0,-CM443*'Funding Plan'!$J$87/12),-CM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CO$441=1,0,-CN443*'Funding Plan'!$J$87/12),-CN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CP$441=1,0,-CO443*'Funding Plan'!$J$87/12),-CO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CQ$441=1,0,-CP443*'Funding Plan'!$J$87/12),-CP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CR$441=1,0,-CQ443*'Funding Plan'!$J$87/12),-CQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CS$441=1,0,-CR443*'Funding Plan'!$J$87/12),-CR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CT$441=1,0,-CS443*'Funding Plan'!$J$87/12),-CS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CU$441=1,0,-CT443*'Funding Plan'!$J$87/12),-CT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CV$441=1,0,-CU443*'Funding Plan'!$J$87/12),-CU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CW$441=1,0,-CV443*'Funding Plan'!$J$87/12),-CV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CX$441=1,0,-CW443*'Funding Plan'!$J$87/12),-CW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CY$441=1,0,-CX443*'Funding Plan'!$J$87/12),-CX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CZ$441=1,0,-CY443*'Funding Plan'!$J$87/12),-CY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DA$441=1,0,-CZ443*'Funding Plan'!$J$87/12),-CZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DB$441=1,0,-DA443*'Funding Plan'!$J$87/12),-DA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DC$441=1,0,-DB443*'Funding Plan'!$J$87/12),-DB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DD$441=1,0,-DC443*'Funding Plan'!$J$87/12),-DC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DE$441=1,0,-DD443*'Funding Plan'!$J$87/12),-DD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DF$441=1,0,-DE443*'Funding Plan'!$J$87/12),-DE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DG$441=1,0,-DF443*'Funding Plan'!$J$87/12),-DF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DH$441=1,0,-DG443*'Funding Plan'!$J$87/12),-DG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DI$441=1,0,-DH443*'Funding Plan'!$J$87/12),-DH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DJ$441=1,0,-DI443*'Funding Plan'!$J$87/12),-DI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DK$441=1,0,-DJ443*'Funding Plan'!$J$87/12),-DJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DL$441=1,0,-DK443*'Funding Plan'!$J$87/12),-DK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DM$441=1,0,-DL443*'Funding Plan'!$J$87/12),-DL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DN$441=1,0,-DM443*'Funding Plan'!$J$87/12),-DM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DO$441=1,0,-DN443*'Funding Plan'!$J$87/12),-DN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DP$441=1,0,-DO443*'Funding Plan'!$J$87/12),-DO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DQ$441=1,0,-DP443*'Funding Plan'!$J$87/12),-DP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DR$441=1,0,-DQ443*'Funding Plan'!$J$87/12),-DQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DS$441=1,0,-DR443*'Funding Plan'!$J$87/12),-DR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DT$441=1,0,-DS443*'Funding Plan'!$J$87/12),-DS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DU$441=1,0,-DT443*'Funding Plan'!$J$87/12),-DT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DV$441=1,0,-DU443*'Funding Plan'!$J$87/12),-DU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DW$441=1,0,-DV443*'Funding Plan'!$J$87/12),-DV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DX$441=1,0,-DW443*'Funding Plan'!$J$87/12),-DW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DY$441=1,0,-DX443*'Funding Plan'!$J$87/12),-DX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DZ$441=1,0,-DY443*'Funding Plan'!$J$87/12),-DY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EA$441=1,0,-DZ443*'Funding Plan'!$J$87/12),-DZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EB$441=1,0,-EA443*'Funding Plan'!$J$87/12),-EA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EC$441=1,0,-EB443*'Funding Plan'!$J$87/12),-EB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ED$441=1,0,-EC443*'Funding Plan'!$J$87/12),-EC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EE$441=1,0,-ED443*'Funding Plan'!$J$87/12),-ED443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EF$441=1,0,-EE443*'Funding Plan'!$J$87/12),-EE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EG$441=1,0,-EF443*'Funding Plan'!$J$87/12),-EF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EH$441=1,0,-EG443*'Funding Plan'!$J$87/12),-EG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EI$441=1,0,-EH443*'Funding Plan'!$J$87/12),-EH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EJ$441=1,0,-EI443*'Funding Plan'!$J$87/12),-EI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EK$441=1,0,-EJ443*'Funding Plan'!$J$87/12),-EJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EL$441=1,0,-EK443*'Funding Plan'!$J$87/12),-EK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EM$441=1,0,-EL443*'Funding Plan'!$J$87/12),-EL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EN$441=1,0,-EM443*'Funding Plan'!$J$87/12),-EM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EO$441=1,0,-EN443*'Funding Plan'!$J$87/12),-EN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EP$441=1,0,-EO443*'Funding Plan'!$J$87/12),-EO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EQ$441=1,0,-EP443*'Funding Plan'!$J$87/12),-EP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ER$441=1,0,-EQ443*'Funding Plan'!$J$87/12),-EQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ES$441=1,0,-ER443*'Funding Plan'!$J$87/12),-ER443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ET$441=1,0,-ES443*'Funding Plan'!$J$87/12),-ES443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EU$441=1,0,-ET443*'Funding Plan'!$J$87/12),-ET443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EV$441=1,0,-EU443*'Funding Plan'!$J$87/12),-EU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EW$441=1,0,-EV443*'Funding Plan'!$J$87/12),-EV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EX$441=1,0,-EW443*'Funding Plan'!$J$87/12),-EW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EY$441=1,0,-EX443*'Funding Plan'!$J$87/12),-EX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EZ$441=1,0,-EY443*'Funding Plan'!$J$87/12),-EY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FA$441=1,0,-EZ443*'Funding Plan'!$J$87/12),-EZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FB$441=1,0,-FA443*'Funding Plan'!$J$87/12),-FA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FC$441=1,0,-FB443*'Funding Plan'!$J$87/12),-FB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FD$441=1,0,-FC443*'Funding Plan'!$J$87/12),-FC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FE$441=1,0,-FD443*'Funding Plan'!$J$87/12),-FD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FF$441=1,0,-FE443*'Funding Plan'!$J$87/12),-FE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FG$441=1,0,-FF443*'Funding Plan'!$J$87/12),-FF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FH$441=1,0,-FG443*'Funding Plan'!$J$87/12),-FG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FI$441=1,0,-FH443*'Funding Plan'!$J$87/12),-FH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FJ$441=1,0,-FI443*'Funding Plan'!$J$87/12),-FI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FK$441=1,0,-FJ443*'Funding Plan'!$J$87/12),-FJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FL$441=1,0,-FK443*'Funding Plan'!$J$87/12),-FK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FM$441=1,0,-FL443*'Funding Plan'!$J$87/12),-FL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FN$441=1,0,-FM443*'Funding Plan'!$J$87/12),-FM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FO$441=1,0,-FN443*'Funding Plan'!$J$87/12),-FN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FP$441=1,0,-FO443*'Funding Plan'!$J$87/12),-FO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FQ$441=1,0,-FP443*'Funding Plan'!$J$87/12),-FP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FR$441=1,0,-FQ443*'Funding Plan'!$J$87/12),-FQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FS$441=1,0,-FR443*'Funding Plan'!$J$87/12),-FR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FT$441=1,0,-FS443*'Funding Plan'!$J$87/12),-FS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FU$441=1,0,-FT443*'Funding Plan'!$J$87/12),-FT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FV$441=1,0,-FU443*'Funding Plan'!$J$87/12),-FU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FW$441=1,0,-FV443*'Funding Plan'!$J$87/12),-FV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FX$441=1,0,-FW443*'Funding Plan'!$J$87/12),-FW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FY$441=1,0,-FX443*'Funding Plan'!$J$87/12),-FX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FZ$441=1,0,-FY443*'Funding Plan'!$J$87/12),-FY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GA$441=1,0,-FZ443*'Funding Plan'!$J$87/12),-FZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GB$441=1,0,-GA443*'Funding Plan'!$J$87/12),-GA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GC$441=1,0,-GB443*'Funding Plan'!$J$87/12),-GB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GD$441=1,0,-GC443*'Funding Plan'!$J$87/12),-GC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GE$441=1,0,-GD443*'Funding Plan'!$J$87/12),-GD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GF$441=1,0,-GE443*'Funding Plan'!$J$87/12),-GE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GG$441=1,0,-GF443*'Funding Plan'!$J$87/12),-GF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GH$441=1,0,-GG443*'Funding Plan'!$J$87/12),-GG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GI$441=1,0,-GH443*'Funding Plan'!$J$87/12),-GH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GJ$441=1,0,-GI443*'Funding Plan'!$J$87/12),-GI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GK$441=1,0,-GJ443*'Funding Plan'!$J$87/12),-GJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GL$441=1,0,-GK443*'Funding Plan'!$J$87/12),-GK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GM$441=1,0,-GL443*'Funding Plan'!$J$87/12),-GL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GN$441=1,0,-GM443*'Funding Plan'!$J$87/12),-GM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GO$441=1,0,-GN443*'Funding Plan'!$J$87/12),-GN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GP$441=1,0,-GO443*'Funding Plan'!$J$87/12),-GO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GQ$441=1,0,-GP443*'Funding Plan'!$J$87/12),-GP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GR$441=1,0,-GQ443*'Funding Plan'!$J$87/12),-GQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GS$441=1,0,-GR443*'Funding Plan'!$J$87/12),-GR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GT$441=1,0,-GS443*'Funding Plan'!$J$87/12),-GS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GU$441=1,0,-GT443*'Funding Plan'!$J$87/12),-GT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GV$441=1,0,-GU443*'Funding Plan'!$J$87/12),-GU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GW$441=1,0,-GV443*'Funding Plan'!$J$87/12),-GV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GX$441=1,0,-GW443*'Funding Plan'!$J$87/12),-GW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GY$441=1,0,-GX443*'Funding Plan'!$J$87/12),-GX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GZ$441=1,0,-GY443*'Funding Plan'!$J$87/12),-GY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HA$441=1,0,-GZ443*'Funding Plan'!$J$87/12),-GZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HB$441=1,0,-HA443*'Funding Plan'!$J$87/12),-HA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HC$441=1,0,-HB443*'Funding Plan'!$J$87/12),-HB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HD$441=1,0,-HC443*'Funding Plan'!$J$87/12),-HC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HE$441=1,0,-HD443*'Funding Plan'!$J$87/12),-HD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HF$441=1,0,-HE443*'Funding Plan'!$J$87/12),-HE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HG$441=1,0,-HF443*'Funding Plan'!$J$87/12),-HF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HH$441=1,0,-HG443*'Funding Plan'!$J$87/12),-HG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HI$441=1,0,-HH443*'Funding Plan'!$J$87/12),-HH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HJ$441=1,0,-HI443*'Funding Plan'!$J$87/12),-HI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HK$441=1,0,-HJ443*'Funding Plan'!$J$87/12),-HJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HL$441=1,0,-HK443*'Funding Plan'!$J$87/12),-HK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HM$441=1,0,-HL443*'Funding Plan'!$J$87/12),-HL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HN$441=1,0,-HM443*'Funding Plan'!$J$87/12),-HM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HO$441=1,0,-HN443*'Funding Plan'!$J$87/12),-HN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HP$441=1,0,-HO443*'Funding Plan'!$J$87/12),-HO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HQ$441=1,0,-HP443*'Funding Plan'!$J$87/12),-HP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HR$441=1,0,-HQ443*'Funding Plan'!$J$87/12),-HQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HS$441=1,0,-HR443*'Funding Plan'!$J$87/12),-HR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HT$441=1,0,-HS443*'Funding Plan'!$J$87/12),-HS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HU$441=1,0,-HT443*'Funding Plan'!$J$87/12),-HT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HV$441=1,0,-HU443*'Funding Plan'!$J$87/12),-HU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HW$441=1,0,-HV443*'Funding Plan'!$J$87/12),-HV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HX$441=1,0,-HW443*'Funding Plan'!$J$87/12),-HW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HY$441=1,0,-HX443*'Funding Plan'!$J$87/12),-HX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HZ$441=1,0,-HY443*'Funding Plan'!$J$87/12),-HY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IA$441=1,0,-HZ443*'Funding Plan'!$J$87/12),-HZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IB$441=1,0,-IA443*'Funding Plan'!$J$87/12),-IA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IC$441=1,0,-IB443*'Funding Plan'!$J$87/12),-IB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ID$441=1,0,-IC443*'Funding Plan'!$J$87/12),-IC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IE$441=1,0,-ID443*'Funding Plan'!$J$87/12),-ID443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IF$441=1,0,-IE443*'Funding Plan'!$J$87/12),-IE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IG$441=1,0,-IF443*'Funding Plan'!$J$87/12),-IF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IH$441=1,0,-IG443*'Funding Plan'!$J$87/12),-IG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(II$441=1,0,-IH443*'Funding Plan'!$J$87/12),-IH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IJ$441=1,0,-II443*'Funding Plan'!$J$87/12),-II443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IK$441=1,0,-IJ443*'Funding Plan'!$J$87/12),-IJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IL$441=1,0,-IK443*'Funding Plan'!$J$87/12),-IK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IM$441=1,0,-IL443*'Funding Plan'!$J$87/12),-IL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IN$441=1,0,-IM443*'Funding Plan'!$J$87/12),-IM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IO$441=1,0,-IN443*'Funding Plan'!$J$87/12),-IN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IP$441=1,0,-IO443*'Funding Plan'!$J$87/12),-IO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IQ$441=1,0,-IP443*'Funding Plan'!$J$87/12),-IP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IR$441=1,0,-IQ443*'Funding Plan'!$J$87/12),-IQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IS$441=1,0,-IR443*'Funding Plan'!$J$87/12),-IR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IT$441=1,0,-IS443*'Funding Plan'!$J$87/12),-IS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IU$441=1,0,-IT443*'Funding Plan'!$J$87/12),-IT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IV$441=1,0,-IU443*'Funding Plan'!$J$87/12),-IU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IW$441=1,0,-IV443*'Funding Plan'!$J$87/12),-IV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IX$441=1,0,-IW443*'Funding Plan'!$J$87/12),-IW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IY$441=1,0,-IX443*'Funding Plan'!$J$87/12),-IX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IZ$441=1,0,-IY443*'Funding Plan'!$J$87/12),-IY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JA$441=1,0,-IZ443*'Funding Plan'!$J$87/12),-IZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JB$441=1,0,-JA443*'Funding Plan'!$J$87/12),-JA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JC$441=1,0,-JB443*'Funding Plan'!$J$87/12),-JB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JD$441=1,0,-JC443*'Funding Plan'!$J$87/12),-JC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JE$441=1,0,-JD443*'Funding Plan'!$J$87/12),-JD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JF$441=1,0,-JE443*'Funding Plan'!$J$87/12),-JE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JG$441=1,0,-JF443*'Funding Plan'!$J$87/12),-JF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JH$441=1,0,-JG443*'Funding Plan'!$J$87/12),-JG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JI$441=1,0,-JH443*'Funding Plan'!$J$87/12),-JH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JJ$441=1,0,-JI443*'Funding Plan'!$J$87/12),-JI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JK$441=1,0,-JJ443*'Funding Plan'!$J$87/12),-JJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JL$441=1,0,-JK443*'Funding Plan'!$J$87/12),-JK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JM$441=1,0,-JL443*'Funding Plan'!$J$87/12),-JL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JN$441=1,0,-JM443*'Funding Plan'!$J$87/12),-JM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JO$441=1,0,-JN443*'Funding Plan'!$J$87/12),-JN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JP$441=1,0,-JO443*'Funding Plan'!$J$87/12),-JO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JQ$441=1,0,-JP443*'Funding Plan'!$J$87/12),-JP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JR$441=1,0,-JQ443*'Funding Plan'!$J$87/12),-JQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JS$441=1,0,-JR443*'Funding Plan'!$J$87/12),-JR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JT$441=1,0,-JS443*'Funding Plan'!$J$87/12),-JS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JU$441=1,0,-JT443*'Funding Plan'!$J$87/12),-JT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JV$441=1,0,-JU443*'Funding Plan'!$J$87/12),-JU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JW$441=1,0,-JV443*'Funding Plan'!$J$87/12),-JV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JX$441=1,0,-JW443*'Funding Plan'!$J$87/12),-JW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JY$441=1,0,-JX443*'Funding Plan'!$J$87/12),-JX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JZ$441=1,0,-JY443*'Funding Plan'!$J$87/12),-JY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KA$441=1,0,-JZ443*'Funding Plan'!$J$87/12),-JZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KB$441=1,0,-KA443*'Funding Plan'!$J$87/12),-KA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KC$441=1,0,-KB443*'Funding Plan'!$J$87/12),-KB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KD$441=1,0,-KC443*'Funding Plan'!$J$87/12),-KC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KE$441=1,0,-KD443*'Funding Plan'!$J$87/12),-KD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KF$441=1,0,-KE443*'Funding Plan'!$J$87/12),-KE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KG$441=1,0,-KF443*'Funding Plan'!$J$87/12),-KF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KH$441=1,0,-KG443*'Funding Plan'!$J$87/12),-KG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KI$441=1,0,-KH443*'Funding Plan'!$J$87/12),-KH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KJ$441=1,0,-KI443*'Funding Plan'!$J$87/12),-KI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KK$441=1,0,-KJ443*'Funding Plan'!$J$87/12),-KJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KL$441=1,0,-KK443*'Funding Plan'!$J$87/12),-KK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KM$441=1,0,-KL443*'Funding Plan'!$J$87/12),-KL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KN$441=1,0,-KM443*'Funding Plan'!$J$87/12),-KM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KO$441=1,0,-KN443*'Funding Plan'!$J$87/12),-KN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KP$441=1,0,-KO443*'Funding Plan'!$J$87/12),-KO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KQ$441=1,0,-KP443*'Funding Plan'!$J$87/12),-KP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KR$441=1,0,-KQ443*'Funding Plan'!$J$87/12),-KQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KS$441=1,0,-KR443*'Funding Plan'!$J$87/12),-KR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KT$441=1,0,-KS443*'Funding Plan'!$J$87/12),-KS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KU$441=1,0,-KT443*'Funding Plan'!$J$87/12),-KT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KV$441=1,0,-KU443*'Funding Plan'!$J$87/12),-KU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KW$441=1,0,-KV443*'Funding Plan'!$J$87/12),-KV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KX$441=1,0,-KW443*'Funding Plan'!$J$87/12),-KW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KY$441=1,0,-KX443*'Funding Plan'!$J$87/12),-KX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KZ$441=1,0,-KY443*'Funding Plan'!$J$87/12),-KY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LA$441=1,0,-KZ443*'Funding Plan'!$J$87/12),-KZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LB$441=1,0,-LA443*'Funding Plan'!$J$87/12),-LA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LC$441=1,0,-LB443*'Funding Plan'!$J$87/12),-LB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LD$441=1,0,-LC443*'Funding Plan'!$J$87/12),-LC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LE$441=1,0,-LD443*'Funding Plan'!$J$87/12),-LD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LF$441=1,0,-LE443*'Funding Plan'!$J$87/12),-LE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LG$441=1,0,-LF443*'Funding Plan'!$J$87/12),-LF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LH$441=1,0,-LG443*'Funding Plan'!$J$87/12),-LG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LI$441=1,0,-LH443*'Funding Plan'!$J$87/12),-LH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LJ$441=1,0,-LI443*'Funding Plan'!$J$87/12),-LI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LK$441=1,0,-LJ443*'Funding Plan'!$J$87/12),-LJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LL$441=1,0,-LK443*'Funding Plan'!$J$87/12),-LK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LM$441=1,0,-LL443*'Funding Plan'!$J$87/12),-LL443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LN$441=1,0,-LM443*'Funding Plan'!$J$87/12),-LM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LO$441=1,0,-LN443*'Funding Plan'!$J$87/12),-LN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LP$441=1,0,-LO443*'Funding Plan'!$J$87/12),-LO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LQ$441=1,0,-LP443*'Funding Plan'!$J$87/12),-LP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LR$441=1,0,-LQ443*'Funding Plan'!$J$87/12),-LQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LS$441=1,0,-LR443*'Funding Plan'!$J$87/12),-LR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LT$441=1,0,-LS443*'Funding Plan'!$J$87/12),-LS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LU$441=1,0,-LT443*'Funding Plan'!$J$87/12),-LT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LV$441=1,0,-LU443*'Funding Plan'!$J$87/12),-LU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LW$441=1,0,-LV443*'Funding Plan'!$J$87/12),-LV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LX$441=1,0,-LW443*'Funding Plan'!$J$87/12),-LW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LY$441=1,0,-LX443*'Funding Plan'!$J$87/12),-LX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LZ$441=1,0,-LY443*'Funding Plan'!$J$87/12),-LY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MA$441=1,0,-LZ443*'Funding Plan'!$J$87/12),-LZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MB$441=1,0,-MA443*'Funding Plan'!$J$87/12),-MA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MC$441=1,0,-MB443*'Funding Plan'!$J$87/12),-MB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MD$441=1,0,-MC443*'Funding Plan'!$J$87/12),-MC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ME$441=1,0,-MD443*'Funding Plan'!$J$87/12),-MD443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MF$441=1,0,-ME443*'Funding Plan'!$J$87/12),-ME443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MG$441=1,0,-MF443*'Funding Plan'!$J$87/12),-MF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MH$441=1,0,-MG443*'Funding Plan'!$J$87/12),-MG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MI$441=1,0,-MH443*'Funding Plan'!$J$87/12),-MH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MJ$441=1,0,-MI443*'Funding Plan'!$J$87/12),-MI443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MK$441=1,0,-MJ443*'Funding Plan'!$J$87/12),-MJ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ML$441=1,0,-MK443*'Funding Plan'!$J$87/12),-MK443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MM$441=1,0,-ML443*'Funding Plan'!$J$87/12),-ML443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MN$441=1,0,-MM443*'Funding Plan'!$J$87/12),-MM443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MO$441=1,0,-MN443*'Funding Plan'!$J$87/12),-MN443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MP$441=1,0,-MO443*'Funding Plan'!$J$87/12),-MO443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MQ$441=1,0,-MP443*'Funding Plan'!$J$87/12),-MP443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MR$441=1,0,-MQ443*'Funding Plan'!$J$87/12),-MQ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MS$441=1,0,-MR443*'Funding Plan'!$J$87/12),-MR443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MT$441=1,0,-MS443*'Funding Plan'!$J$87/12),-MS443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MU$441=1,0,-MT443*'Funding Plan'!$J$87/12),-MT443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MV$441=1,0,-MU443*'Funding Plan'!$J$87/12),-MU443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MW$441=1,0,-MV443*'Funding Plan'!$J$87/12),-MV443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MX$441=1,0,-MW443*'Funding Plan'!$J$87/12),-MW443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MY$441=1,0,-MX443*'Funding Plan'!$J$87/12),-MX443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MZ$441=1,0,-MY443*'Funding Plan'!$J$87/12),-MY443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NA$441=1,0,-MZ443*'Funding Plan'!$J$87/12),-MZ443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NB$441=1,0,-NA443*'Funding Plan'!$J$87/12),-NA443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NC$441=1,0,-NB443*'Funding Plan'!$J$87/12),-NB443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ND$441=1,0,-NC443*'Funding Plan'!$J$87/12),-NC443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NE$441=1,0,-ND443*'Funding Plan'!$J$87/12),-ND443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NF$441=1,0,-NE443*'Funding Plan'!$J$87/12),-NE443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NG$441=1,0,-NF443*'Funding Plan'!$J$87/12),-NF443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NH$441=1,0,-NG443*'Funding Plan'!$J$87/12),-NG443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NI$441=1,0,-NH443*'Funding Plan'!$J$87/12),-NH443*'Funding Plan'!$J$87/12)","v":0},{"$f":"IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NJ$441=1,0,-NI443*'Funding Plan'!$J$87/12),-NI443*'Funding Plan'!$J$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C444+C446","v":0},{"$f":"+D444+D446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP444+BP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB444+EB446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN444+GN446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ444+IZ446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL444+LL446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B441=1,C441=0),C443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(C$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-C$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(C$441=1,'Funding Plan'!$J$84,0),IF(C$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(C441=1,D441=0),D443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(D$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-D$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(D$441=1,'Funding Plan'!$J$84,0),IF(D$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(D441=1,E441=0),E443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(E$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-E$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(E$441=1,'Funding Plan'!$J$84,0),IF(E$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(E441=1,F441=0),F443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(F$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-F$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(F$441=1,'Funding Plan'!$J$84,0),IF(F$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(F441=1,G441=0),G443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(G$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-G$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(G$441=1,'Funding Plan'!$J$84,0),IF(G$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(G441=1,H441=0),H443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(H$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-H$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(H$441=1,'Funding Plan'!$J$84,0),IF(H$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(H441=1,I441=0),I443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(I$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-I$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(I$441=1,'Funding Plan'!$J$84,0),IF(I$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(I441=1,J441=0),J443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(J$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-J$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(J$441=1,'Funding Plan'!$J$84,0),IF(J$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(J441=1,K441=0),K443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(K$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-K$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(K$441=1,'Funding Plan'!$J$84,0),IF(K$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(K441=1,L441=0),L443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(L$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-L$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(L$441=1,'Funding Plan'!$J$84,0),IF(L$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(L441=1,M441=0),M443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(M$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-M$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(M$441=1,'Funding Plan'!$J$84,0),IF(M$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(M441=1,N441=0),N443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(N$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-N$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(N$441=1,'Funding Plan'!$J$84,0),IF(N$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(N441=1,O441=0),O443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(O$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-O$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(O$441=1,'Funding Plan'!$J$84,0),IF(O$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(O441=1,P441=0),P443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(P$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-P$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(P$441=1,'Funding Plan'!$J$84,0),IF(P$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(P441=1,Q441=0),Q443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(Q$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-Q$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Q$441=1,'Funding Plan'!$J$84,0),IF(Q$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(Q441=1,R441=0),R443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(R$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-R$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(R$441=1,'Funding Plan'!$J$84,0),IF(R$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(R441=1,S441=0),S443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(S$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-S$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(S$441=1,'Funding Plan'!$J$84,0),IF(S$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(S441=1,T441=0),T443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(T$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-T$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(T$441=1,'Funding Plan'!$J$84,0),IF(T$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(T441=1,U441=0),U443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(U$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-U$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(U$441=1,'Funding Plan'!$J$84,0),IF(U$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(U441=1,V441=0),V443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(V$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-V$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(V$441=1,'Funding Plan'!$J$84,0),IF(V$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(V441=1,W441=0),W443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(W$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-W$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(W$441=1,'Funding Plan'!$J$84,0),IF(W$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(W441=1,X441=0),X443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(X$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-X$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(X$441=1,'Funding Plan'!$J$84,0),IF(X$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(X441=1,Y441=0),Y443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(Y$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-Y$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Y$441=1,'Funding Plan'!$J$84,0),IF(Y$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(Y441=1,Z441=0),Z443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(Z$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-Z$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(Z$441=1,'Funding Plan'!$J$84,0),IF(Z$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(Z441=1,AA441=0),AA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AA$441=1,'Funding Plan'!$J$84,0),IF(AA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AA441=1,AB441=0),AB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AB$441=1,'Funding Plan'!$J$84,0),IF(AB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AB441=1,AC441=0),AC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AC$441=1,'Funding Plan'!$J$84,0),IF(AC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AC441=1,AD441=0),AD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AD$441=1,'Funding Plan'!$J$84,0),IF(AD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AD441=1,AE441=0),AE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AE$441=1,'Funding Plan'!$J$84,0),IF(AE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AE441=1,AF441=0),AF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AF$441=1,'Funding Plan'!$J$84,0),IF(AF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AF441=1,AG441=0),AG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AG$441=1,'Funding Plan'!$J$84,0),IF(AG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AG441=1,AH441=0),AH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AH$441=1,'Funding Plan'!$J$84,0),IF(AH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AH441=1,AI441=0),AI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AI$441=1,'Funding Plan'!$J$84,0),IF(AI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AI441=1,AJ441=0),AJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AJ$441=1,'Funding Plan'!$J$84,0),IF(AJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ441=1,AK441=0),AK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AK$441=1,'Funding Plan'!$J$84,0),IF(AK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AK441=1,AL441=0),AL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AL$441=1,'Funding Plan'!$J$84,0),IF(AL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AL441=1,AM441=0),AM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AM$441=1,'Funding Plan'!$J$84,0),IF(AM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AM441=1,AN441=0),AN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AN$441=1,'Funding Plan'!$J$84,0),IF(AN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AN441=1,AO441=0),AO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AO$441=1,'Funding Plan'!$J$84,0),IF(AO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AO441=1,AP441=0),AP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AP$441=1,'Funding Plan'!$J$84,0),IF(AP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AP441=1,AQ441=0),AQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AQ$441=1,'Funding Plan'!$J$84,0),IF(AQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ441=1,AR441=0),AR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AR$441=1,'Funding Plan'!$J$84,0),IF(AR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AR441=1,AS441=0),AS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AS$441=1,'Funding Plan'!$J$84,0),IF(AS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AS441=1,AT441=0),AT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AT$441=1,'Funding Plan'!$J$84,0),IF(AT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AT441=1,AU441=0),AU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AU$441=1,'Funding Plan'!$J$84,0),IF(AU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AU441=1,AV441=0),AV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AV$441=1,'Funding Plan'!$J$84,0),IF(AV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AV441=1,AW441=0),AW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AW$441=1,'Funding Plan'!$J$84,0),IF(AW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AW441=1,AX441=0),AX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AX$441=1,'Funding Plan'!$J$84,0),IF(AX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AX441=1,AY441=0),AY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AY$441=1,'Funding Plan'!$J$84,0),IF(AY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AY441=1,AZ441=0),AZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(AZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-AZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(AZ$441=1,'Funding Plan'!$J$84,0),IF(AZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ441=1,BA441=0),BA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BA$441=1,'Funding Plan'!$J$84,0),IF(BA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BA441=1,BB441=0),BB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BB$441=1,'Funding Plan'!$J$84,0),IF(BB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BB441=1,BC441=0),BC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BC$441=1,'Funding Plan'!$J$84,0),IF(BC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BC441=1,BD441=0),BD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BD$441=1,'Funding Plan'!$J$84,0),IF(BD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BD441=1,BE441=0),BE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BE$441=1,'Funding Plan'!$J$84,0),IF(BE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BE441=1,BF441=0),BF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BF$441=1,'Funding Plan'!$J$84,0),IF(BF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BF441=1,BG441=0),BG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BG$441=1,'Funding Plan'!$J$84,0),IF(BG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BG441=1,BH441=0),BH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BH$441=1,'Funding Plan'!$J$84,0),IF(BH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BH441=1,BI441=0),BI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BI$441=1,'Funding Plan'!$J$84,0),IF(BI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BI441=1,BJ441=0),BJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BJ$441=1,'Funding Plan'!$J$84,0),IF(BJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ441=1,BK441=0),BK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BK$441=1,'Funding Plan'!$J$84,0),IF(BK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BK441=1,BL441=0),BL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BL$441=1,'Funding Plan'!$J$84,0),IF(BL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BL441=1,BM441=0),BM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BM$441=1,'Funding Plan'!$J$84,0),IF(BM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BM441=1,BN441=0),BN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BN$441=1,'Funding Plan'!$J$84,0),IF(BN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BN441=1,BO441=0),BO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BO$441=1,'Funding Plan'!$J$84,0),IF(BO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BO441=1,BP441=0),BP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BP$441=1,'Funding Plan'!$J$84,0),IF(BP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BP441=1,BQ441=0),BQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BQ$441=1,'Funding Plan'!$J$84,0),IF(BQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ441=1,BR441=0),BR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BR$441=1,'Funding Plan'!$J$84,0),IF(BR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BR441=1,BS441=0),BS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BS$441=1,'Funding Plan'!$J$84,0),IF(BS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BS441=1,BT441=0),BT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BT$441=1,'Funding Plan'!$J$84,0),IF(BT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BT441=1,BU441=0),BU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BU$441=1,'Funding Plan'!$J$84,0),IF(BU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BU441=1,BV441=0),BV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BV$441=1,'Funding Plan'!$J$84,0),IF(BV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BV441=1,BW441=0),BW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BW$441=1,'Funding Plan'!$J$84,0),IF(BW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BW441=1,BX441=0),BX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BX$441=1,'Funding Plan'!$J$84,0),IF(BX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BX441=1,BY441=0),BY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BY$441=1,'Funding Plan'!$J$84,0),IF(BY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BY441=1,BZ441=0),BZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(BZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-BZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(BZ$441=1,'Funding Plan'!$J$84,0),IF(BZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ441=1,CA441=0),CA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CA$441=1,'Funding Plan'!$J$84,0),IF(CA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CA441=1,CB441=0),CB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CB$441=1,'Funding Plan'!$J$84,0),IF(CB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CB441=1,CC441=0),CC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CC$441=1,'Funding Plan'!$J$84,0),IF(CC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CC441=1,CD441=0),CD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CD$441=1,'Funding Plan'!$J$84,0),IF(CD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CD441=1,CE441=0),CE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CE$441=1,'Funding Plan'!$J$84,0),IF(CE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CE441=1,CF441=0),CF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CF$441=1,'Funding Plan'!$J$84,0),IF(CF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CF441=1,CG441=0),CG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CG$441=1,'Funding Plan'!$J$84,0),IF(CG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CG441=1,CH441=0),CH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CH$441=1,'Funding Plan'!$J$84,0),IF(CH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CH441=1,CI441=0),CI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CI$441=1,'Funding Plan'!$J$84,0),IF(CI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CI441=1,CJ441=0),CJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CJ$441=1,'Funding Plan'!$J$84,0),IF(CJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ441=1,CK441=0),CK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CK$441=1,'Funding Plan'!$J$84,0),IF(CK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CK441=1,CL441=0),CL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CL$441=1,'Funding Plan'!$J$84,0),IF(CL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CL441=1,CM441=0),CM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CM$441=1,'Funding Plan'!$J$84,0),IF(CM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CM441=1,CN441=0),CN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CN$441=1,'Funding Plan'!$J$84,0),IF(CN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CN441=1,CO441=0),CO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CO$441=1,'Funding Plan'!$J$84,0),IF(CO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CO441=1,CP441=0),CP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CP$441=1,'Funding Plan'!$J$84,0),IF(CP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CP441=1,CQ441=0),CQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CQ$441=1,'Funding Plan'!$J$84,0),IF(CQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ441=1,CR441=0),CR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CR$441=1,'Funding Plan'!$J$84,0),IF(CR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CR441=1,CS441=0),CS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CS$441=1,'Funding Plan'!$J$84,0),IF(CS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CS441=1,CT441=0),CT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CT$441=1,'Funding Plan'!$J$84,0),IF(CT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CT441=1,CU441=0),CU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CU$441=1,'Funding Plan'!$J$84,0),IF(CU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CU441=1,CV441=0),CV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CV$441=1,'Funding Plan'!$J$84,0),IF(CV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CV441=1,CW441=0),CW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CW$441=1,'Funding Plan'!$J$84,0),IF(CW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CW441=1,CX441=0),CX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CX$441=1,'Funding Plan'!$J$84,0),IF(CX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CX441=1,CY441=0),CY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CY$441=1,'Funding Plan'!$J$84,0),IF(CY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CY441=1,CZ441=0),CZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(CZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-CZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(CZ$441=1,'Funding Plan'!$J$84,0),IF(CZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ441=1,DA441=0),DA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DA$441=1,'Funding Plan'!$J$84,0),IF(DA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DA441=1,DB441=0),DB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DB$441=1,'Funding Plan'!$J$84,0),IF(DB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DB441=1,DC441=0),DC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DC$441=1,'Funding Plan'!$J$84,0),IF(DC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DC441=1,DD441=0),DD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DD$441=1,'Funding Plan'!$J$84,0),IF(DD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DD441=1,DE441=0),DE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DE$441=1,'Funding Plan'!$J$84,0),IF(DE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DE441=1,DF441=0),DF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DF$441=1,'Funding Plan'!$J$84,0),IF(DF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DF441=1,DG441=0),DG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DG$441=1,'Funding Plan'!$J$84,0),IF(DG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DG441=1,DH441=0),DH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DH$441=1,'Funding Plan'!$J$84,0),IF(DH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DH441=1,DI441=0),DI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DI$441=1,'Funding Plan'!$J$84,0),IF(DI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DI441=1,DJ441=0),DJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DJ$441=1,'Funding Plan'!$J$84,0),IF(DJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ441=1,DK441=0),DK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DK$441=1,'Funding Plan'!$J$84,0),IF(DK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DK441=1,DL441=0),DL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DL$441=1,'Funding Plan'!$J$84,0),IF(DL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DL441=1,DM441=0),DM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DM$441=1,'Funding Plan'!$J$84,0),IF(DM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DM441=1,DN441=0),DN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DN$441=1,'Funding Plan'!$J$84,0),IF(DN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DN441=1,DO441=0),DO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DO$441=1,'Funding Plan'!$J$84,0),IF(DO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DO441=1,DP441=0),DP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DP$441=1,'Funding Plan'!$J$84,0),IF(DP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DP441=1,DQ441=0),DQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DQ$441=1,'Funding Plan'!$J$84,0),IF(DQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ441=1,DR441=0),DR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DR$441=1,'Funding Plan'!$J$84,0),IF(DR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DR441=1,DS441=0),DS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DS$441=1,'Funding Plan'!$J$84,0),IF(DS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DS441=1,DT441=0),DT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DT$441=1,'Funding Plan'!$J$84,0),IF(DT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DT441=1,DU441=0),DU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DU$441=1,'Funding Plan'!$J$84,0),IF(DU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DU441=1,DV441=0),DV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DV$441=1,'Funding Plan'!$J$84,0),IF(DV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DV441=1,DW441=0),DW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DW$441=1,'Funding Plan'!$J$84,0),IF(DW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DW441=1,DX441=0),DX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DX$441=1,'Funding Plan'!$J$84,0),IF(DX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DX441=1,DY441=0),DY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DY$441=1,'Funding Plan'!$J$84,0),IF(DY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DY441=1,DZ441=0),DZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(DZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-DZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(DZ$441=1,'Funding Plan'!$J$84,0),IF(DZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ441=1,EA441=0),EA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EA$441=1,'Funding Plan'!$J$84,0),IF(EA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EA441=1,EB441=0),EB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EB$441=1,'Funding Plan'!$J$84,0),IF(EB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EB441=1,EC441=0),EC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EC$441=1,'Funding Plan'!$J$84,0),IF(EC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EC441=1,ED441=0),ED443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ED$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ED$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ED$441=1,'Funding Plan'!$J$84,0),IF(ED$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ED441=1,EE441=0),EE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EE$441=1,'Funding Plan'!$J$84,0),IF(EE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EE441=1,EF441=0),EF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EF$441=1,'Funding Plan'!$J$84,0),IF(EF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EF441=1,EG441=0),EG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EG$441=1,'Funding Plan'!$J$84,0),IF(EG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EG441=1,EH441=0),EH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EH$441=1,'Funding Plan'!$J$84,0),IF(EH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EH441=1,EI441=0),EI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EI$441=1,'Funding Plan'!$J$84,0),IF(EI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EI441=1,EJ441=0),EJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EJ$441=1,'Funding Plan'!$J$84,0),IF(EJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ441=1,EK441=0),EK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EK$441=1,'Funding Plan'!$J$84,0),IF(EK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EK441=1,EL441=0),EL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EL$441=1,'Funding Plan'!$J$84,0),IF(EL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EL441=1,EM441=0),EM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EM$441=1,'Funding Plan'!$J$84,0),IF(EM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EM441=1,EN441=0),EN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EN$441=1,'Funding Plan'!$J$84,0),IF(EN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EN441=1,EO441=0),EO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EO$441=1,'Funding Plan'!$J$84,0),IF(EO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EO441=1,EP441=0),EP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EP$441=1,'Funding Plan'!$J$84,0),IF(EP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EP441=1,EQ441=0),EQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EQ$441=1,'Funding Plan'!$J$84,0),IF(EQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ441=1,ER441=0),ER443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ER$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ER$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ER$441=1,'Funding Plan'!$J$84,0),IF(ER$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ER441=1,ES441=0),ES443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ES$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ES$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ES$441=1,'Funding Plan'!$J$84,0),IF(ES$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ES441=1,ET441=0),ET443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ET$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ET$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ET$441=1,'Funding Plan'!$J$84,0),IF(ET$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ET441=1,EU441=0),EU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EU$441=1,'Funding Plan'!$J$84,0),IF(EU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EU441=1,EV441=0),EV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EV$441=1,'Funding Plan'!$J$84,0),IF(EV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EV441=1,EW441=0),EW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EW$441=1,'Funding Plan'!$J$84,0),IF(EW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EW441=1,EX441=0),EX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EX$441=1,'Funding Plan'!$J$84,0),IF(EX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EX441=1,EY441=0),EY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EY$441=1,'Funding Plan'!$J$84,0),IF(EY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EY441=1,EZ441=0),EZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(EZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-EZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(EZ$441=1,'Funding Plan'!$J$84,0),IF(EZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ441=1,FA441=0),FA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FA$441=1,'Funding Plan'!$J$84,0),IF(FA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FA441=1,FB441=0),FB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FB$441=1,'Funding Plan'!$J$84,0),IF(FB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FB441=1,FC441=0),FC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FC$441=1,'Funding Plan'!$J$84,0),IF(FC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FC441=1,FD441=0),FD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FD$441=1,'Funding Plan'!$J$84,0),IF(FD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FD441=1,FE441=0),FE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FE$441=1,'Funding Plan'!$J$84,0),IF(FE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FE441=1,FF441=0),FF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FF$441=1,'Funding Plan'!$J$84,0),IF(FF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FF441=1,FG441=0),FG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FG$441=1,'Funding Plan'!$J$84,0),IF(FG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FG441=1,FH441=0),FH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FH$441=1,'Funding Plan'!$J$84,0),IF(FH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FH441=1,FI441=0),FI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FI$441=1,'Funding Plan'!$J$84,0),IF(FI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FI441=1,FJ441=0),FJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FJ$441=1,'Funding Plan'!$J$84,0),IF(FJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ441=1,FK441=0),FK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FK$441=1,'Funding Plan'!$J$84,0),IF(FK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FK441=1,FL441=0),FL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FL$441=1,'Funding Plan'!$J$84,0),IF(FL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FL441=1,FM441=0),FM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FM$441=1,'Funding Plan'!$J$84,0),IF(FM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FM441=1,FN441=0),FN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FN$441=1,'Funding Plan'!$J$84,0),IF(FN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FN441=1,FO441=0),FO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FO$441=1,'Funding Plan'!$J$84,0),IF(FO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FO441=1,FP441=0),FP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FP$441=1,'Funding Plan'!$J$84,0),IF(FP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FP441=1,FQ441=0),FQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FQ$441=1,'Funding Plan'!$J$84,0),IF(FQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ441=1,FR441=0),FR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FR$441=1,'Funding Plan'!$J$84,0),IF(FR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FR441=1,FS441=0),FS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FS$441=1,'Funding Plan'!$J$84,0),IF(FS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FS441=1,FT441=0),FT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FT$441=1,'Funding Plan'!$J$84,0),IF(FT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FT441=1,FU441=0),FU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FU$441=1,'Funding Plan'!$J$84,0),IF(FU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FU441=1,FV441=0),FV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FV$441=1,'Funding Plan'!$J$84,0),IF(FV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FV441=1,FW441=0),FW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FW$441=1,'Funding Plan'!$J$84,0),IF(FW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FW441=1,FX441=0),FX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FX$441=1,'Funding Plan'!$J$84,0),IF(FX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FX441=1,FY441=0),FY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FY$441=1,'Funding Plan'!$J$84,0),IF(FY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FY441=1,FZ441=0),FZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(FZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-FZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(FZ$441=1,'Funding Plan'!$J$84,0),IF(FZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ441=1,GA441=0),GA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GA$441=1,'Funding Plan'!$J$84,0),IF(GA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GA441=1,GB441=0),GB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GB$441=1,'Funding Plan'!$J$84,0),IF(GB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GB441=1,GC441=0),GC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GC$441=1,'Funding Plan'!$J$84,0),IF(GC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GC441=1,GD441=0),GD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GD$441=1,'Funding Plan'!$J$84,0),IF(GD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GD441=1,GE441=0),GE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GE$441=1,'Funding Plan'!$J$84,0),IF(GE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GE441=1,GF441=0),GF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GF$441=1,'Funding Plan'!$J$84,0),IF(GF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GF441=1,GG441=0),GG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GG$441=1,'Funding Plan'!$J$84,0),IF(GG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GG441=1,GH441=0),GH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GH$441=1,'Funding Plan'!$J$84,0),IF(GH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GH441=1,GI441=0),GI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GI$441=1,'Funding Plan'!$J$84,0),IF(GI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GI441=1,GJ441=0),GJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GJ$441=1,'Funding Plan'!$J$84,0),IF(GJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ441=1,GK441=0),GK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GK$441=1,'Funding Plan'!$J$84,0),IF(GK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GK441=1,GL441=0),GL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GL$441=1,'Funding Plan'!$J$84,0),IF(GL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GL441=1,GM441=0),GM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GM$441=1,'Funding Plan'!$J$84,0),IF(GM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GM441=1,GN441=0),GN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GN$441=1,'Funding Plan'!$J$84,0),IF(GN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GN441=1,GO441=0),GO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GO$441=1,'Funding Plan'!$J$84,0),IF(GO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GO441=1,GP441=0),GP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GP$441=1,'Funding Plan'!$J$84,0),IF(GP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GP441=1,GQ441=0),GQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GQ$441=1,'Funding Plan'!$J$84,0),IF(GQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ441=1,GR441=0),GR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GR$441=1,'Funding Plan'!$J$84,0),IF(GR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GR441=1,GS441=0),GS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GS$441=1,'Funding Plan'!$J$84,0),IF(GS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GS441=1,GT441=0),GT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GT$441=1,'Funding Plan'!$J$84,0),IF(GT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GT441=1,GU441=0),GU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GU$441=1,'Funding Plan'!$J$84,0),IF(GU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GU441=1,GV441=0),GV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GV$441=1,'Funding Plan'!$J$84,0),IF(GV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GV441=1,GW441=0),GW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GW$441=1,'Funding Plan'!$J$84,0),IF(GW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GW441=1,GX441=0),GX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GX$441=1,'Funding Plan'!$J$84,0),IF(GX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GX441=1,GY441=0),GY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GY$441=1,'Funding Plan'!$J$84,0),IF(GY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GY441=1,GZ441=0),GZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(GZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-GZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(GZ$441=1,'Funding Plan'!$J$84,0),IF(GZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ441=1,HA441=0),HA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HA$441=1,'Funding Plan'!$J$84,0),IF(HA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HA441=1,HB441=0),HB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HB$441=1,'Funding Plan'!$J$84,0),IF(HB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HB441=1,HC441=0),HC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HC$441=1,'Funding Plan'!$J$84,0),IF(HC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HC441=1,HD441=0),HD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HD$441=1,'Funding Plan'!$J$84,0),IF(HD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HD441=1,HE441=0),HE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HE$441=1,'Funding Plan'!$J$84,0),IF(HE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HE441=1,HF441=0),HF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HF$441=1,'Funding Plan'!$J$84,0),IF(HF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HF441=1,HG441=0),HG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HG$441=1,'Funding Plan'!$J$84,0),IF(HG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HG441=1,HH441=0),HH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HH$441=1,'Funding Plan'!$J$84,0),IF(HH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HH441=1,HI441=0),HI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HI$441=1,'Funding Plan'!$J$84,0),IF(HI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HI441=1,HJ441=0),HJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HJ$441=1,'Funding Plan'!$J$84,0),IF(HJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ441=1,HK441=0),HK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HK$441=1,'Funding Plan'!$J$84,0),IF(HK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HK441=1,HL441=0),HL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HL$441=1,'Funding Plan'!$J$84,0),IF(HL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HL441=1,HM441=0),HM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HM$441=1,'Funding Plan'!$J$84,0),IF(HM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HM441=1,HN441=0),HN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HN$441=1,'Funding Plan'!$J$84,0),IF(HN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HN441=1,HO441=0),HO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HO$441=1,'Funding Plan'!$J$84,0),IF(HO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HO441=1,HP441=0),HP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HP$441=1,'Funding Plan'!$J$84,0),IF(HP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HP441=1,HQ441=0),HQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HQ$441=1,'Funding Plan'!$J$84,0),IF(HQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ441=1,HR441=0),HR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HR$441=1,'Funding Plan'!$J$84,0),IF(HR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HR441=1,HS441=0),HS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HS$441=1,'Funding Plan'!$J$84,0),IF(HS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HS441=1,HT441=0),HT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HT$441=1,'Funding Plan'!$J$84,0),IF(HT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HT441=1,HU441=0),HU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HU$441=1,'Funding Plan'!$J$84,0),IF(HU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HU441=1,HV441=0),HV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HV$441=1,'Funding Plan'!$J$84,0),IF(HV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HV441=1,HW441=0),HW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HW$441=1,'Funding Plan'!$J$84,0),IF(HW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HW441=1,HX441=0),HX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HX$441=1,'Funding Plan'!$J$84,0),IF(HX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HX441=1,HY441=0),HY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HY$441=1,'Funding Plan'!$J$84,0),IF(HY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HY441=1,HZ441=0),HZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(HZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-HZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(HZ$441=1,'Funding Plan'!$J$84,0),IF(HZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ441=1,IA441=0),IA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IA$441=1,'Funding Plan'!$J$84,0),IF(IA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IA441=1,IB441=0),IB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IB$441=1,'Funding Plan'!$J$84,0),IF(IB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IB441=1,IC441=0),IC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IC$441=1,'Funding Plan'!$J$84,0),IF(IC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IC441=1,ID441=0),ID443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ID$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ID$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ID$441=1,'Funding Plan'!$J$84,0),IF(ID$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ID441=1,IE441=0),IE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IE$441=1,'Funding Plan'!$J$84,0),IF(IE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IE441=1,IF441=0),IF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IF$441=1,'Funding Plan'!$J$84,0),IF(IF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IF441=1,IG441=0),IG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IG$441=1,'Funding Plan'!$J$84,0),IF(IG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IG441=1,IH441=0),IH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IH$441=1,'Funding Plan'!$J$84,0),IF(IH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IH441=1,II441=0),II443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(II$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-II$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(II$441=1,'Funding Plan'!$J$84,0),IF(II$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(II441=1,IJ441=0),IJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IJ$441=1,'Funding Plan'!$J$84,0),IF(IJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ441=1,IK441=0),IK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IK$441=1,'Funding Plan'!$J$84,0),IF(IK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IK441=1,IL441=0),IL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IL$441=1,'Funding Plan'!$J$84,0),IF(IL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IL441=1,IM441=0),IM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IM$441=1,'Funding Plan'!$J$84,0),IF(IM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IM441=1,IN441=0),IN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IN$441=1,'Funding Plan'!$J$84,0),IF(IN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IN441=1,IO441=0),IO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IO$441=1,'Funding Plan'!$J$84,0),IF(IO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IO441=1,IP441=0),IP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IP$441=1,'Funding Plan'!$J$84,0),IF(IP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IP441=1,IQ441=0),IQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IQ$441=1,'Funding Plan'!$J$84,0),IF(IQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ441=1,IR441=0),IR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IR$441=1,'Funding Plan'!$J$84,0),IF(IR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IR441=1,IS441=0),IS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IS$441=1,'Funding Plan'!$J$84,0),IF(IS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IS441=1,IT441=0),IT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IT$441=1,'Funding Plan'!$J$84,0),IF(IT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IT441=1,IU441=0),IU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IU$441=1,'Funding Plan'!$J$84,0),IF(IU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IU441=1,IV441=0),IV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IV$441=1,'Funding Plan'!$J$84,0),IF(IV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IV441=1,IW441=0),IW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IW$441=1,'Funding Plan'!$J$84,0),IF(IW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IW441=1,IX441=0),IX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IX$441=1,'Funding Plan'!$J$84,0),IF(IX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IX441=1,IY441=0),IY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IY$441=1,'Funding Plan'!$J$84,0),IF(IY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IY441=1,IZ441=0),IZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(IZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-IZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(IZ$441=1,'Funding Plan'!$J$84,0),IF(IZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ441=1,JA441=0),JA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JA$441=1,'Funding Plan'!$J$84,0),IF(JA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JA441=1,JB441=0),JB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JB$441=1,'Funding Plan'!$J$84,0),IF(JB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JB441=1,JC441=0),JC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JC$441=1,'Funding Plan'!$J$84,0),IF(JC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JC441=1,JD441=0),JD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JD$441=1,'Funding Plan'!$J$84,0),IF(JD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JD441=1,JE441=0),JE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JE$441=1,'Funding Plan'!$J$84,0),IF(JE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JE441=1,JF441=0),JF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JF$441=1,'Funding Plan'!$J$84,0),IF(JF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JF441=1,JG441=0),JG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JG$441=1,'Funding Plan'!$J$84,0),IF(JG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JG441=1,JH441=0),JH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JH$441=1,'Funding Plan'!$J$84,0),IF(JH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JH441=1,JI441=0),JI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JI$441=1,'Funding Plan'!$J$84,0),IF(JI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JI441=1,JJ441=0),JJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JJ$441=1,'Funding Plan'!$J$84,0),IF(JJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ441=1,JK441=0),JK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JK$441=1,'Funding Plan'!$J$84,0),IF(JK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JK441=1,JL441=0),JL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JL$441=1,'Funding Plan'!$J$84,0),IF(JL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JL441=1,JM441=0),JM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JM$441=1,'Funding Plan'!$J$84,0),IF(JM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JM441=1,JN441=0),JN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JN$441=1,'Funding Plan'!$J$84,0),IF(JN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JN441=1,JO441=0),JO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JO$441=1,'Funding Plan'!$J$84,0),IF(JO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JO441=1,JP441=0),JP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JP$441=1,'Funding Plan'!$J$84,0),IF(JP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JP441=1,JQ441=0),JQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JQ$441=1,'Funding Plan'!$J$84,0),IF(JQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ441=1,JR441=0),JR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JR$441=1,'Funding Plan'!$J$84,0),IF(JR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JR441=1,JS441=0),JS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JS$441=1,'Funding Plan'!$J$84,0),IF(JS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JS441=1,JT441=0),JT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JT$441=1,'Funding Plan'!$J$84,0),IF(JT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JT441=1,JU441=0),JU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JU$441=1,'Funding Plan'!$J$84,0),IF(JU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JU441=1,JV441=0),JV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JV$441=1,'Funding Plan'!$J$84,0),IF(JV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JV441=1,JW441=0),JW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JW$441=1,'Funding Plan'!$J$84,0),IF(JW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JW441=1,JX441=0),JX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JX$441=1,'Funding Plan'!$J$84,0),IF(JX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JX441=1,JY441=0),JY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JY$441=1,'Funding Plan'!$J$84,0),IF(JY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JY441=1,JZ441=0),JZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(JZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-JZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(JZ$441=1,'Funding Plan'!$J$84,0),IF(JZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ441=1,KA441=0),KA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KA$441=1,'Funding Plan'!$J$84,0),IF(KA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KA441=1,KB441=0),KB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KB$441=1,'Funding Plan'!$J$84,0),IF(KB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KB441=1,KC441=0),KC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KC$441=1,'Funding Plan'!$J$84,0),IF(KC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KC441=1,KD441=0),KD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KD$441=1,'Funding Plan'!$J$84,0),IF(KD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KD441=1,KE441=0),KE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KE$441=1,'Funding Plan'!$J$84,0),IF(KE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KE441=1,KF441=0),KF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KF$441=1,'Funding Plan'!$J$84,0),IF(KF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KF441=1,KG441=0),KG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KG$441=1,'Funding Plan'!$J$84,0),IF(KG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KG441=1,KH441=0),KH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KH$441=1,'Funding Plan'!$J$84,0),IF(KH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KH441=1,KI441=0),KI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KI$441=1,'Funding Plan'!$J$84,0),IF(KI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KI441=1,KJ441=0),KJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KJ$441=1,'Funding Plan'!$J$84,0),IF(KJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ441=1,KK441=0),KK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KK$441=1,'Funding Plan'!$J$84,0),IF(KK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KK441=1,KL441=0),KL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KL$441=1,'Funding Plan'!$J$84,0),IF(KL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KL441=1,KM441=0),KM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KM$441=1,'Funding Plan'!$J$84,0),IF(KM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KM441=1,KN441=0),KN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KN$441=1,'Funding Plan'!$J$84,0),IF(KN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KN441=1,KO441=0),KO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KO$441=1,'Funding Plan'!$J$84,0),IF(KO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KO441=1,KP441=0),KP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KP$441=1,'Funding Plan'!$J$84,0),IF(KP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KP441=1,KQ441=0),KQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KQ$441=1,'Funding Plan'!$J$84,0),IF(KQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ441=1,KR441=0),KR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KR$441=1,'Funding Plan'!$J$84,0),IF(KR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KR441=1,KS441=0),KS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KS$441=1,'Funding Plan'!$J$84,0),IF(KS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KS441=1,KT441=0),KT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KT$441=1,'Funding Plan'!$J$84,0),IF(KT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KT441=1,KU441=0),KU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KU$441=1,'Funding Plan'!$J$84,0),IF(KU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KU441=1,KV441=0),KV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KV$441=1,'Funding Plan'!$J$84,0),IF(KV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KV441=1,KW441=0),KW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KW$441=1,'Funding Plan'!$J$84,0),IF(KW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KW441=1,KX441=0),KX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KX$441=1,'Funding Plan'!$J$84,0),IF(KX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KX441=1,KY441=0),KY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KY$441=1,'Funding Plan'!$J$84,0),IF(KY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KY441=1,KZ441=0),KZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(KZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-KZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(KZ$441=1,'Funding Plan'!$J$84,0),IF(KZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ441=1,LA441=0),LA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LA$441=1,'Funding Plan'!$J$84,0),IF(LA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LA441=1,LB441=0),LB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LB$441=1,'Funding Plan'!$J$84,0),IF(LB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LB441=1,LC441=0),LC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LC$441=1,'Funding Plan'!$J$84,0),IF(LC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LC441=1,LD441=0),LD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LD$441=1,'Funding Plan'!$J$84,0),IF(LD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LD441=1,LE441=0),LE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LE$441=1,'Funding Plan'!$J$84,0),IF(LE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LE441=1,LF441=0),LF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LF$441=1,'Funding Plan'!$J$84,0),IF(LF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LF441=1,LG441=0),LG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LG$441=1,'Funding Plan'!$J$84,0),IF(LG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LG441=1,LH441=0),LH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LH$441=1,'Funding Plan'!$J$84,0),IF(LH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LH441=1,LI441=0),LI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LI$441=1,'Funding Plan'!$J$84,0),IF(LI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LI441=1,LJ441=0),LJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LJ$441=1,'Funding Plan'!$J$84,0),IF(LJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ441=1,LK441=0),LK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LK$441=1,'Funding Plan'!$J$84,0),IF(LK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LK441=1,LL441=0),LL443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LL$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LL$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LL$441=1,'Funding Plan'!$J$84,0),IF(LL$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LL441=1,LM441=0),LM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LM$441=1,'Funding Plan'!$J$84,0),IF(LM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LM441=1,LN441=0),LN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LN$441=1,'Funding Plan'!$J$84,0),IF(LN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LN441=1,LO441=0),LO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LO$441=1,'Funding Plan'!$J$84,0),IF(LO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LO441=1,LP441=0),LP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LP$441=1,'Funding Plan'!$J$84,0),IF(LP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LP441=1,LQ441=0),LQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LQ$441=1,'Funding Plan'!$J$84,0),IF(LQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ441=1,LR441=0),LR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LR$441=1,'Funding Plan'!$J$84,0),IF(LR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LR441=1,LS441=0),LS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LS$441=1,'Funding Plan'!$J$84,0),IF(LS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LS441=1,LT441=0),LT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LT$441=1,'Funding Plan'!$J$84,0),IF(LT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LT441=1,LU441=0),LU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LU$441=1,'Funding Plan'!$J$84,0),IF(LU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LU441=1,LV441=0),LV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LV$441=1,'Funding Plan'!$J$84,0),IF(LV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LV441=1,LW441=0),LW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LW$441=1,'Funding Plan'!$J$84,0),IF(LW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LW441=1,LX441=0),LX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LX$441=1,'Funding Plan'!$J$84,0),IF(LX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LX441=1,LY441=0),LY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LY$441=1,'Funding Plan'!$J$84,0),IF(LY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LY441=1,LZ441=0),LZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(LZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-LZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(LZ$441=1,'Funding Plan'!$J$84,0),IF(LZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ441=1,MA441=0),MA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MA$441=1,'Funding Plan'!$J$84,0),IF(MA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MA441=1,MB441=0),MB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MB$441=1,'Funding Plan'!$J$84,0),IF(MB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MB441=1,MC441=0),MC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MC$441=1,'Funding Plan'!$J$84,0),IF(MC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MC441=1,MD441=0),MD443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MD$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MD$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MD$441=1,'Funding Plan'!$J$84,0),IF(MD$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MD441=1,ME441=0),ME443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ME$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ME$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ME$441=1,'Funding Plan'!$J$84,0),IF(ME$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ME441=1,MF441=0),MF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MF$441=1,'Funding Plan'!$J$84,0),IF(MF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MF441=1,MG441=0),MG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MG$441=1,'Funding Plan'!$J$84,0),IF(MG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MG441=1,MH441=0),MH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MH$441=1,'Funding Plan'!$J$84,0),IF(MH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MH441=1,MI441=0),MI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MI$441=1,'Funding Plan'!$J$84,0),IF(MI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MI441=1,MJ441=0),MJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MJ$441=1,'Funding Plan'!$J$84,0),IF(MJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ441=1,MK441=0),MK443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MK$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MK$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MK$441=1,'Funding Plan'!$J$84,0),IF(MK$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MK441=1,ML441=0),ML443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ML$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ML$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ML$441=1,'Funding Plan'!$J$84,0),IF(ML$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ML441=1,MM441=0),MM443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MM$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MM$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MM$441=1,'Funding Plan'!$J$84,0),IF(MM$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MM441=1,MN441=0),MN443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MN$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MN$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MN$441=1,'Funding Plan'!$J$84,0),IF(MN$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MN441=1,MO441=0),MO443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MO$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MO$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MO$441=1,'Funding Plan'!$J$84,0),IF(MO$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MO441=1,MP441=0),MP443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MP$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MP$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MP$441=1,'Funding Plan'!$J$84,0),IF(MP$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MP441=1,MQ441=0),MQ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MQ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MQ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MQ$441=1,'Funding Plan'!$J$84,0),IF(MQ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ441=1,MR441=0),MR443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MR$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MR$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MR$441=1,'Funding Plan'!$J$84,0),IF(MR$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MR441=1,MS441=0),MS443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MS$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MS$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MS$441=1,'Funding Plan'!$J$84,0),IF(MS$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MS441=1,MT441=0),MT443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MT$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MT$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MT$441=1,'Funding Plan'!$J$84,0),IF(MT$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MT441=1,MU441=0),MU443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MU$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MU$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MU$441=1,'Funding Plan'!$J$84,0),IF(MU$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MU441=1,MV441=0),MV443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MV$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MV$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MV$441=1,'Funding Plan'!$J$84,0),IF(MV$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MV441=1,MW441=0),MW443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MW$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MW$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MW$441=1,'Funding Plan'!$J$84,0),IF(MW$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MW441=1,MX441=0),MX443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MX$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MX$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MX$441=1,'Funding Plan'!$J$84,0),IF(MX$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MX441=1,MY441=0),MY443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MY$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MY$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MY$441=1,'Funding Plan'!$J$84,0),IF(MY$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MY441=1,MZ441=0),MZ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(MZ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-MZ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(MZ$441=1,'Funding Plan'!$J$84,0),IF(MZ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ441=1,NA441=0),NA443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NA$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NA$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NA$441=1,'Funding Plan'!$J$84,0),IF(NA$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NA441=1,NB441=0),NB443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NB$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NB$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NB$441=1,'Funding Plan'!$J$84,0),IF(NB$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NB441=1,NC441=0),NC443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NC$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NC$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NC$441=1,'Funding Plan'!$J$84,0),IF(NC$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NC441=1,ND441=0),ND443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(ND$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-ND$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(ND$441=1,'Funding Plan'!$J$84,0),IF(ND$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(ND441=1,NE441=0),NE443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NE$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NE$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NE$441=1,'Funding Plan'!$J$84,0),IF(NE$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NE441=1,NF441=0),NF443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NF$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NF$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NF$441=1,'Funding Plan'!$J$84,0),IF(NF$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NF441=1,NG441=0),NG443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NG$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NG$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NG$441=1,'Funding Plan'!$J$84,0),IF(NG$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NG441=1,NH441=0),NH443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NH$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NH$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NH$441=1,'Funding Plan'!$J$84,0),IF(NH$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NH441=1,NI441=0),NI443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NI$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NI$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NI$441=1,'Funding Plan'!$J$84,0),IF(NI$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0},{"$f":"-IF(AND(NI441=1,NJ441=0),NJ443,IF('Funding Plan'!$J$22=\"Equal Payment\",IF(NJ$441>0,-PPMT('Funding Plan'!$J$87/12,'Funding Plan'!$J$29-NJ$441+1,'Funding Plan'!$J$29,'Funding Plan'!$J$84),0),IF('Funding Plan'!$J$22=\"Municipal Bond\",IF(NJ$441=1,'Funding Plan'!$J$84,0),IF(NJ$441>0,IF('Funding Plan'!$J$29>0,'Funding Plan'!$J$84/'Funding Plan'!$J$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C443+C446","v":0},{"$f":"+D443+D446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP443+BP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB443+EB446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN443+GN446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ443+IZ446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL443+LL446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(D439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(E439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(F439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(G439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(H439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(I439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(J439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(K439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(L439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(M439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(N439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(O439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(P439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(Q439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(R439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(S439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(T439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(U439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(V439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(W439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(X439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(Y439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(Z439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(AZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(BZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(CZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(DZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ED439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ER439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ES439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ET439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(EZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(FZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(GZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(HZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ID439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(II439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(IZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(JZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(KZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LL439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(LZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MD439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ME439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MK439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ML439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MM439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MN439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MO439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MP439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MQ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MR439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MS439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MT439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MU439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MV439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MW439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MX439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MY439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(MZ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NA439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NB439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NC439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(ND439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NE439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NF439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NG439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NH439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NI439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0},{"$f":"IF(NJ439>0,'Funding Plan'!$J$84*'Funding Plan'!$J$26,0)","v":0}]
[]
["Borrowed Funds #9","K"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!C351,IF('Funding Plan'!$K$25='Funding Schedule'!C352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!D351,IF('Funding Plan'!$K$25='Funding Schedule'!D352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!E351,IF('Funding Plan'!$K$25='Funding Schedule'!E352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!F351,IF('Funding Plan'!$K$25='Funding Schedule'!F352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!G351,IF('Funding Plan'!$K$25='Funding Schedule'!G352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!H351,IF('Funding Plan'!$K$25='Funding Schedule'!H352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!I351,IF('Funding Plan'!$K$25='Funding Schedule'!I352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!J351,IF('Funding Plan'!$K$25='Funding Schedule'!J352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!K351,IF('Funding Plan'!$K$25='Funding Schedule'!K352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!L351,IF('Funding Plan'!$K$25='Funding Schedule'!L352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!M351,IF('Funding Plan'!$K$25='Funding Schedule'!M352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!N351,IF('Funding Plan'!$K$25='Funding Schedule'!N352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!O351,IF('Funding Plan'!$K$25='Funding Schedule'!O352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!P351,IF('Funding Plan'!$K$25='Funding Schedule'!P352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!Q351,IF('Funding Plan'!$K$25='Funding Schedule'!Q352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!R351,IF('Funding Plan'!$K$25='Funding Schedule'!R352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!S351,IF('Funding Plan'!$K$25='Funding Schedule'!S352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!T351,IF('Funding Plan'!$K$25='Funding Schedule'!T352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!U351,IF('Funding Plan'!$K$25='Funding Schedule'!U352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!V351,IF('Funding Plan'!$K$25='Funding Schedule'!V352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!W351,IF('Funding Plan'!$K$25='Funding Schedule'!W352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!X351,IF('Funding Plan'!$K$25='Funding Schedule'!X352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!Y351,IF('Funding Plan'!$K$25='Funding Schedule'!Y352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!Z351,IF('Funding Plan'!$K$25='Funding Schedule'!Z352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AA351,IF('Funding Plan'!$K$25='Funding Schedule'!AA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AB351,IF('Funding Plan'!$K$25='Funding Schedule'!AB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AC351,IF('Funding Plan'!$K$25='Funding Schedule'!AC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AD351,IF('Funding Plan'!$K$25='Funding Schedule'!AD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AE351,IF('Funding Plan'!$K$25='Funding Schedule'!AE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AF351,IF('Funding Plan'!$K$25='Funding Schedule'!AF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AG351,IF('Funding Plan'!$K$25='Funding Schedule'!AG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AH351,IF('Funding Plan'!$K$25='Funding Schedule'!AH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AI351,IF('Funding Plan'!$K$25='Funding Schedule'!AI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AJ351,IF('Funding Plan'!$K$25='Funding Schedule'!AJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AK351,IF('Funding Plan'!$K$25='Funding Schedule'!AK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AL351,IF('Funding Plan'!$K$25='Funding Schedule'!AL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AM351,IF('Funding Plan'!$K$25='Funding Schedule'!AM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AN351,IF('Funding Plan'!$K$25='Funding Schedule'!AN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AO351,IF('Funding Plan'!$K$25='Funding Schedule'!AO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AP351,IF('Funding Plan'!$K$25='Funding Schedule'!AP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AQ351,IF('Funding Plan'!$K$25='Funding Schedule'!AQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AR351,IF('Funding Plan'!$K$25='Funding Schedule'!AR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AS351,IF('Funding Plan'!$K$25='Funding Schedule'!AS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AT351,IF('Funding Plan'!$K$25='Funding Schedule'!AT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AU351,IF('Funding Plan'!$K$25='Funding Schedule'!AU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AV351,IF('Funding Plan'!$K$25='Funding Schedule'!AV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AW351,IF('Funding Plan'!$K$25='Funding Schedule'!AW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AX351,IF('Funding Plan'!$K$25='Funding Schedule'!AX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AY351,IF('Funding Plan'!$K$25='Funding Schedule'!AY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!AZ351,IF('Funding Plan'!$K$25='Funding Schedule'!AZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BA351,IF('Funding Plan'!$K$25='Funding Schedule'!BA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BB351,IF('Funding Plan'!$K$25='Funding Schedule'!BB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BC351,IF('Funding Plan'!$K$25='Funding Schedule'!BC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BD351,IF('Funding Plan'!$K$25='Funding Schedule'!BD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BE351,IF('Funding Plan'!$K$25='Funding Schedule'!BE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BF351,IF('Funding Plan'!$K$25='Funding Schedule'!BF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BG351,IF('Funding Plan'!$K$25='Funding Schedule'!BG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BH351,IF('Funding Plan'!$K$25='Funding Schedule'!BH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BI351,IF('Funding Plan'!$K$25='Funding Schedule'!BI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BJ351,IF('Funding Plan'!$K$25='Funding Schedule'!BJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BK351,IF('Funding Plan'!$K$25='Funding Schedule'!BK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BL351,IF('Funding Plan'!$K$25='Funding Schedule'!BL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BM351,IF('Funding Plan'!$K$25='Funding Schedule'!BM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BN351,IF('Funding Plan'!$K$25='Funding Schedule'!BN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BO351,IF('Funding Plan'!$K$25='Funding Schedule'!BO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BP351,IF('Funding Plan'!$K$25='Funding Schedule'!BP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BQ351,IF('Funding Plan'!$K$25='Funding Schedule'!BQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BR351,IF('Funding Plan'!$K$25='Funding Schedule'!BR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BS351,IF('Funding Plan'!$K$25='Funding Schedule'!BS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BT351,IF('Funding Plan'!$K$25='Funding Schedule'!BT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BU351,IF('Funding Plan'!$K$25='Funding Schedule'!BU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BV351,IF('Funding Plan'!$K$25='Funding Schedule'!BV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BW351,IF('Funding Plan'!$K$25='Funding Schedule'!BW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BX351,IF('Funding Plan'!$K$25='Funding Schedule'!BX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BY351,IF('Funding Plan'!$K$25='Funding Schedule'!BY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!BZ351,IF('Funding Plan'!$K$25='Funding Schedule'!BZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CA351,IF('Funding Plan'!$K$25='Funding Schedule'!CA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CB351,IF('Funding Plan'!$K$25='Funding Schedule'!CB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CC351,IF('Funding Plan'!$K$25='Funding Schedule'!CC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CD351,IF('Funding Plan'!$K$25='Funding Schedule'!CD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CE351,IF('Funding Plan'!$K$25='Funding Schedule'!CE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CF351,IF('Funding Plan'!$K$25='Funding Schedule'!CF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CG351,IF('Funding Plan'!$K$25='Funding Schedule'!CG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CH351,IF('Funding Plan'!$K$25='Funding Schedule'!CH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CI351,IF('Funding Plan'!$K$25='Funding Schedule'!CI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CJ351,IF('Funding Plan'!$K$25='Funding Schedule'!CJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CK351,IF('Funding Plan'!$K$25='Funding Schedule'!CK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CL351,IF('Funding Plan'!$K$25='Funding Schedule'!CL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CM351,IF('Funding Plan'!$K$25='Funding Schedule'!CM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CN351,IF('Funding Plan'!$K$25='Funding Schedule'!CN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CO351,IF('Funding Plan'!$K$25='Funding Schedule'!CO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CP351,IF('Funding Plan'!$K$25='Funding Schedule'!CP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CQ351,IF('Funding Plan'!$K$25='Funding Schedule'!CQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CR351,IF('Funding Plan'!$K$25='Funding Schedule'!CR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CS351,IF('Funding Plan'!$K$25='Funding Schedule'!CS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CT351,IF('Funding Plan'!$K$25='Funding Schedule'!CT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CU351,IF('Funding Plan'!$K$25='Funding Schedule'!CU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CV351,IF('Funding Plan'!$K$25='Funding Schedule'!CV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CW351,IF('Funding Plan'!$K$25='Funding Schedule'!CW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CX351,IF('Funding Plan'!$K$25='Funding Schedule'!CX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CY351,IF('Funding Plan'!$K$25='Funding Schedule'!CY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!CZ351,IF('Funding Plan'!$K$25='Funding Schedule'!CZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DA351,IF('Funding Plan'!$K$25='Funding Schedule'!DA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DB351,IF('Funding Plan'!$K$25='Funding Schedule'!DB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DC351,IF('Funding Plan'!$K$25='Funding Schedule'!DC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DD351,IF('Funding Plan'!$K$25='Funding Schedule'!DD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DE351,IF('Funding Plan'!$K$25='Funding Schedule'!DE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DF351,IF('Funding Plan'!$K$25='Funding Schedule'!DF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DG351,IF('Funding Plan'!$K$25='Funding Schedule'!DG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DH351,IF('Funding Plan'!$K$25='Funding Schedule'!DH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DI351,IF('Funding Plan'!$K$25='Funding Schedule'!DI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DJ351,IF('Funding Plan'!$K$25='Funding Schedule'!DJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DK351,IF('Funding Plan'!$K$25='Funding Schedule'!DK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DL351,IF('Funding Plan'!$K$25='Funding Schedule'!DL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DM351,IF('Funding Plan'!$K$25='Funding Schedule'!DM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DN351,IF('Funding Plan'!$K$25='Funding Schedule'!DN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DO351,IF('Funding Plan'!$K$25='Funding Schedule'!DO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DP351,IF('Funding Plan'!$K$25='Funding Schedule'!DP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DQ351,IF('Funding Plan'!$K$25='Funding Schedule'!DQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DR351,IF('Funding Plan'!$K$25='Funding Schedule'!DR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DS351,IF('Funding Plan'!$K$25='Funding Schedule'!DS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DT351,IF('Funding Plan'!$K$25='Funding Schedule'!DT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DU351,IF('Funding Plan'!$K$25='Funding Schedule'!DU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DV351,IF('Funding Plan'!$K$25='Funding Schedule'!DV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DW351,IF('Funding Plan'!$K$25='Funding Schedule'!DW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DX351,IF('Funding Plan'!$K$25='Funding Schedule'!DX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DY351,IF('Funding Plan'!$K$25='Funding Schedule'!DY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!DZ351,IF('Funding Plan'!$K$25='Funding Schedule'!DZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EA351,IF('Funding Plan'!$K$25='Funding Schedule'!EA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EB351,IF('Funding Plan'!$K$25='Funding Schedule'!EB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EC351,IF('Funding Plan'!$K$25='Funding Schedule'!EC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ED351,IF('Funding Plan'!$K$25='Funding Schedule'!ED352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EE351,IF('Funding Plan'!$K$25='Funding Schedule'!EE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EF351,IF('Funding Plan'!$K$25='Funding Schedule'!EF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EG351,IF('Funding Plan'!$K$25='Funding Schedule'!EG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EH351,IF('Funding Plan'!$K$25='Funding Schedule'!EH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EI351,IF('Funding Plan'!$K$25='Funding Schedule'!EI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EJ351,IF('Funding Plan'!$K$25='Funding Schedule'!EJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EK351,IF('Funding Plan'!$K$25='Funding Schedule'!EK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EL351,IF('Funding Plan'!$K$25='Funding Schedule'!EL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EM351,IF('Funding Plan'!$K$25='Funding Schedule'!EM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EN351,IF('Funding Plan'!$K$25='Funding Schedule'!EN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EO351,IF('Funding Plan'!$K$25='Funding Schedule'!EO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EP351,IF('Funding Plan'!$K$25='Funding Schedule'!EP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EQ351,IF('Funding Plan'!$K$25='Funding Schedule'!EQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ER351,IF('Funding Plan'!$K$25='Funding Schedule'!ER352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ES351,IF('Funding Plan'!$K$25='Funding Schedule'!ES352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ET351,IF('Funding Plan'!$K$25='Funding Schedule'!ET352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EU351,IF('Funding Plan'!$K$25='Funding Schedule'!EU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EV351,IF('Funding Plan'!$K$25='Funding Schedule'!EV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EW351,IF('Funding Plan'!$K$25='Funding Schedule'!EW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EX351,IF('Funding Plan'!$K$25='Funding Schedule'!EX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EY351,IF('Funding Plan'!$K$25='Funding Schedule'!EY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!EZ351,IF('Funding Plan'!$K$25='Funding Schedule'!EZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FA351,IF('Funding Plan'!$K$25='Funding Schedule'!FA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FB351,IF('Funding Plan'!$K$25='Funding Schedule'!FB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FC351,IF('Funding Plan'!$K$25='Funding Schedule'!FC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FD351,IF('Funding Plan'!$K$25='Funding Schedule'!FD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FE351,IF('Funding Plan'!$K$25='Funding Schedule'!FE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FF351,IF('Funding Plan'!$K$25='Funding Schedule'!FF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FG351,IF('Funding Plan'!$K$25='Funding Schedule'!FG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FH351,IF('Funding Plan'!$K$25='Funding Schedule'!FH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FI351,IF('Funding Plan'!$K$25='Funding Schedule'!FI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FJ351,IF('Funding Plan'!$K$25='Funding Schedule'!FJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FK351,IF('Funding Plan'!$K$25='Funding Schedule'!FK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FL351,IF('Funding Plan'!$K$25='Funding Schedule'!FL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FM351,IF('Funding Plan'!$K$25='Funding Schedule'!FM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FN351,IF('Funding Plan'!$K$25='Funding Schedule'!FN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FO351,IF('Funding Plan'!$K$25='Funding Schedule'!FO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FP351,IF('Funding Plan'!$K$25='Funding Schedule'!FP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FQ351,IF('Funding Plan'!$K$25='Funding Schedule'!FQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FR351,IF('Funding Plan'!$K$25='Funding Schedule'!FR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FS351,IF('Funding Plan'!$K$25='Funding Schedule'!FS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FT351,IF('Funding Plan'!$K$25='Funding Schedule'!FT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FU351,IF('Funding Plan'!$K$25='Funding Schedule'!FU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FV351,IF('Funding Plan'!$K$25='Funding Schedule'!FV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FW351,IF('Funding Plan'!$K$25='Funding Schedule'!FW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FX351,IF('Funding Plan'!$K$25='Funding Schedule'!FX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FY351,IF('Funding Plan'!$K$25='Funding Schedule'!FY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!FZ351,IF('Funding Plan'!$K$25='Funding Schedule'!FZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GA351,IF('Funding Plan'!$K$25='Funding Schedule'!GA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GB351,IF('Funding Plan'!$K$25='Funding Schedule'!GB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GC351,IF('Funding Plan'!$K$25='Funding Schedule'!GC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GD351,IF('Funding Plan'!$K$25='Funding Schedule'!GD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GE351,IF('Funding Plan'!$K$25='Funding Schedule'!GE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GF351,IF('Funding Plan'!$K$25='Funding Schedule'!GF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GG351,IF('Funding Plan'!$K$25='Funding Schedule'!GG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GH351,IF('Funding Plan'!$K$25='Funding Schedule'!GH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GI351,IF('Funding Plan'!$K$25='Funding Schedule'!GI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GJ351,IF('Funding Plan'!$K$25='Funding Schedule'!GJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GK351,IF('Funding Plan'!$K$25='Funding Schedule'!GK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GL351,IF('Funding Plan'!$K$25='Funding Schedule'!GL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GM351,IF('Funding Plan'!$K$25='Funding Schedule'!GM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GN351,IF('Funding Plan'!$K$25='Funding Schedule'!GN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GO351,IF('Funding Plan'!$K$25='Funding Schedule'!GO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GP351,IF('Funding Plan'!$K$25='Funding Schedule'!GP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GQ351,IF('Funding Plan'!$K$25='Funding Schedule'!GQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GR351,IF('Funding Plan'!$K$25='Funding Schedule'!GR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GS351,IF('Funding Plan'!$K$25='Funding Schedule'!GS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GT351,IF('Funding Plan'!$K$25='Funding Schedule'!GT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GU351,IF('Funding Plan'!$K$25='Funding Schedule'!GU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GV351,IF('Funding Plan'!$K$25='Funding Schedule'!GV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GW351,IF('Funding Plan'!$K$25='Funding Schedule'!GW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GX351,IF('Funding Plan'!$K$25='Funding Schedule'!GX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GY351,IF('Funding Plan'!$K$25='Funding Schedule'!GY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!GZ351,IF('Funding Plan'!$K$25='Funding Schedule'!GZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HA351,IF('Funding Plan'!$K$25='Funding Schedule'!HA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HB351,IF('Funding Plan'!$K$25='Funding Schedule'!HB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HC351,IF('Funding Plan'!$K$25='Funding Schedule'!HC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HD351,IF('Funding Plan'!$K$25='Funding Schedule'!HD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HE351,IF('Funding Plan'!$K$25='Funding Schedule'!HE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HF351,IF('Funding Plan'!$K$25='Funding Schedule'!HF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HG351,IF('Funding Plan'!$K$25='Funding Schedule'!HG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HH351,IF('Funding Plan'!$K$25='Funding Schedule'!HH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HI351,IF('Funding Plan'!$K$25='Funding Schedule'!HI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HJ351,IF('Funding Plan'!$K$25='Funding Schedule'!HJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HK351,IF('Funding Plan'!$K$25='Funding Schedule'!HK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HL351,IF('Funding Plan'!$K$25='Funding Schedule'!HL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HM351,IF('Funding Plan'!$K$25='Funding Schedule'!HM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HN351,IF('Funding Plan'!$K$25='Funding Schedule'!HN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HO351,IF('Funding Plan'!$K$25='Funding Schedule'!HO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HP351,IF('Funding Plan'!$K$25='Funding Schedule'!HP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HQ351,IF('Funding Plan'!$K$25='Funding Schedule'!HQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HR351,IF('Funding Plan'!$K$25='Funding Schedule'!HR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HS351,IF('Funding Plan'!$K$25='Funding Schedule'!HS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HT351,IF('Funding Plan'!$K$25='Funding Schedule'!HT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HU351,IF('Funding Plan'!$K$25='Funding Schedule'!HU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HV351,IF('Funding Plan'!$K$25='Funding Schedule'!HV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HW351,IF('Funding Plan'!$K$25='Funding Schedule'!HW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HX351,IF('Funding Plan'!$K$25='Funding Schedule'!HX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HY351,IF('Funding Plan'!$K$25='Funding Schedule'!HY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!HZ351,IF('Funding Plan'!$K$25='Funding Schedule'!HZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IA351,IF('Funding Plan'!$K$25='Funding Schedule'!IA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IB351,IF('Funding Plan'!$K$25='Funding Schedule'!IB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IC351,IF('Funding Plan'!$K$25='Funding Schedule'!IC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ID351,IF('Funding Plan'!$K$25='Funding Schedule'!ID352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IE351,IF('Funding Plan'!$K$25='Funding Schedule'!IE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IF351,IF('Funding Plan'!$K$25='Funding Schedule'!IF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IG351,IF('Funding Plan'!$K$25='Funding Schedule'!IG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IH351,IF('Funding Plan'!$K$25='Funding Schedule'!IH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!II351,IF('Funding Plan'!$K$25='Funding Schedule'!II352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IJ351,IF('Funding Plan'!$K$25='Funding Schedule'!IJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IK351,IF('Funding Plan'!$K$25='Funding Schedule'!IK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IL351,IF('Funding Plan'!$K$25='Funding Schedule'!IL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IM351,IF('Funding Plan'!$K$25='Funding Schedule'!IM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IN351,IF('Funding Plan'!$K$25='Funding Schedule'!IN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IO351,IF('Funding Plan'!$K$25='Funding Schedule'!IO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IP351,IF('Funding Plan'!$K$25='Funding Schedule'!IP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IQ351,IF('Funding Plan'!$K$25='Funding Schedule'!IQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IR351,IF('Funding Plan'!$K$25='Funding Schedule'!IR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IS351,IF('Funding Plan'!$K$25='Funding Schedule'!IS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IT351,IF('Funding Plan'!$K$25='Funding Schedule'!IT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IU351,IF('Funding Plan'!$K$25='Funding Schedule'!IU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IV351,IF('Funding Plan'!$K$25='Funding Schedule'!IV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IW351,IF('Funding Plan'!$K$25='Funding Schedule'!IW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IX351,IF('Funding Plan'!$K$25='Funding Schedule'!IX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IY351,IF('Funding Plan'!$K$25='Funding Schedule'!IY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!IZ351,IF('Funding Plan'!$K$25='Funding Schedule'!IZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JA351,IF('Funding Plan'!$K$25='Funding Schedule'!JA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JB351,IF('Funding Plan'!$K$25='Funding Schedule'!JB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JC351,IF('Funding Plan'!$K$25='Funding Schedule'!JC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JD351,IF('Funding Plan'!$K$25='Funding Schedule'!JD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JE351,IF('Funding Plan'!$K$25='Funding Schedule'!JE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JF351,IF('Funding Plan'!$K$25='Funding Schedule'!JF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JG351,IF('Funding Plan'!$K$25='Funding Schedule'!JG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JH351,IF('Funding Plan'!$K$25='Funding Schedule'!JH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JI351,IF('Funding Plan'!$K$25='Funding Schedule'!JI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JJ351,IF('Funding Plan'!$K$25='Funding Schedule'!JJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JK351,IF('Funding Plan'!$K$25='Funding Schedule'!JK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JL351,IF('Funding Plan'!$K$25='Funding Schedule'!JL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JM351,IF('Funding Plan'!$K$25='Funding Schedule'!JM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JN351,IF('Funding Plan'!$K$25='Funding Schedule'!JN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JO351,IF('Funding Plan'!$K$25='Funding Schedule'!JO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JP351,IF('Funding Plan'!$K$25='Funding Schedule'!JP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JQ351,IF('Funding Plan'!$K$25='Funding Schedule'!JQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JR351,IF('Funding Plan'!$K$25='Funding Schedule'!JR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JS351,IF('Funding Plan'!$K$25='Funding Schedule'!JS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JT351,IF('Funding Plan'!$K$25='Funding Schedule'!JT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JU351,IF('Funding Plan'!$K$25='Funding Schedule'!JU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JV351,IF('Funding Plan'!$K$25='Funding Schedule'!JV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JW351,IF('Funding Plan'!$K$25='Funding Schedule'!JW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JX351,IF('Funding Plan'!$K$25='Funding Schedule'!JX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JY351,IF('Funding Plan'!$K$25='Funding Schedule'!JY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!JZ351,IF('Funding Plan'!$K$25='Funding Schedule'!JZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KA351,IF('Funding Plan'!$K$25='Funding Schedule'!KA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KB351,IF('Funding Plan'!$K$25='Funding Schedule'!KB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KC351,IF('Funding Plan'!$K$25='Funding Schedule'!KC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KD351,IF('Funding Plan'!$K$25='Funding Schedule'!KD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KE351,IF('Funding Plan'!$K$25='Funding Schedule'!KE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KF351,IF('Funding Plan'!$K$25='Funding Schedule'!KF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KG351,IF('Funding Plan'!$K$25='Funding Schedule'!KG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KH351,IF('Funding Plan'!$K$25='Funding Schedule'!KH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KI351,IF('Funding Plan'!$K$25='Funding Schedule'!KI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KJ351,IF('Funding Plan'!$K$25='Funding Schedule'!KJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KK351,IF('Funding Plan'!$K$25='Funding Schedule'!KK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KL351,IF('Funding Plan'!$K$25='Funding Schedule'!KL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KM351,IF('Funding Plan'!$K$25='Funding Schedule'!KM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KN351,IF('Funding Plan'!$K$25='Funding Schedule'!KN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KO351,IF('Funding Plan'!$K$25='Funding Schedule'!KO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KP351,IF('Funding Plan'!$K$25='Funding Schedule'!KP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KQ351,IF('Funding Plan'!$K$25='Funding Schedule'!KQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KR351,IF('Funding Plan'!$K$25='Funding Schedule'!KR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KS351,IF('Funding Plan'!$K$25='Funding Schedule'!KS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KT351,IF('Funding Plan'!$K$25='Funding Schedule'!KT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KU351,IF('Funding Plan'!$K$25='Funding Schedule'!KU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KV351,IF('Funding Plan'!$K$25='Funding Schedule'!KV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KW351,IF('Funding Plan'!$K$25='Funding Schedule'!KW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KX351,IF('Funding Plan'!$K$25='Funding Schedule'!KX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KY351,IF('Funding Plan'!$K$25='Funding Schedule'!KY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!KZ351,IF('Funding Plan'!$K$25='Funding Schedule'!KZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LA351,IF('Funding Plan'!$K$25='Funding Schedule'!LA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LB351,IF('Funding Plan'!$K$25='Funding Schedule'!LB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LC351,IF('Funding Plan'!$K$25='Funding Schedule'!LC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LD351,IF('Funding Plan'!$K$25='Funding Schedule'!LD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LE351,IF('Funding Plan'!$K$25='Funding Schedule'!LE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LF351,IF('Funding Plan'!$K$25='Funding Schedule'!LF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LG351,IF('Funding Plan'!$K$25='Funding Schedule'!LG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LH351,IF('Funding Plan'!$K$25='Funding Schedule'!LH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LI351,IF('Funding Plan'!$K$25='Funding Schedule'!LI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LJ351,IF('Funding Plan'!$K$25='Funding Schedule'!LJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LK351,IF('Funding Plan'!$K$25='Funding Schedule'!LK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LL351,IF('Funding Plan'!$K$25='Funding Schedule'!LL352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LM351,IF('Funding Plan'!$K$25='Funding Schedule'!LM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LN351,IF('Funding Plan'!$K$25='Funding Schedule'!LN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LO351,IF('Funding Plan'!$K$25='Funding Schedule'!LO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LP351,IF('Funding Plan'!$K$25='Funding Schedule'!LP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LQ351,IF('Funding Plan'!$K$25='Funding Schedule'!LQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LR351,IF('Funding Plan'!$K$25='Funding Schedule'!LR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LS351,IF('Funding Plan'!$K$25='Funding Schedule'!LS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LT351,IF('Funding Plan'!$K$25='Funding Schedule'!LT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LU351,IF('Funding Plan'!$K$25='Funding Schedule'!LU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LV351,IF('Funding Plan'!$K$25='Funding Schedule'!LV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LW351,IF('Funding Plan'!$K$25='Funding Schedule'!LW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LX351,IF('Funding Plan'!$K$25='Funding Schedule'!LX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LY351,IF('Funding Plan'!$K$25='Funding Schedule'!LY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!LZ351,IF('Funding Plan'!$K$25='Funding Schedule'!LZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MA351,IF('Funding Plan'!$K$25='Funding Schedule'!MA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MB351,IF('Funding Plan'!$K$25='Funding Schedule'!MB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MC351,IF('Funding Plan'!$K$25='Funding Schedule'!MC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MD351,IF('Funding Plan'!$K$25='Funding Schedule'!MD352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ME351,IF('Funding Plan'!$K$25='Funding Schedule'!ME352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MF351,IF('Funding Plan'!$K$25='Funding Schedule'!MF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MG351,IF('Funding Plan'!$K$25='Funding Schedule'!MG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MH351,IF('Funding Plan'!$K$25='Funding Schedule'!MH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MI351,IF('Funding Plan'!$K$25='Funding Schedule'!MI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MJ351,IF('Funding Plan'!$K$25='Funding Schedule'!MJ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MK351,IF('Funding Plan'!$K$25='Funding Schedule'!MK352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ML351,IF('Funding Plan'!$K$25='Funding Schedule'!ML352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MM351,IF('Funding Plan'!$K$25='Funding Schedule'!MM352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MN351,IF('Funding Plan'!$K$25='Funding Schedule'!MN352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MO351,IF('Funding Plan'!$K$25='Funding Schedule'!MO352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MP351,IF('Funding Plan'!$K$25='Funding Schedule'!MP352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MQ351,IF('Funding Plan'!$K$25='Funding Schedule'!MQ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MR351,IF('Funding Plan'!$K$25='Funding Schedule'!MR352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MS351,IF('Funding Plan'!$K$25='Funding Schedule'!MS352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MT351,IF('Funding Plan'!$K$25='Funding Schedule'!MT352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MU351,IF('Funding Plan'!$K$25='Funding Schedule'!MU352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MV351,IF('Funding Plan'!$K$25='Funding Schedule'!MV352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MW351,IF('Funding Plan'!$K$25='Funding Schedule'!MW352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MX351,IF('Funding Plan'!$K$25='Funding Schedule'!MX352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MY351,IF('Funding Plan'!$K$25='Funding Schedule'!MY352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!MZ351,IF('Funding Plan'!$K$25='Funding Schedule'!MZ352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NA351,IF('Funding Plan'!$K$25='Funding Schedule'!NA352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NB351,IF('Funding Plan'!$K$25='Funding Schedule'!NB352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NC351,IF('Funding Plan'!$K$25='Funding Schedule'!NC352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!ND351,IF('Funding Plan'!$K$25='Funding Schedule'!ND352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NE351,IF('Funding Plan'!$K$25='Funding Schedule'!NE352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NF351,IF('Funding Plan'!$K$25='Funding Schedule'!NF352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NG351,IF('Funding Plan'!$K$25='Funding Schedule'!NG352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NH351,IF('Funding Plan'!$K$25='Funding Schedule'!NH352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NI351,IF('Funding Plan'!$K$25='Funding Schedule'!NI352,'Funding Plan'!$K$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$K$286='Funding Schedule'!NJ351,IF('Funding Plan'!$K$25='Funding Schedule'!NJ352,'Funding Plan'!$K$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(D451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(E451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(F451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(G451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(H451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(I451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(J451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(K451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(L451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(M451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(N451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(O451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(P451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Q451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(R451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(S451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(T451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(U451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(V451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(W451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(X451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Y451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(Z451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(AZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(BZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(CZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(DZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ED451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ER451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ES451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ET451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(EZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(FZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(GZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(HZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ID451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(II451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(IZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(JZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(KZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LL451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(LZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MD451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ME451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MJ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MK451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ML451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MM451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MN451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MO451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MP451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MQ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MR451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MS451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MT451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MU451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MV451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MW451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MX451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MY451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(MZ451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NA451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NB451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NC451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(ND451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NE451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NF451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NG451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NH451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NI451>0,+'Funding Plan'!$K$29,0)","v":0},{"$f":"IF(NJ451>0,+'Funding Plan'!$K$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B453>0,B453-1,IF(B452>0,B452,0))","v":0},{"$f":"IF(C453>0,C453-1,IF(C452>0,C452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO453>0,BO453-1,IF(BO452>0,BO452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA453>0,EA453-1,IF(EA452>0,EA452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM453>0,GM453-1,IF(GM452>0,GM452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY453>0,IY453-1,IF(IY452>0,IY452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK453>0,LK453-1,IF(LK452>0,LK452,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B459>0,B459,C451)","v":0},{"$f":"IF(C459>0,C459,D451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO459>0,BO459,BP451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA459>0,EA459,EB451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM459>0,GM459,GN451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY459>0,IY459,IZ451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK459>0,LK459,LL451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(C$453=1,0,-B455*'Funding Plan'!$K$87/12),-B455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(D$453=1,0,-C455*'Funding Plan'!$K$87/12),-C455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(E$453=1,0,-D455*'Funding Plan'!$K$87/12),-D455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(F$453=1,0,-E455*'Funding Plan'!$K$87/12),-E455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(G$453=1,0,-F455*'Funding Plan'!$K$87/12),-F455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(H$453=1,0,-G455*'Funding Plan'!$K$87/12),-G455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(I$453=1,0,-H455*'Funding Plan'!$K$87/12),-H455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(J$453=1,0,-I455*'Funding Plan'!$K$87/12),-I455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(K$453=1,0,-J455*'Funding Plan'!$K$87/12),-J455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(L$453=1,0,-K455*'Funding Plan'!$K$87/12),-K455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(M$453=1,0,-L455*'Funding Plan'!$K$87/12),-L455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(N$453=1,0,-M455*'Funding Plan'!$K$87/12),-M455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(O$453=1,0,-N455*'Funding Plan'!$K$87/12),-N455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(P$453=1,0,-O455*'Funding Plan'!$K$87/12),-O455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Q$453=1,0,-P455*'Funding Plan'!$K$87/12),-P455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(R$453=1,0,-Q455*'Funding Plan'!$K$87/12),-Q455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(S$453=1,0,-R455*'Funding Plan'!$K$87/12),-R455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(T$453=1,0,-S455*'Funding Plan'!$K$87/12),-S455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(U$453=1,0,-T455*'Funding Plan'!$K$87/12),-T455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(V$453=1,0,-U455*'Funding Plan'!$K$87/12),-U455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(W$453=1,0,-V455*'Funding Plan'!$K$87/12),-V455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(X$453=1,0,-W455*'Funding Plan'!$K$87/12),-W455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Y$453=1,0,-X455*'Funding Plan'!$K$87/12),-X455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Z$453=1,0,-Y455*'Funding Plan'!$K$87/12),-Y455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AA$453=1,0,-Z455*'Funding Plan'!$K$87/12),-Z455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AB$453=1,0,-AA455*'Funding Plan'!$K$87/12),-AA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AC$453=1,0,-AB455*'Funding Plan'!$K$87/12),-AB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AD$453=1,0,-AC455*'Funding Plan'!$K$87/12),-AC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AE$453=1,0,-AD455*'Funding Plan'!$K$87/12),-AD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AF$453=1,0,-AE455*'Funding Plan'!$K$87/12),-AE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AG$453=1,0,-AF455*'Funding Plan'!$K$87/12),-AF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AH$453=1,0,-AG455*'Funding Plan'!$K$87/12),-AG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AI$453=1,0,-AH455*'Funding Plan'!$K$87/12),-AH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AJ$453=1,0,-AI455*'Funding Plan'!$K$87/12),-AI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AK$453=1,0,-AJ455*'Funding Plan'!$K$87/12),-AJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AL$453=1,0,-AK455*'Funding Plan'!$K$87/12),-AK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AM$453=1,0,-AL455*'Funding Plan'!$K$87/12),-AL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AN$453=1,0,-AM455*'Funding Plan'!$K$87/12),-AM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AO$453=1,0,-AN455*'Funding Plan'!$K$87/12),-AN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AP$453=1,0,-AO455*'Funding Plan'!$K$87/12),-AO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AQ$453=1,0,-AP455*'Funding Plan'!$K$87/12),-AP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AR$453=1,0,-AQ455*'Funding Plan'!$K$87/12),-AQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AS$453=1,0,-AR455*'Funding Plan'!$K$87/12),-AR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AT$453=1,0,-AS455*'Funding Plan'!$K$87/12),-AS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AU$453=1,0,-AT455*'Funding Plan'!$K$87/12),-AT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AV$453=1,0,-AU455*'Funding Plan'!$K$87/12),-AU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AW$453=1,0,-AV455*'Funding Plan'!$K$87/12),-AV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AX$453=1,0,-AW455*'Funding Plan'!$K$87/12),-AW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AY$453=1,0,-AX455*'Funding Plan'!$K$87/12),-AX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AZ$453=1,0,-AY455*'Funding Plan'!$K$87/12),-AY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BA$453=1,0,-AZ455*'Funding Plan'!$K$87/12),-AZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BB$453=1,0,-BA455*'Funding Plan'!$K$87/12),-BA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BC$453=1,0,-BB455*'Funding Plan'!$K$87/12),-BB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BD$453=1,0,-BC455*'Funding Plan'!$K$87/12),-BC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BE$453=1,0,-BD455*'Funding Plan'!$K$87/12),-BD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BF$453=1,0,-BE455*'Funding Plan'!$K$87/12),-BE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BG$453=1,0,-BF455*'Funding Plan'!$K$87/12),-BF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BH$453=1,0,-BG455*'Funding Plan'!$K$87/12),-BG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BI$453=1,0,-BH455*'Funding Plan'!$K$87/12),-BH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BJ$453=1,0,-BI455*'Funding Plan'!$K$87/12),-BI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BK$453=1,0,-BJ455*'Funding Plan'!$K$87/12),-BJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BL$453=1,0,-BK455*'Funding Plan'!$K$87/12),-BK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BM$453=1,0,-BL455*'Funding Plan'!$K$87/12),-BL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BN$453=1,0,-BM455*'Funding Plan'!$K$87/12),-BM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BO$453=1,0,-BN455*'Funding Plan'!$K$87/12),-BN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BP$453=1,0,-BO455*'Funding Plan'!$K$87/12),-BO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BQ$453=1,0,-BP455*'Funding Plan'!$K$87/12),-BP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BR$453=1,0,-BQ455*'Funding Plan'!$K$87/12),-BQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BS$453=1,0,-BR455*'Funding Plan'!$K$87/12),-BR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BT$453=1,0,-BS455*'Funding Plan'!$K$87/12),-BS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BU$453=1,0,-BT455*'Funding Plan'!$K$87/12),-BT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BV$453=1,0,-BU455*'Funding Plan'!$K$87/12),-BU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BW$453=1,0,-BV455*'Funding Plan'!$K$87/12),-BV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BX$453=1,0,-BW455*'Funding Plan'!$K$87/12),-BW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BY$453=1,0,-BX455*'Funding Plan'!$K$87/12),-BX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BZ$453=1,0,-BY455*'Funding Plan'!$K$87/12),-BY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CA$453=1,0,-BZ455*'Funding Plan'!$K$87/12),-BZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CB$453=1,0,-CA455*'Funding Plan'!$K$87/12),-CA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CC$453=1,0,-CB455*'Funding Plan'!$K$87/12),-CB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CD$453=1,0,-CC455*'Funding Plan'!$K$87/12),-CC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CE$453=1,0,-CD455*'Funding Plan'!$K$87/12),-CD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CF$453=1,0,-CE455*'Funding Plan'!$K$87/12),-CE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CG$453=1,0,-CF455*'Funding Plan'!$K$87/12),-CF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CH$453=1,0,-CG455*'Funding Plan'!$K$87/12),-CG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CI$453=1,0,-CH455*'Funding Plan'!$K$87/12),-CH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CJ$453=1,0,-CI455*'Funding Plan'!$K$87/12),-CI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CK$453=1,0,-CJ455*'Funding Plan'!$K$87/12),-CJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CL$453=1,0,-CK455*'Funding Plan'!$K$87/12),-CK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CM$453=1,0,-CL455*'Funding Plan'!$K$87/12),-CL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CN$453=1,0,-CM455*'Funding Plan'!$K$87/12),-CM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CO$453=1,0,-CN455*'Funding Plan'!$K$87/12),-CN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CP$453=1,0,-CO455*'Funding Plan'!$K$87/12),-CO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CQ$453=1,0,-CP455*'Funding Plan'!$K$87/12),-CP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CR$453=1,0,-CQ455*'Funding Plan'!$K$87/12),-CQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CS$453=1,0,-CR455*'Funding Plan'!$K$87/12),-CR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CT$453=1,0,-CS455*'Funding Plan'!$K$87/12),-CS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CU$453=1,0,-CT455*'Funding Plan'!$K$87/12),-CT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CV$453=1,0,-CU455*'Funding Plan'!$K$87/12),-CU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CW$453=1,0,-CV455*'Funding Plan'!$K$87/12),-CV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CX$453=1,0,-CW455*'Funding Plan'!$K$87/12),-CW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CY$453=1,0,-CX455*'Funding Plan'!$K$87/12),-CX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CZ$453=1,0,-CY455*'Funding Plan'!$K$87/12),-CY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DA$453=1,0,-CZ455*'Funding Plan'!$K$87/12),-CZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DB$453=1,0,-DA455*'Funding Plan'!$K$87/12),-DA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DC$453=1,0,-DB455*'Funding Plan'!$K$87/12),-DB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DD$453=1,0,-DC455*'Funding Plan'!$K$87/12),-DC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DE$453=1,0,-DD455*'Funding Plan'!$K$87/12),-DD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DF$453=1,0,-DE455*'Funding Plan'!$K$87/12),-DE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DG$453=1,0,-DF455*'Funding Plan'!$K$87/12),-DF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DH$453=1,0,-DG455*'Funding Plan'!$K$87/12),-DG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DI$453=1,0,-DH455*'Funding Plan'!$K$87/12),-DH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DJ$453=1,0,-DI455*'Funding Plan'!$K$87/12),-DI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DK$453=1,0,-DJ455*'Funding Plan'!$K$87/12),-DJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DL$453=1,0,-DK455*'Funding Plan'!$K$87/12),-DK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DM$453=1,0,-DL455*'Funding Plan'!$K$87/12),-DL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DN$453=1,0,-DM455*'Funding Plan'!$K$87/12),-DM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DO$453=1,0,-DN455*'Funding Plan'!$K$87/12),-DN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DP$453=1,0,-DO455*'Funding Plan'!$K$87/12),-DO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DQ$453=1,0,-DP455*'Funding Plan'!$K$87/12),-DP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DR$453=1,0,-DQ455*'Funding Plan'!$K$87/12),-DQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DS$453=1,0,-DR455*'Funding Plan'!$K$87/12),-DR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DT$453=1,0,-DS455*'Funding Plan'!$K$87/12),-DS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DU$453=1,0,-DT455*'Funding Plan'!$K$87/12),-DT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DV$453=1,0,-DU455*'Funding Plan'!$K$87/12),-DU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DW$453=1,0,-DV455*'Funding Plan'!$K$87/12),-DV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DX$453=1,0,-DW455*'Funding Plan'!$K$87/12),-DW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DY$453=1,0,-DX455*'Funding Plan'!$K$87/12),-DX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DZ$453=1,0,-DY455*'Funding Plan'!$K$87/12),-DY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EA$453=1,0,-DZ455*'Funding Plan'!$K$87/12),-DZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EB$453=1,0,-EA455*'Funding Plan'!$K$87/12),-EA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EC$453=1,0,-EB455*'Funding Plan'!$K$87/12),-EB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ED$453=1,0,-EC455*'Funding Plan'!$K$87/12),-EC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EE$453=1,0,-ED455*'Funding Plan'!$K$87/12),-ED455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EF$453=1,0,-EE455*'Funding Plan'!$K$87/12),-EE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EG$453=1,0,-EF455*'Funding Plan'!$K$87/12),-EF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EH$453=1,0,-EG455*'Funding Plan'!$K$87/12),-EG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EI$453=1,0,-EH455*'Funding Plan'!$K$87/12),-EH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EJ$453=1,0,-EI455*'Funding Plan'!$K$87/12),-EI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EK$453=1,0,-EJ455*'Funding Plan'!$K$87/12),-EJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EL$453=1,0,-EK455*'Funding Plan'!$K$87/12),-EK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EM$453=1,0,-EL455*'Funding Plan'!$K$87/12),-EL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EN$453=1,0,-EM455*'Funding Plan'!$K$87/12),-EM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EO$453=1,0,-EN455*'Funding Plan'!$K$87/12),-EN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EP$453=1,0,-EO455*'Funding Plan'!$K$87/12),-EO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EQ$453=1,0,-EP455*'Funding Plan'!$K$87/12),-EP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ER$453=1,0,-EQ455*'Funding Plan'!$K$87/12),-EQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ES$453=1,0,-ER455*'Funding Plan'!$K$87/12),-ER455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ET$453=1,0,-ES455*'Funding Plan'!$K$87/12),-ES455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EU$453=1,0,-ET455*'Funding Plan'!$K$87/12),-ET455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EV$453=1,0,-EU455*'Funding Plan'!$K$87/12),-EU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EW$453=1,0,-EV455*'Funding Plan'!$K$87/12),-EV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EX$453=1,0,-EW455*'Funding Plan'!$K$87/12),-EW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EY$453=1,0,-EX455*'Funding Plan'!$K$87/12),-EX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EZ$453=1,0,-EY455*'Funding Plan'!$K$87/12),-EY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FA$453=1,0,-EZ455*'Funding Plan'!$K$87/12),-EZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FB$453=1,0,-FA455*'Funding Plan'!$K$87/12),-FA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FC$453=1,0,-FB455*'Funding Plan'!$K$87/12),-FB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FD$453=1,0,-FC455*'Funding Plan'!$K$87/12),-FC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FE$453=1,0,-FD455*'Funding Plan'!$K$87/12),-FD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FF$453=1,0,-FE455*'Funding Plan'!$K$87/12),-FE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FG$453=1,0,-FF455*'Funding Plan'!$K$87/12),-FF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FH$453=1,0,-FG455*'Funding Plan'!$K$87/12),-FG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FI$453=1,0,-FH455*'Funding Plan'!$K$87/12),-FH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FJ$453=1,0,-FI455*'Funding Plan'!$K$87/12),-FI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FK$453=1,0,-FJ455*'Funding Plan'!$K$87/12),-FJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FL$453=1,0,-FK455*'Funding Plan'!$K$87/12),-FK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FM$453=1,0,-FL455*'Funding Plan'!$K$87/12),-FL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FN$453=1,0,-FM455*'Funding Plan'!$K$87/12),-FM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FO$453=1,0,-FN455*'Funding Plan'!$K$87/12),-FN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FP$453=1,0,-FO455*'Funding Plan'!$K$87/12),-FO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FQ$453=1,0,-FP455*'Funding Plan'!$K$87/12),-FP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FR$453=1,0,-FQ455*'Funding Plan'!$K$87/12),-FQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FS$453=1,0,-FR455*'Funding Plan'!$K$87/12),-FR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FT$453=1,0,-FS455*'Funding Plan'!$K$87/12),-FS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FU$453=1,0,-FT455*'Funding Plan'!$K$87/12),-FT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FV$453=1,0,-FU455*'Funding Plan'!$K$87/12),-FU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FW$453=1,0,-FV455*'Funding Plan'!$K$87/12),-FV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FX$453=1,0,-FW455*'Funding Plan'!$K$87/12),-FW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FY$453=1,0,-FX455*'Funding Plan'!$K$87/12),-FX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FZ$453=1,0,-FY455*'Funding Plan'!$K$87/12),-FY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GA$453=1,0,-FZ455*'Funding Plan'!$K$87/12),-FZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GB$453=1,0,-GA455*'Funding Plan'!$K$87/12),-GA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GC$453=1,0,-GB455*'Funding Plan'!$K$87/12),-GB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GD$453=1,0,-GC455*'Funding Plan'!$K$87/12),-GC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GE$453=1,0,-GD455*'Funding Plan'!$K$87/12),-GD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GF$453=1,0,-GE455*'Funding Plan'!$K$87/12),-GE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GG$453=1,0,-GF455*'Funding Plan'!$K$87/12),-GF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GH$453=1,0,-GG455*'Funding Plan'!$K$87/12),-GG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GI$453=1,0,-GH455*'Funding Plan'!$K$87/12),-GH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GJ$453=1,0,-GI455*'Funding Plan'!$K$87/12),-GI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GK$453=1,0,-GJ455*'Funding Plan'!$K$87/12),-GJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GL$453=1,0,-GK455*'Funding Plan'!$K$87/12),-GK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GM$453=1,0,-GL455*'Funding Plan'!$K$87/12),-GL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GN$453=1,0,-GM455*'Funding Plan'!$K$87/12),-GM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GO$453=1,0,-GN455*'Funding Plan'!$K$87/12),-GN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GP$453=1,0,-GO455*'Funding Plan'!$K$87/12),-GO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GQ$453=1,0,-GP455*'Funding Plan'!$K$87/12),-GP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GR$453=1,0,-GQ455*'Funding Plan'!$K$87/12),-GQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GS$453=1,0,-GR455*'Funding Plan'!$K$87/12),-GR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GT$453=1,0,-GS455*'Funding Plan'!$K$87/12),-GS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GU$453=1,0,-GT455*'Funding Plan'!$K$87/12),-GT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GV$453=1,0,-GU455*'Funding Plan'!$K$87/12),-GU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GW$453=1,0,-GV455*'Funding Plan'!$K$87/12),-GV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GX$453=1,0,-GW455*'Funding Plan'!$K$87/12),-GW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GY$453=1,0,-GX455*'Funding Plan'!$K$87/12),-GX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GZ$453=1,0,-GY455*'Funding Plan'!$K$87/12),-GY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HA$453=1,0,-GZ455*'Funding Plan'!$K$87/12),-GZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HB$453=1,0,-HA455*'Funding Plan'!$K$87/12),-HA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HC$453=1,0,-HB455*'Funding Plan'!$K$87/12),-HB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HD$453=1,0,-HC455*'Funding Plan'!$K$87/12),-HC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HE$453=1,0,-HD455*'Funding Plan'!$K$87/12),-HD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HF$453=1,0,-HE455*'Funding Plan'!$K$87/12),-HE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HG$453=1,0,-HF455*'Funding Plan'!$K$87/12),-HF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HH$453=1,0,-HG455*'Funding Plan'!$K$87/12),-HG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HI$453=1,0,-HH455*'Funding Plan'!$K$87/12),-HH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HJ$453=1,0,-HI455*'Funding Plan'!$K$87/12),-HI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HK$453=1,0,-HJ455*'Funding Plan'!$K$87/12),-HJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HL$453=1,0,-HK455*'Funding Plan'!$K$87/12),-HK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HM$453=1,0,-HL455*'Funding Plan'!$K$87/12),-HL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HN$453=1,0,-HM455*'Funding Plan'!$K$87/12),-HM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HO$453=1,0,-HN455*'Funding Plan'!$K$87/12),-HN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HP$453=1,0,-HO455*'Funding Plan'!$K$87/12),-HO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HQ$453=1,0,-HP455*'Funding Plan'!$K$87/12),-HP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HR$453=1,0,-HQ455*'Funding Plan'!$K$87/12),-HQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HS$453=1,0,-HR455*'Funding Plan'!$K$87/12),-HR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HT$453=1,0,-HS455*'Funding Plan'!$K$87/12),-HS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HU$453=1,0,-HT455*'Funding Plan'!$K$87/12),-HT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HV$453=1,0,-HU455*'Funding Plan'!$K$87/12),-HU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HW$453=1,0,-HV455*'Funding Plan'!$K$87/12),-HV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HX$453=1,0,-HW455*'Funding Plan'!$K$87/12),-HW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HY$453=1,0,-HX455*'Funding Plan'!$K$87/12),-HX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HZ$453=1,0,-HY455*'Funding Plan'!$K$87/12),-HY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IA$453=1,0,-HZ455*'Funding Plan'!$K$87/12),-HZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IB$453=1,0,-IA455*'Funding Plan'!$K$87/12),-IA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IC$453=1,0,-IB455*'Funding Plan'!$K$87/12),-IB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ID$453=1,0,-IC455*'Funding Plan'!$K$87/12),-IC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IE$453=1,0,-ID455*'Funding Plan'!$K$87/12),-ID455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IF$453=1,0,-IE455*'Funding Plan'!$K$87/12),-IE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IG$453=1,0,-IF455*'Funding Plan'!$K$87/12),-IF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IH$453=1,0,-IG455*'Funding Plan'!$K$87/12),-IG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(II$453=1,0,-IH455*'Funding Plan'!$K$87/12),-IH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IJ$453=1,0,-II455*'Funding Plan'!$K$87/12),-II455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IK$453=1,0,-IJ455*'Funding Plan'!$K$87/12),-IJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IL$453=1,0,-IK455*'Funding Plan'!$K$87/12),-IK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IM$453=1,0,-IL455*'Funding Plan'!$K$87/12),-IL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IN$453=1,0,-IM455*'Funding Plan'!$K$87/12),-IM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IO$453=1,0,-IN455*'Funding Plan'!$K$87/12),-IN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IP$453=1,0,-IO455*'Funding Plan'!$K$87/12),-IO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IQ$453=1,0,-IP455*'Funding Plan'!$K$87/12),-IP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IR$453=1,0,-IQ455*'Funding Plan'!$K$87/12),-IQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IS$453=1,0,-IR455*'Funding Plan'!$K$87/12),-IR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IT$453=1,0,-IS455*'Funding Plan'!$K$87/12),-IS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IU$453=1,0,-IT455*'Funding Plan'!$K$87/12),-IT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IV$453=1,0,-IU455*'Funding Plan'!$K$87/12),-IU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IW$453=1,0,-IV455*'Funding Plan'!$K$87/12),-IV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IX$453=1,0,-IW455*'Funding Plan'!$K$87/12),-IW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IY$453=1,0,-IX455*'Funding Plan'!$K$87/12),-IX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IZ$453=1,0,-IY455*'Funding Plan'!$K$87/12),-IY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JA$453=1,0,-IZ455*'Funding Plan'!$K$87/12),-IZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JB$453=1,0,-JA455*'Funding Plan'!$K$87/12),-JA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JC$453=1,0,-JB455*'Funding Plan'!$K$87/12),-JB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JD$453=1,0,-JC455*'Funding Plan'!$K$87/12),-JC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JE$453=1,0,-JD455*'Funding Plan'!$K$87/12),-JD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JF$453=1,0,-JE455*'Funding Plan'!$K$87/12),-JE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JG$453=1,0,-JF455*'Funding Plan'!$K$87/12),-JF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JH$453=1,0,-JG455*'Funding Plan'!$K$87/12),-JG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JI$453=1,0,-JH455*'Funding Plan'!$K$87/12),-JH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JJ$453=1,0,-JI455*'Funding Plan'!$K$87/12),-JI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JK$453=1,0,-JJ455*'Funding Plan'!$K$87/12),-JJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JL$453=1,0,-JK455*'Funding Plan'!$K$87/12),-JK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JM$453=1,0,-JL455*'Funding Plan'!$K$87/12),-JL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JN$453=1,0,-JM455*'Funding Plan'!$K$87/12),-JM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JO$453=1,0,-JN455*'Funding Plan'!$K$87/12),-JN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JP$453=1,0,-JO455*'Funding Plan'!$K$87/12),-JO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JQ$453=1,0,-JP455*'Funding Plan'!$K$87/12),-JP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JR$453=1,0,-JQ455*'Funding Plan'!$K$87/12),-JQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JS$453=1,0,-JR455*'Funding Plan'!$K$87/12),-JR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JT$453=1,0,-JS455*'Funding Plan'!$K$87/12),-JS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JU$453=1,0,-JT455*'Funding Plan'!$K$87/12),-JT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JV$453=1,0,-JU455*'Funding Plan'!$K$87/12),-JU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JW$453=1,0,-JV455*'Funding Plan'!$K$87/12),-JV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JX$453=1,0,-JW455*'Funding Plan'!$K$87/12),-JW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JY$453=1,0,-JX455*'Funding Plan'!$K$87/12),-JX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JZ$453=1,0,-JY455*'Funding Plan'!$K$87/12),-JY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KA$453=1,0,-JZ455*'Funding Plan'!$K$87/12),-JZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KB$453=1,0,-KA455*'Funding Plan'!$K$87/12),-KA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KC$453=1,0,-KB455*'Funding Plan'!$K$87/12),-KB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KD$453=1,0,-KC455*'Funding Plan'!$K$87/12),-KC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KE$453=1,0,-KD455*'Funding Plan'!$K$87/12),-KD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KF$453=1,0,-KE455*'Funding Plan'!$K$87/12),-KE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KG$453=1,0,-KF455*'Funding Plan'!$K$87/12),-KF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KH$453=1,0,-KG455*'Funding Plan'!$K$87/12),-KG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KI$453=1,0,-KH455*'Funding Plan'!$K$87/12),-KH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KJ$453=1,0,-KI455*'Funding Plan'!$K$87/12),-KI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KK$453=1,0,-KJ455*'Funding Plan'!$K$87/12),-KJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KL$453=1,0,-KK455*'Funding Plan'!$K$87/12),-KK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KM$453=1,0,-KL455*'Funding Plan'!$K$87/12),-KL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KN$453=1,0,-KM455*'Funding Plan'!$K$87/12),-KM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KO$453=1,0,-KN455*'Funding Plan'!$K$87/12),-KN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KP$453=1,0,-KO455*'Funding Plan'!$K$87/12),-KO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KQ$453=1,0,-KP455*'Funding Plan'!$K$87/12),-KP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KR$453=1,0,-KQ455*'Funding Plan'!$K$87/12),-KQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KS$453=1,0,-KR455*'Funding Plan'!$K$87/12),-KR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KT$453=1,0,-KS455*'Funding Plan'!$K$87/12),-KS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KU$453=1,0,-KT455*'Funding Plan'!$K$87/12),-KT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KV$453=1,0,-KU455*'Funding Plan'!$K$87/12),-KU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KW$453=1,0,-KV455*'Funding Plan'!$K$87/12),-KV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KX$453=1,0,-KW455*'Funding Plan'!$K$87/12),-KW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KY$453=1,0,-KX455*'Funding Plan'!$K$87/12),-KX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KZ$453=1,0,-KY455*'Funding Plan'!$K$87/12),-KY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LA$453=1,0,-KZ455*'Funding Plan'!$K$87/12),-KZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LB$453=1,0,-LA455*'Funding Plan'!$K$87/12),-LA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LC$453=1,0,-LB455*'Funding Plan'!$K$87/12),-LB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LD$453=1,0,-LC455*'Funding Plan'!$K$87/12),-LC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LE$453=1,0,-LD455*'Funding Plan'!$K$87/12),-LD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LF$453=1,0,-LE455*'Funding Plan'!$K$87/12),-LE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LG$453=1,0,-LF455*'Funding Plan'!$K$87/12),-LF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LH$453=1,0,-LG455*'Funding Plan'!$K$87/12),-LG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LI$453=1,0,-LH455*'Funding Plan'!$K$87/12),-LH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LJ$453=1,0,-LI455*'Funding Plan'!$K$87/12),-LI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LK$453=1,0,-LJ455*'Funding Plan'!$K$87/12),-LJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LL$453=1,0,-LK455*'Funding Plan'!$K$87/12),-LK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LM$453=1,0,-LL455*'Funding Plan'!$K$87/12),-LL455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LN$453=1,0,-LM455*'Funding Plan'!$K$87/12),-LM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LO$453=1,0,-LN455*'Funding Plan'!$K$87/12),-LN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LP$453=1,0,-LO455*'Funding Plan'!$K$87/12),-LO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LQ$453=1,0,-LP455*'Funding Plan'!$K$87/12),-LP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LR$453=1,0,-LQ455*'Funding Plan'!$K$87/12),-LQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LS$453=1,0,-LR455*'Funding Plan'!$K$87/12),-LR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LT$453=1,0,-LS455*'Funding Plan'!$K$87/12),-LS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LU$453=1,0,-LT455*'Funding Plan'!$K$87/12),-LT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LV$453=1,0,-LU455*'Funding Plan'!$K$87/12),-LU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LW$453=1,0,-LV455*'Funding Plan'!$K$87/12),-LV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LX$453=1,0,-LW455*'Funding Plan'!$K$87/12),-LW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LY$453=1,0,-LX455*'Funding Plan'!$K$87/12),-LX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LZ$453=1,0,-LY455*'Funding Plan'!$K$87/12),-LY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MA$453=1,0,-LZ455*'Funding Plan'!$K$87/12),-LZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MB$453=1,0,-MA455*'Funding Plan'!$K$87/12),-MA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MC$453=1,0,-MB455*'Funding Plan'!$K$87/12),-MB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MD$453=1,0,-MC455*'Funding Plan'!$K$87/12),-MC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ME$453=1,0,-MD455*'Funding Plan'!$K$87/12),-MD455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MF$453=1,0,-ME455*'Funding Plan'!$K$87/12),-ME455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MG$453=1,0,-MF455*'Funding Plan'!$K$87/12),-MF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MH$453=1,0,-MG455*'Funding Plan'!$K$87/12),-MG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MI$453=1,0,-MH455*'Funding Plan'!$K$87/12),-MH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MJ$453=1,0,-MI455*'Funding Plan'!$K$87/12),-MI455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MK$453=1,0,-MJ455*'Funding Plan'!$K$87/12),-MJ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ML$453=1,0,-MK455*'Funding Plan'!$K$87/12),-MK455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MM$453=1,0,-ML455*'Funding Plan'!$K$87/12),-ML455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MN$453=1,0,-MM455*'Funding Plan'!$K$87/12),-MM455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MO$453=1,0,-MN455*'Funding Plan'!$K$87/12),-MN455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MP$453=1,0,-MO455*'Funding Plan'!$K$87/12),-MO455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MQ$453=1,0,-MP455*'Funding Plan'!$K$87/12),-MP455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MR$453=1,0,-MQ455*'Funding Plan'!$K$87/12),-MQ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MS$453=1,0,-MR455*'Funding Plan'!$K$87/12),-MR455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MT$453=1,0,-MS455*'Funding Plan'!$K$87/12),-MS455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MU$453=1,0,-MT455*'Funding Plan'!$K$87/12),-MT455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MV$453=1,0,-MU455*'Funding Plan'!$K$87/12),-MU455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MW$453=1,0,-MV455*'Funding Plan'!$K$87/12),-MV455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MX$453=1,0,-MW455*'Funding Plan'!$K$87/12),-MW455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MY$453=1,0,-MX455*'Funding Plan'!$K$87/12),-MX455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MZ$453=1,0,-MY455*'Funding Plan'!$K$87/12),-MY455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NA$453=1,0,-MZ455*'Funding Plan'!$K$87/12),-MZ455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NB$453=1,0,-NA455*'Funding Plan'!$K$87/12),-NA455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NC$453=1,0,-NB455*'Funding Plan'!$K$87/12),-NB455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ND$453=1,0,-NC455*'Funding Plan'!$K$87/12),-NC455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NE$453=1,0,-ND455*'Funding Plan'!$K$87/12),-ND455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NF$453=1,0,-NE455*'Funding Plan'!$K$87/12),-NE455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NG$453=1,0,-NF455*'Funding Plan'!$K$87/12),-NF455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NH$453=1,0,-NG455*'Funding Plan'!$K$87/12),-NG455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NI$453=1,0,-NH455*'Funding Plan'!$K$87/12),-NH455*'Funding Plan'!$K$87/12)","v":0},{"$f":"IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NJ$453=1,0,-NI455*'Funding Plan'!$K$87/12),-NI455*'Funding Plan'!$K$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C456+C458","v":0},{"$f":"+D456+D458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP456+BP458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB456+EB458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN456+GN458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ456+IZ458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL456+LL458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B453=1,C453=0),C455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(C$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-C$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(C$453=1,'Funding Plan'!$K$84,0),IF(C$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(C453=1,D453=0),D455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(D$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-D$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(D$453=1,'Funding Plan'!$K$84,0),IF(D$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(D453=1,E453=0),E455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(E$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-E$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(E$453=1,'Funding Plan'!$K$84,0),IF(E$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(E453=1,F453=0),F455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(F$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-F$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(F$453=1,'Funding Plan'!$K$84,0),IF(F$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(F453=1,G453=0),G455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(G$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-G$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(G$453=1,'Funding Plan'!$K$84,0),IF(G$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(G453=1,H453=0),H455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(H$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-H$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(H$453=1,'Funding Plan'!$K$84,0),IF(H$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(H453=1,I453=0),I455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(I$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-I$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(I$453=1,'Funding Plan'!$K$84,0),IF(I$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(I453=1,J453=0),J455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(J$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-J$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(J$453=1,'Funding Plan'!$K$84,0),IF(J$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(J453=1,K453=0),K455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(K$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-K$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(K$453=1,'Funding Plan'!$K$84,0),IF(K$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(K453=1,L453=0),L455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(L$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-L$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(L$453=1,'Funding Plan'!$K$84,0),IF(L$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(L453=1,M453=0),M455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(M$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-M$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(M$453=1,'Funding Plan'!$K$84,0),IF(M$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(M453=1,N453=0),N455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(N$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-N$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(N$453=1,'Funding Plan'!$K$84,0),IF(N$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(N453=1,O453=0),O455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(O$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-O$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(O$453=1,'Funding Plan'!$K$84,0),IF(O$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(O453=1,P453=0),P455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(P$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-P$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(P$453=1,'Funding Plan'!$K$84,0),IF(P$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(P453=1,Q453=0),Q455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(Q$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-Q$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Q$453=1,'Funding Plan'!$K$84,0),IF(Q$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(Q453=1,R453=0),R455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(R$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-R$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(R$453=1,'Funding Plan'!$K$84,0),IF(R$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(R453=1,S453=0),S455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(S$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-S$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(S$453=1,'Funding Plan'!$K$84,0),IF(S$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(S453=1,T453=0),T455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(T$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-T$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(T$453=1,'Funding Plan'!$K$84,0),IF(T$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(T453=1,U453=0),U455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(U$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-U$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(U$453=1,'Funding Plan'!$K$84,0),IF(U$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(U453=1,V453=0),V455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(V$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-V$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(V$453=1,'Funding Plan'!$K$84,0),IF(V$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(V453=1,W453=0),W455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(W$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-W$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(W$453=1,'Funding Plan'!$K$84,0),IF(W$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(W453=1,X453=0),X455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(X$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-X$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(X$453=1,'Funding Plan'!$K$84,0),IF(X$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(X453=1,Y453=0),Y455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(Y$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-Y$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Y$453=1,'Funding Plan'!$K$84,0),IF(Y$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(Y453=1,Z453=0),Z455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(Z$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-Z$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(Z$453=1,'Funding Plan'!$K$84,0),IF(Z$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(Z453=1,AA453=0),AA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AA$453=1,'Funding Plan'!$K$84,0),IF(AA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AA453=1,AB453=0),AB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AB$453=1,'Funding Plan'!$K$84,0),IF(AB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AB453=1,AC453=0),AC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AC$453=1,'Funding Plan'!$K$84,0),IF(AC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AC453=1,AD453=0),AD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AD$453=1,'Funding Plan'!$K$84,0),IF(AD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AD453=1,AE453=0),AE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AE$453=1,'Funding Plan'!$K$84,0),IF(AE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AE453=1,AF453=0),AF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AF$453=1,'Funding Plan'!$K$84,0),IF(AF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AF453=1,AG453=0),AG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AG$453=1,'Funding Plan'!$K$84,0),IF(AG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AG453=1,AH453=0),AH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AH$453=1,'Funding Plan'!$K$84,0),IF(AH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AH453=1,AI453=0),AI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AI$453=1,'Funding Plan'!$K$84,0),IF(AI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AI453=1,AJ453=0),AJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AJ$453=1,'Funding Plan'!$K$84,0),IF(AJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ453=1,AK453=0),AK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AK$453=1,'Funding Plan'!$K$84,0),IF(AK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AK453=1,AL453=0),AL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AL$453=1,'Funding Plan'!$K$84,0),IF(AL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AL453=1,AM453=0),AM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AM$453=1,'Funding Plan'!$K$84,0),IF(AM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AM453=1,AN453=0),AN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AN$453=1,'Funding Plan'!$K$84,0),IF(AN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AN453=1,AO453=0),AO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AO$453=1,'Funding Plan'!$K$84,0),IF(AO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AO453=1,AP453=0),AP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AP$453=1,'Funding Plan'!$K$84,0),IF(AP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AP453=1,AQ453=0),AQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AQ$453=1,'Funding Plan'!$K$84,0),IF(AQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ453=1,AR453=0),AR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AR$453=1,'Funding Plan'!$K$84,0),IF(AR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AR453=1,AS453=0),AS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AS$453=1,'Funding Plan'!$K$84,0),IF(AS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AS453=1,AT453=0),AT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AT$453=1,'Funding Plan'!$K$84,0),IF(AT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AT453=1,AU453=0),AU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AU$453=1,'Funding Plan'!$K$84,0),IF(AU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AU453=1,AV453=0),AV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AV$453=1,'Funding Plan'!$K$84,0),IF(AV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AV453=1,AW453=0),AW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AW$453=1,'Funding Plan'!$K$84,0),IF(AW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AW453=1,AX453=0),AX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AX$453=1,'Funding Plan'!$K$84,0),IF(AX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AX453=1,AY453=0),AY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AY$453=1,'Funding Plan'!$K$84,0),IF(AY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AY453=1,AZ453=0),AZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(AZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-AZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(AZ$453=1,'Funding Plan'!$K$84,0),IF(AZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ453=1,BA453=0),BA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BA$453=1,'Funding Plan'!$K$84,0),IF(BA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BA453=1,BB453=0),BB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BB$453=1,'Funding Plan'!$K$84,0),IF(BB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BB453=1,BC453=0),BC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BC$453=1,'Funding Plan'!$K$84,0),IF(BC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BC453=1,BD453=0),BD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BD$453=1,'Funding Plan'!$K$84,0),IF(BD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BD453=1,BE453=0),BE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BE$453=1,'Funding Plan'!$K$84,0),IF(BE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BE453=1,BF453=0),BF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BF$453=1,'Funding Plan'!$K$84,0),IF(BF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BF453=1,BG453=0),BG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BG$453=1,'Funding Plan'!$K$84,0),IF(BG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BG453=1,BH453=0),BH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BH$453=1,'Funding Plan'!$K$84,0),IF(BH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BH453=1,BI453=0),BI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BI$453=1,'Funding Plan'!$K$84,0),IF(BI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BI453=1,BJ453=0),BJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BJ$453=1,'Funding Plan'!$K$84,0),IF(BJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ453=1,BK453=0),BK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BK$453=1,'Funding Plan'!$K$84,0),IF(BK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BK453=1,BL453=0),BL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BL$453=1,'Funding Plan'!$K$84,0),IF(BL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BL453=1,BM453=0),BM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BM$453=1,'Funding Plan'!$K$84,0),IF(BM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BM453=1,BN453=0),BN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BN$453=1,'Funding Plan'!$K$84,0),IF(BN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BN453=1,BO453=0),BO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BO$453=1,'Funding Plan'!$K$84,0),IF(BO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BO453=1,BP453=0),BP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BP$453=1,'Funding Plan'!$K$84,0),IF(BP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BP453=1,BQ453=0),BQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BQ$453=1,'Funding Plan'!$K$84,0),IF(BQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ453=1,BR453=0),BR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BR$453=1,'Funding Plan'!$K$84,0),IF(BR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BR453=1,BS453=0),BS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BS$453=1,'Funding Plan'!$K$84,0),IF(BS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BS453=1,BT453=0),BT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BT$453=1,'Funding Plan'!$K$84,0),IF(BT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BT453=1,BU453=0),BU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BU$453=1,'Funding Plan'!$K$84,0),IF(BU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BU453=1,BV453=0),BV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BV$453=1,'Funding Plan'!$K$84,0),IF(BV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BV453=1,BW453=0),BW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BW$453=1,'Funding Plan'!$K$84,0),IF(BW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BW453=1,BX453=0),BX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BX$453=1,'Funding Plan'!$K$84,0),IF(BX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BX453=1,BY453=0),BY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BY$453=1,'Funding Plan'!$K$84,0),IF(BY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BY453=1,BZ453=0),BZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(BZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-BZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(BZ$453=1,'Funding Plan'!$K$84,0),IF(BZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ453=1,CA453=0),CA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CA$453=1,'Funding Plan'!$K$84,0),IF(CA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CA453=1,CB453=0),CB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CB$453=1,'Funding Plan'!$K$84,0),IF(CB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CB453=1,CC453=0),CC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CC$453=1,'Funding Plan'!$K$84,0),IF(CC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CC453=1,CD453=0),CD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CD$453=1,'Funding Plan'!$K$84,0),IF(CD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CD453=1,CE453=0),CE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CE$453=1,'Funding Plan'!$K$84,0),IF(CE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CE453=1,CF453=0),CF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CF$453=1,'Funding Plan'!$K$84,0),IF(CF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CF453=1,CG453=0),CG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CG$453=1,'Funding Plan'!$K$84,0),IF(CG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CG453=1,CH453=0),CH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CH$453=1,'Funding Plan'!$K$84,0),IF(CH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CH453=1,CI453=0),CI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CI$453=1,'Funding Plan'!$K$84,0),IF(CI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CI453=1,CJ453=0),CJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CJ$453=1,'Funding Plan'!$K$84,0),IF(CJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ453=1,CK453=0),CK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CK$453=1,'Funding Plan'!$K$84,0),IF(CK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CK453=1,CL453=0),CL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CL$453=1,'Funding Plan'!$K$84,0),IF(CL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CL453=1,CM453=0),CM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CM$453=1,'Funding Plan'!$K$84,0),IF(CM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CM453=1,CN453=0),CN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CN$453=1,'Funding Plan'!$K$84,0),IF(CN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CN453=1,CO453=0),CO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CO$453=1,'Funding Plan'!$K$84,0),IF(CO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CO453=1,CP453=0),CP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CP$453=1,'Funding Plan'!$K$84,0),IF(CP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CP453=1,CQ453=0),CQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CQ$453=1,'Funding Plan'!$K$84,0),IF(CQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ453=1,CR453=0),CR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CR$453=1,'Funding Plan'!$K$84,0),IF(CR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CR453=1,CS453=0),CS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CS$453=1,'Funding Plan'!$K$84,0),IF(CS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CS453=1,CT453=0),CT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CT$453=1,'Funding Plan'!$K$84,0),IF(CT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CT453=1,CU453=0),CU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CU$453=1,'Funding Plan'!$K$84,0),IF(CU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CU453=1,CV453=0),CV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CV$453=1,'Funding Plan'!$K$84,0),IF(CV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CV453=1,CW453=0),CW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CW$453=1,'Funding Plan'!$K$84,0),IF(CW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CW453=1,CX453=0),CX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CX$453=1,'Funding Plan'!$K$84,0),IF(CX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CX453=1,CY453=0),CY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CY$453=1,'Funding Plan'!$K$84,0),IF(CY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CY453=1,CZ453=0),CZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(CZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-CZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(CZ$453=1,'Funding Plan'!$K$84,0),IF(CZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ453=1,DA453=0),DA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DA$453=1,'Funding Plan'!$K$84,0),IF(DA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DA453=1,DB453=0),DB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DB$453=1,'Funding Plan'!$K$84,0),IF(DB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DB453=1,DC453=0),DC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DC$453=1,'Funding Plan'!$K$84,0),IF(DC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DC453=1,DD453=0),DD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DD$453=1,'Funding Plan'!$K$84,0),IF(DD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DD453=1,DE453=0),DE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DE$453=1,'Funding Plan'!$K$84,0),IF(DE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DE453=1,DF453=0),DF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DF$453=1,'Funding Plan'!$K$84,0),IF(DF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DF453=1,DG453=0),DG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DG$453=1,'Funding Plan'!$K$84,0),IF(DG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DG453=1,DH453=0),DH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DH$453=1,'Funding Plan'!$K$84,0),IF(DH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DH453=1,DI453=0),DI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DI$453=1,'Funding Plan'!$K$84,0),IF(DI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DI453=1,DJ453=0),DJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DJ$453=1,'Funding Plan'!$K$84,0),IF(DJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ453=1,DK453=0),DK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DK$453=1,'Funding Plan'!$K$84,0),IF(DK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DK453=1,DL453=0),DL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DL$453=1,'Funding Plan'!$K$84,0),IF(DL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DL453=1,DM453=0),DM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DM$453=1,'Funding Plan'!$K$84,0),IF(DM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DM453=1,DN453=0),DN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DN$453=1,'Funding Plan'!$K$84,0),IF(DN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DN453=1,DO453=0),DO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DO$453=1,'Funding Plan'!$K$84,0),IF(DO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DO453=1,DP453=0),DP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DP$453=1,'Funding Plan'!$K$84,0),IF(DP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DP453=1,DQ453=0),DQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DQ$453=1,'Funding Plan'!$K$84,0),IF(DQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ453=1,DR453=0),DR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DR$453=1,'Funding Plan'!$K$84,0),IF(DR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DR453=1,DS453=0),DS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DS$453=1,'Funding Plan'!$K$84,0),IF(DS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DS453=1,DT453=0),DT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DT$453=1,'Funding Plan'!$K$84,0),IF(DT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DT453=1,DU453=0),DU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DU$453=1,'Funding Plan'!$K$84,0),IF(DU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DU453=1,DV453=0),DV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DV$453=1,'Funding Plan'!$K$84,0),IF(DV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DV453=1,DW453=0),DW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DW$453=1,'Funding Plan'!$K$84,0),IF(DW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DW453=1,DX453=0),DX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DX$453=1,'Funding Plan'!$K$84,0),IF(DX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DX453=1,DY453=0),DY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DY$453=1,'Funding Plan'!$K$84,0),IF(DY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DY453=1,DZ453=0),DZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(DZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-DZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(DZ$453=1,'Funding Plan'!$K$84,0),IF(DZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ453=1,EA453=0),EA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EA$453=1,'Funding Plan'!$K$84,0),IF(EA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EA453=1,EB453=0),EB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EB$453=1,'Funding Plan'!$K$84,0),IF(EB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EB453=1,EC453=0),EC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EC$453=1,'Funding Plan'!$K$84,0),IF(EC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EC453=1,ED453=0),ED455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ED$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ED$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ED$453=1,'Funding Plan'!$K$84,0),IF(ED$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ED453=1,EE453=0),EE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EE$453=1,'Funding Plan'!$K$84,0),IF(EE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EE453=1,EF453=0),EF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EF$453=1,'Funding Plan'!$K$84,0),IF(EF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EF453=1,EG453=0),EG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EG$453=1,'Funding Plan'!$K$84,0),IF(EG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EG453=1,EH453=0),EH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EH$453=1,'Funding Plan'!$K$84,0),IF(EH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EH453=1,EI453=0),EI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EI$453=1,'Funding Plan'!$K$84,0),IF(EI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EI453=1,EJ453=0),EJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EJ$453=1,'Funding Plan'!$K$84,0),IF(EJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ453=1,EK453=0),EK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EK$453=1,'Funding Plan'!$K$84,0),IF(EK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EK453=1,EL453=0),EL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EL$453=1,'Funding Plan'!$K$84,0),IF(EL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EL453=1,EM453=0),EM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EM$453=1,'Funding Plan'!$K$84,0),IF(EM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EM453=1,EN453=0),EN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EN$453=1,'Funding Plan'!$K$84,0),IF(EN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EN453=1,EO453=0),EO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EO$453=1,'Funding Plan'!$K$84,0),IF(EO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EO453=1,EP453=0),EP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EP$453=1,'Funding Plan'!$K$84,0),IF(EP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EP453=1,EQ453=0),EQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EQ$453=1,'Funding Plan'!$K$84,0),IF(EQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ453=1,ER453=0),ER455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ER$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ER$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ER$453=1,'Funding Plan'!$K$84,0),IF(ER$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ER453=1,ES453=0),ES455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ES$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ES$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ES$453=1,'Funding Plan'!$K$84,0),IF(ES$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ES453=1,ET453=0),ET455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ET$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ET$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ET$453=1,'Funding Plan'!$K$84,0),IF(ET$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ET453=1,EU453=0),EU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EU$453=1,'Funding Plan'!$K$84,0),IF(EU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EU453=1,EV453=0),EV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EV$453=1,'Funding Plan'!$K$84,0),IF(EV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EV453=1,EW453=0),EW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EW$453=1,'Funding Plan'!$K$84,0),IF(EW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EW453=1,EX453=0),EX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EX$453=1,'Funding Plan'!$K$84,0),IF(EX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EX453=1,EY453=0),EY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EY$453=1,'Funding Plan'!$K$84,0),IF(EY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EY453=1,EZ453=0),EZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(EZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-EZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(EZ$453=1,'Funding Plan'!$K$84,0),IF(EZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ453=1,FA453=0),FA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FA$453=1,'Funding Plan'!$K$84,0),IF(FA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FA453=1,FB453=0),FB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FB$453=1,'Funding Plan'!$K$84,0),IF(FB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FB453=1,FC453=0),FC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FC$453=1,'Funding Plan'!$K$84,0),IF(FC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FC453=1,FD453=0),FD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FD$453=1,'Funding Plan'!$K$84,0),IF(FD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FD453=1,FE453=0),FE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FE$453=1,'Funding Plan'!$K$84,0),IF(FE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FE453=1,FF453=0),FF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FF$453=1,'Funding Plan'!$K$84,0),IF(FF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FF453=1,FG453=0),FG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FG$453=1,'Funding Plan'!$K$84,0),IF(FG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FG453=1,FH453=0),FH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FH$453=1,'Funding Plan'!$K$84,0),IF(FH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FH453=1,FI453=0),FI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FI$453=1,'Funding Plan'!$K$84,0),IF(FI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FI453=1,FJ453=0),FJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FJ$453=1,'Funding Plan'!$K$84,0),IF(FJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ453=1,FK453=0),FK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FK$453=1,'Funding Plan'!$K$84,0),IF(FK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FK453=1,FL453=0),FL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FL$453=1,'Funding Plan'!$K$84,0),IF(FL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FL453=1,FM453=0),FM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FM$453=1,'Funding Plan'!$K$84,0),IF(FM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FM453=1,FN453=0),FN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FN$453=1,'Funding Plan'!$K$84,0),IF(FN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FN453=1,FO453=0),FO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FO$453=1,'Funding Plan'!$K$84,0),IF(FO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FO453=1,FP453=0),FP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FP$453=1,'Funding Plan'!$K$84,0),IF(FP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FP453=1,FQ453=0),FQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FQ$453=1,'Funding Plan'!$K$84,0),IF(FQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ453=1,FR453=0),FR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FR$453=1,'Funding Plan'!$K$84,0),IF(FR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FR453=1,FS453=0),FS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FS$453=1,'Funding Plan'!$K$84,0),IF(FS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FS453=1,FT453=0),FT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FT$453=1,'Funding Plan'!$K$84,0),IF(FT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FT453=1,FU453=0),FU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FU$453=1,'Funding Plan'!$K$84,0),IF(FU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FU453=1,FV453=0),FV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FV$453=1,'Funding Plan'!$K$84,0),IF(FV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FV453=1,FW453=0),FW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FW$453=1,'Funding Plan'!$K$84,0),IF(FW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FW453=1,FX453=0),FX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FX$453=1,'Funding Plan'!$K$84,0),IF(FX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FX453=1,FY453=0),FY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FY$453=1,'Funding Plan'!$K$84,0),IF(FY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FY453=1,FZ453=0),FZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(FZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-FZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(FZ$453=1,'Funding Plan'!$K$84,0),IF(FZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ453=1,GA453=0),GA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GA$453=1,'Funding Plan'!$K$84,0),IF(GA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GA453=1,GB453=0),GB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GB$453=1,'Funding Plan'!$K$84,0),IF(GB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GB453=1,GC453=0),GC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GC$453=1,'Funding Plan'!$K$84,0),IF(GC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GC453=1,GD453=0),GD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GD$453=1,'Funding Plan'!$K$84,0),IF(GD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GD453=1,GE453=0),GE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GE$453=1,'Funding Plan'!$K$84,0),IF(GE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GE453=1,GF453=0),GF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GF$453=1,'Funding Plan'!$K$84,0),IF(GF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GF453=1,GG453=0),GG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GG$453=1,'Funding Plan'!$K$84,0),IF(GG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GG453=1,GH453=0),GH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GH$453=1,'Funding Plan'!$K$84,0),IF(GH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GH453=1,GI453=0),GI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GI$453=1,'Funding Plan'!$K$84,0),IF(GI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GI453=1,GJ453=0),GJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GJ$453=1,'Funding Plan'!$K$84,0),IF(GJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ453=1,GK453=0),GK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GK$453=1,'Funding Plan'!$K$84,0),IF(GK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GK453=1,GL453=0),GL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GL$453=1,'Funding Plan'!$K$84,0),IF(GL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GL453=1,GM453=0),GM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GM$453=1,'Funding Plan'!$K$84,0),IF(GM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GM453=1,GN453=0),GN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GN$453=1,'Funding Plan'!$K$84,0),IF(GN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GN453=1,GO453=0),GO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GO$453=1,'Funding Plan'!$K$84,0),IF(GO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GO453=1,GP453=0),GP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GP$453=1,'Funding Plan'!$K$84,0),IF(GP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GP453=1,GQ453=0),GQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GQ$453=1,'Funding Plan'!$K$84,0),IF(GQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ453=1,GR453=0),GR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GR$453=1,'Funding Plan'!$K$84,0),IF(GR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GR453=1,GS453=0),GS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GS$453=1,'Funding Plan'!$K$84,0),IF(GS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GS453=1,GT453=0),GT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GT$453=1,'Funding Plan'!$K$84,0),IF(GT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GT453=1,GU453=0),GU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GU$453=1,'Funding Plan'!$K$84,0),IF(GU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GU453=1,GV453=0),GV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GV$453=1,'Funding Plan'!$K$84,0),IF(GV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GV453=1,GW453=0),GW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GW$453=1,'Funding Plan'!$K$84,0),IF(GW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GW453=1,GX453=0),GX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GX$453=1,'Funding Plan'!$K$84,0),IF(GX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GX453=1,GY453=0),GY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GY$453=1,'Funding Plan'!$K$84,0),IF(GY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GY453=1,GZ453=0),GZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(GZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-GZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(GZ$453=1,'Funding Plan'!$K$84,0),IF(GZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ453=1,HA453=0),HA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HA$453=1,'Funding Plan'!$K$84,0),IF(HA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HA453=1,HB453=0),HB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HB$453=1,'Funding Plan'!$K$84,0),IF(HB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HB453=1,HC453=0),HC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HC$453=1,'Funding Plan'!$K$84,0),IF(HC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HC453=1,HD453=0),HD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HD$453=1,'Funding Plan'!$K$84,0),IF(HD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HD453=1,HE453=0),HE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HE$453=1,'Funding Plan'!$K$84,0),IF(HE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HE453=1,HF453=0),HF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HF$453=1,'Funding Plan'!$K$84,0),IF(HF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HF453=1,HG453=0),HG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HG$453=1,'Funding Plan'!$K$84,0),IF(HG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HG453=1,HH453=0),HH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HH$453=1,'Funding Plan'!$K$84,0),IF(HH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HH453=1,HI453=0),HI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HI$453=1,'Funding Plan'!$K$84,0),IF(HI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HI453=1,HJ453=0),HJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HJ$453=1,'Funding Plan'!$K$84,0),IF(HJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ453=1,HK453=0),HK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HK$453=1,'Funding Plan'!$K$84,0),IF(HK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HK453=1,HL453=0),HL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HL$453=1,'Funding Plan'!$K$84,0),IF(HL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HL453=1,HM453=0),HM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HM$453=1,'Funding Plan'!$K$84,0),IF(HM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HM453=1,HN453=0),HN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HN$453=1,'Funding Plan'!$K$84,0),IF(HN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HN453=1,HO453=0),HO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HO$453=1,'Funding Plan'!$K$84,0),IF(HO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HO453=1,HP453=0),HP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HP$453=1,'Funding Plan'!$K$84,0),IF(HP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HP453=1,HQ453=0),HQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HQ$453=1,'Funding Plan'!$K$84,0),IF(HQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ453=1,HR453=0),HR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HR$453=1,'Funding Plan'!$K$84,0),IF(HR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HR453=1,HS453=0),HS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HS$453=1,'Funding Plan'!$K$84,0),IF(HS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HS453=1,HT453=0),HT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HT$453=1,'Funding Plan'!$K$84,0),IF(HT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HT453=1,HU453=0),HU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HU$453=1,'Funding Plan'!$K$84,0),IF(HU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HU453=1,HV453=0),HV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HV$453=1,'Funding Plan'!$K$84,0),IF(HV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HV453=1,HW453=0),HW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HW$453=1,'Funding Plan'!$K$84,0),IF(HW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HW453=1,HX453=0),HX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HX$453=1,'Funding Plan'!$K$84,0),IF(HX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HX453=1,HY453=0),HY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HY$453=1,'Funding Plan'!$K$84,0),IF(HY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HY453=1,HZ453=0),HZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(HZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-HZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(HZ$453=1,'Funding Plan'!$K$84,0),IF(HZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ453=1,IA453=0),IA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IA$453=1,'Funding Plan'!$K$84,0),IF(IA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IA453=1,IB453=0),IB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IB$453=1,'Funding Plan'!$K$84,0),IF(IB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IB453=1,IC453=0),IC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IC$453=1,'Funding Plan'!$K$84,0),IF(IC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IC453=1,ID453=0),ID455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ID$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ID$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ID$453=1,'Funding Plan'!$K$84,0),IF(ID$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ID453=1,IE453=0),IE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IE$453=1,'Funding Plan'!$K$84,0),IF(IE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IE453=1,IF453=0),IF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IF$453=1,'Funding Plan'!$K$84,0),IF(IF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IF453=1,IG453=0),IG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IG$453=1,'Funding Plan'!$K$84,0),IF(IG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IG453=1,IH453=0),IH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IH$453=1,'Funding Plan'!$K$84,0),IF(IH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IH453=1,II453=0),II455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(II$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-II$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(II$453=1,'Funding Plan'!$K$84,0),IF(II$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(II453=1,IJ453=0),IJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IJ$453=1,'Funding Plan'!$K$84,0),IF(IJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ453=1,IK453=0),IK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IK$453=1,'Funding Plan'!$K$84,0),IF(IK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IK453=1,IL453=0),IL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IL$453=1,'Funding Plan'!$K$84,0),IF(IL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IL453=1,IM453=0),IM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IM$453=1,'Funding Plan'!$K$84,0),IF(IM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IM453=1,IN453=0),IN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IN$453=1,'Funding Plan'!$K$84,0),IF(IN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IN453=1,IO453=0),IO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IO$453=1,'Funding Plan'!$K$84,0),IF(IO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IO453=1,IP453=0),IP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IP$453=1,'Funding Plan'!$K$84,0),IF(IP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IP453=1,IQ453=0),IQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IQ$453=1,'Funding Plan'!$K$84,0),IF(IQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ453=1,IR453=0),IR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IR$453=1,'Funding Plan'!$K$84,0),IF(IR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IR453=1,IS453=0),IS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IS$453=1,'Funding Plan'!$K$84,0),IF(IS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IS453=1,IT453=0),IT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IT$453=1,'Funding Plan'!$K$84,0),IF(IT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IT453=1,IU453=0),IU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IU$453=1,'Funding Plan'!$K$84,0),IF(IU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IU453=1,IV453=0),IV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IV$453=1,'Funding Plan'!$K$84,0),IF(IV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IV453=1,IW453=0),IW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IW$453=1,'Funding Plan'!$K$84,0),IF(IW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IW453=1,IX453=0),IX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IX$453=1,'Funding Plan'!$K$84,0),IF(IX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IX453=1,IY453=0),IY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IY$453=1,'Funding Plan'!$K$84,0),IF(IY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IY453=1,IZ453=0),IZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(IZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-IZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(IZ$453=1,'Funding Plan'!$K$84,0),IF(IZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ453=1,JA453=0),JA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JA$453=1,'Funding Plan'!$K$84,0),IF(JA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JA453=1,JB453=0),JB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JB$453=1,'Funding Plan'!$K$84,0),IF(JB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JB453=1,JC453=0),JC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JC$453=1,'Funding Plan'!$K$84,0),IF(JC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JC453=1,JD453=0),JD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JD$453=1,'Funding Plan'!$K$84,0),IF(JD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JD453=1,JE453=0),JE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JE$453=1,'Funding Plan'!$K$84,0),IF(JE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JE453=1,JF453=0),JF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JF$453=1,'Funding Plan'!$K$84,0),IF(JF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JF453=1,JG453=0),JG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JG$453=1,'Funding Plan'!$K$84,0),IF(JG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JG453=1,JH453=0),JH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JH$453=1,'Funding Plan'!$K$84,0),IF(JH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JH453=1,JI453=0),JI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JI$453=1,'Funding Plan'!$K$84,0),IF(JI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JI453=1,JJ453=0),JJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JJ$453=1,'Funding Plan'!$K$84,0),IF(JJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ453=1,JK453=0),JK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JK$453=1,'Funding Plan'!$K$84,0),IF(JK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JK453=1,JL453=0),JL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JL$453=1,'Funding Plan'!$K$84,0),IF(JL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JL453=1,JM453=0),JM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JM$453=1,'Funding Plan'!$K$84,0),IF(JM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JM453=1,JN453=0),JN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JN$453=1,'Funding Plan'!$K$84,0),IF(JN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JN453=1,JO453=0),JO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JO$453=1,'Funding Plan'!$K$84,0),IF(JO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JO453=1,JP453=0),JP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JP$453=1,'Funding Plan'!$K$84,0),IF(JP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JP453=1,JQ453=0),JQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JQ$453=1,'Funding Plan'!$K$84,0),IF(JQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ453=1,JR453=0),JR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JR$453=1,'Funding Plan'!$K$84,0),IF(JR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JR453=1,JS453=0),JS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JS$453=1,'Funding Plan'!$K$84,0),IF(JS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JS453=1,JT453=0),JT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JT$453=1,'Funding Plan'!$K$84,0),IF(JT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JT453=1,JU453=0),JU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JU$453=1,'Funding Plan'!$K$84,0),IF(JU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JU453=1,JV453=0),JV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JV$453=1,'Funding Plan'!$K$84,0),IF(JV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JV453=1,JW453=0),JW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JW$453=1,'Funding Plan'!$K$84,0),IF(JW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JW453=1,JX453=0),JX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JX$453=1,'Funding Plan'!$K$84,0),IF(JX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JX453=1,JY453=0),JY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JY$453=1,'Funding Plan'!$K$84,0),IF(JY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JY453=1,JZ453=0),JZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(JZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-JZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(JZ$453=1,'Funding Plan'!$K$84,0),IF(JZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ453=1,KA453=0),KA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KA$453=1,'Funding Plan'!$K$84,0),IF(KA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KA453=1,KB453=0),KB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KB$453=1,'Funding Plan'!$K$84,0),IF(KB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KB453=1,KC453=0),KC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KC$453=1,'Funding Plan'!$K$84,0),IF(KC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KC453=1,KD453=0),KD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KD$453=1,'Funding Plan'!$K$84,0),IF(KD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KD453=1,KE453=0),KE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KE$453=1,'Funding Plan'!$K$84,0),IF(KE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KE453=1,KF453=0),KF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KF$453=1,'Funding Plan'!$K$84,0),IF(KF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KF453=1,KG453=0),KG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KG$453=1,'Funding Plan'!$K$84,0),IF(KG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KG453=1,KH453=0),KH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KH$453=1,'Funding Plan'!$K$84,0),IF(KH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KH453=1,KI453=0),KI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KI$453=1,'Funding Plan'!$K$84,0),IF(KI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KI453=1,KJ453=0),KJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KJ$453=1,'Funding Plan'!$K$84,0),IF(KJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ453=1,KK453=0),KK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KK$453=1,'Funding Plan'!$K$84,0),IF(KK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KK453=1,KL453=0),KL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KL$453=1,'Funding Plan'!$K$84,0),IF(KL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KL453=1,KM453=0),KM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KM$453=1,'Funding Plan'!$K$84,0),IF(KM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KM453=1,KN453=0),KN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KN$453=1,'Funding Plan'!$K$84,0),IF(KN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KN453=1,KO453=0),KO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KO$453=1,'Funding Plan'!$K$84,0),IF(KO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KO453=1,KP453=0),KP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KP$453=1,'Funding Plan'!$K$84,0),IF(KP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KP453=1,KQ453=0),KQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KQ$453=1,'Funding Plan'!$K$84,0),IF(KQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ453=1,KR453=0),KR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KR$453=1,'Funding Plan'!$K$84,0),IF(KR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KR453=1,KS453=0),KS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KS$453=1,'Funding Plan'!$K$84,0),IF(KS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KS453=1,KT453=0),KT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KT$453=1,'Funding Plan'!$K$84,0),IF(KT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KT453=1,KU453=0),KU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KU$453=1,'Funding Plan'!$K$84,0),IF(KU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KU453=1,KV453=0),KV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KV$453=1,'Funding Plan'!$K$84,0),IF(KV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KV453=1,KW453=0),KW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KW$453=1,'Funding Plan'!$K$84,0),IF(KW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KW453=1,KX453=0),KX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KX$453=1,'Funding Plan'!$K$84,0),IF(KX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KX453=1,KY453=0),KY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KY$453=1,'Funding Plan'!$K$84,0),IF(KY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KY453=1,KZ453=0),KZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(KZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-KZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(KZ$453=1,'Funding Plan'!$K$84,0),IF(KZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ453=1,LA453=0),LA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LA$453=1,'Funding Plan'!$K$84,0),IF(LA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LA453=1,LB453=0),LB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LB$453=1,'Funding Plan'!$K$84,0),IF(LB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LB453=1,LC453=0),LC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LC$453=1,'Funding Plan'!$K$84,0),IF(LC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LC453=1,LD453=0),LD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LD$453=1,'Funding Plan'!$K$84,0),IF(LD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LD453=1,LE453=0),LE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LE$453=1,'Funding Plan'!$K$84,0),IF(LE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LE453=1,LF453=0),LF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LF$453=1,'Funding Plan'!$K$84,0),IF(LF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LF453=1,LG453=0),LG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LG$453=1,'Funding Plan'!$K$84,0),IF(LG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LG453=1,LH453=0),LH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LH$453=1,'Funding Plan'!$K$84,0),IF(LH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LH453=1,LI453=0),LI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LI$453=1,'Funding Plan'!$K$84,0),IF(LI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LI453=1,LJ453=0),LJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LJ$453=1,'Funding Plan'!$K$84,0),IF(LJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ453=1,LK453=0),LK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LK$453=1,'Funding Plan'!$K$84,0),IF(LK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LK453=1,LL453=0),LL455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LL$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LL$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LL$453=1,'Funding Plan'!$K$84,0),IF(LL$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LL453=1,LM453=0),LM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LM$453=1,'Funding Plan'!$K$84,0),IF(LM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LM453=1,LN453=0),LN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LN$453=1,'Funding Plan'!$K$84,0),IF(LN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LN453=1,LO453=0),LO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LO$453=1,'Funding Plan'!$K$84,0),IF(LO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LO453=1,LP453=0),LP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LP$453=1,'Funding Plan'!$K$84,0),IF(LP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LP453=1,LQ453=0),LQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LQ$453=1,'Funding Plan'!$K$84,0),IF(LQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ453=1,LR453=0),LR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LR$453=1,'Funding Plan'!$K$84,0),IF(LR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LR453=1,LS453=0),LS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LS$453=1,'Funding Plan'!$K$84,0),IF(LS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LS453=1,LT453=0),LT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LT$453=1,'Funding Plan'!$K$84,0),IF(LT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LT453=1,LU453=0),LU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LU$453=1,'Funding Plan'!$K$84,0),IF(LU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LU453=1,LV453=0),LV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LV$453=1,'Funding Plan'!$K$84,0),IF(LV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LV453=1,LW453=0),LW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LW$453=1,'Funding Plan'!$K$84,0),IF(LW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LW453=1,LX453=0),LX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LX$453=1,'Funding Plan'!$K$84,0),IF(LX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LX453=1,LY453=0),LY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LY$453=1,'Funding Plan'!$K$84,0),IF(LY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LY453=1,LZ453=0),LZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(LZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-LZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(LZ$453=1,'Funding Plan'!$K$84,0),IF(LZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ453=1,MA453=0),MA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MA$453=1,'Funding Plan'!$K$84,0),IF(MA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MA453=1,MB453=0),MB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MB$453=1,'Funding Plan'!$K$84,0),IF(MB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MB453=1,MC453=0),MC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MC$453=1,'Funding Plan'!$K$84,0),IF(MC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MC453=1,MD453=0),MD455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MD$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MD$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MD$453=1,'Funding Plan'!$K$84,0),IF(MD$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MD453=1,ME453=0),ME455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ME$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ME$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ME$453=1,'Funding Plan'!$K$84,0),IF(ME$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ME453=1,MF453=0),MF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MF$453=1,'Funding Plan'!$K$84,0),IF(MF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MF453=1,MG453=0),MG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MG$453=1,'Funding Plan'!$K$84,0),IF(MG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MG453=1,MH453=0),MH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MH$453=1,'Funding Plan'!$K$84,0),IF(MH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MH453=1,MI453=0),MI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MI$453=1,'Funding Plan'!$K$84,0),IF(MI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MI453=1,MJ453=0),MJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MJ$453=1,'Funding Plan'!$K$84,0),IF(MJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ453=1,MK453=0),MK455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MK$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MK$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MK$453=1,'Funding Plan'!$K$84,0),IF(MK$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MK453=1,ML453=0),ML455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ML$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ML$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ML$453=1,'Funding Plan'!$K$84,0),IF(ML$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ML453=1,MM453=0),MM455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MM$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MM$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MM$453=1,'Funding Plan'!$K$84,0),IF(MM$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MM453=1,MN453=0),MN455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MN$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MN$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MN$453=1,'Funding Plan'!$K$84,0),IF(MN$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MN453=1,MO453=0),MO455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MO$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MO$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MO$453=1,'Funding Plan'!$K$84,0),IF(MO$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MO453=1,MP453=0),MP455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MP$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MP$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MP$453=1,'Funding Plan'!$K$84,0),IF(MP$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MP453=1,MQ453=0),MQ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MQ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MQ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MQ$453=1,'Funding Plan'!$K$84,0),IF(MQ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ453=1,MR453=0),MR455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MR$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MR$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MR$453=1,'Funding Plan'!$K$84,0),IF(MR$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MR453=1,MS453=0),MS455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MS$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MS$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MS$453=1,'Funding Plan'!$K$84,0),IF(MS$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MS453=1,MT453=0),MT455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MT$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MT$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MT$453=1,'Funding Plan'!$K$84,0),IF(MT$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MT453=1,MU453=0),MU455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MU$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MU$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MU$453=1,'Funding Plan'!$K$84,0),IF(MU$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MU453=1,MV453=0),MV455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MV$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MV$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MV$453=1,'Funding Plan'!$K$84,0),IF(MV$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MV453=1,MW453=0),MW455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MW$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MW$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MW$453=1,'Funding Plan'!$K$84,0),IF(MW$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MW453=1,MX453=0),MX455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MX$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MX$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MX$453=1,'Funding Plan'!$K$84,0),IF(MX$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MX453=1,MY453=0),MY455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MY$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MY$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MY$453=1,'Funding Plan'!$K$84,0),IF(MY$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MY453=1,MZ453=0),MZ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(MZ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-MZ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(MZ$453=1,'Funding Plan'!$K$84,0),IF(MZ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ453=1,NA453=0),NA455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NA$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NA$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NA$453=1,'Funding Plan'!$K$84,0),IF(NA$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NA453=1,NB453=0),NB455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NB$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NB$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NB$453=1,'Funding Plan'!$K$84,0),IF(NB$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NB453=1,NC453=0),NC455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NC$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NC$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NC$453=1,'Funding Plan'!$K$84,0),IF(NC$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NC453=1,ND453=0),ND455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(ND$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-ND$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(ND$453=1,'Funding Plan'!$K$84,0),IF(ND$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(ND453=1,NE453=0),NE455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NE$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NE$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NE$453=1,'Funding Plan'!$K$84,0),IF(NE$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NE453=1,NF453=0),NF455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NF$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NF$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NF$453=1,'Funding Plan'!$K$84,0),IF(NF$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NF453=1,NG453=0),NG455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NG$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NG$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NG$453=1,'Funding Plan'!$K$84,0),IF(NG$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NG453=1,NH453=0),NH455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NH$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NH$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NH$453=1,'Funding Plan'!$K$84,0),IF(NH$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NH453=1,NI453=0),NI455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NI$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NI$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NI$453=1,'Funding Plan'!$K$84,0),IF(NI$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0},{"$f":"-IF(AND(NI453=1,NJ453=0),NJ455,IF('Funding Plan'!$K$22=\"Equal Payment\",IF(NJ$453>0,-PPMT('Funding Plan'!$K$87/12,'Funding Plan'!$K$29-NJ$453+1,'Funding Plan'!$K$29,'Funding Plan'!$K$84),0),IF('Funding Plan'!$K$22=\"Municipal Bond\",IF(NJ$453=1,'Funding Plan'!$K$84,0),IF(NJ$453>0,IF('Funding Plan'!$K$29>0,'Funding Plan'!$K$84/'Funding Plan'!$K$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C455+C458","v":0},{"$f":"+D455+D458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP455+BP458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB455+EB458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN455+GN458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ455+IZ458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL455+LL458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(D451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(E451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(F451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(G451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(H451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(I451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(J451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(K451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(L451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(M451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(N451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(O451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(P451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(Q451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(R451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(S451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(T451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(U451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(V451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(W451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(X451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(Y451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(Z451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(AZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(BZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(CZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(DZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ED451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ER451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ES451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ET451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(EZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(FZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(GZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(HZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ID451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(II451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(IZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(JZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(KZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LL451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(LZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MD451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ME451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MK451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ML451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MM451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MN451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MO451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MP451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MQ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MR451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MS451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MT451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MU451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MV451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MW451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MX451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MY451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(MZ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NA451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NB451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NC451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(ND451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NE451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NF451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NG451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NH451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NI451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0},{"$f":"IF(NJ451>0,'Funding Plan'!$K84*'Funding Plan'!$K$26,0)","v":0}]
[]
["Borrowed Funds #10","L"]
["borrowed amount",null,{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!C351,IF('Funding Plan'!$L$25='Funding Schedule'!C352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!D351,IF('Funding Plan'!$L$25='Funding Schedule'!D352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!E351,IF('Funding Plan'!$L$25='Funding Schedule'!E352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!F351,IF('Funding Plan'!$L$25='Funding Schedule'!F352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!G351,IF('Funding Plan'!$L$25='Funding Schedule'!G352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!H351,IF('Funding Plan'!$L$25='Funding Schedule'!H352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!I351,IF('Funding Plan'!$L$25='Funding Schedule'!I352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!J351,IF('Funding Plan'!$L$25='Funding Schedule'!J352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!K351,IF('Funding Plan'!$L$25='Funding Schedule'!K352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!L351,IF('Funding Plan'!$L$25='Funding Schedule'!L352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!M351,IF('Funding Plan'!$L$25='Funding Schedule'!M352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!N351,IF('Funding Plan'!$L$25='Funding Schedule'!N352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!O351,IF('Funding Plan'!$L$25='Funding Schedule'!O352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!P351,IF('Funding Plan'!$L$25='Funding Schedule'!P352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!Q351,IF('Funding Plan'!$L$25='Funding Schedule'!Q352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!R351,IF('Funding Plan'!$L$25='Funding Schedule'!R352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!S351,IF('Funding Plan'!$L$25='Funding Schedule'!S352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!T351,IF('Funding Plan'!$L$25='Funding Schedule'!T352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!U351,IF('Funding Plan'!$L$25='Funding Schedule'!U352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!V351,IF('Funding Plan'!$L$25='Funding Schedule'!V352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!W351,IF('Funding Plan'!$L$25='Funding Schedule'!W352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!X351,IF('Funding Plan'!$L$25='Funding Schedule'!X352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!Y351,IF('Funding Plan'!$L$25='Funding Schedule'!Y352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!Z351,IF('Funding Plan'!$L$25='Funding Schedule'!Z352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AA351,IF('Funding Plan'!$L$25='Funding Schedule'!AA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AB351,IF('Funding Plan'!$L$25='Funding Schedule'!AB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AC351,IF('Funding Plan'!$L$25='Funding Schedule'!AC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AD351,IF('Funding Plan'!$L$25='Funding Schedule'!AD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AE351,IF('Funding Plan'!$L$25='Funding Schedule'!AE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AF351,IF('Funding Plan'!$L$25='Funding Schedule'!AF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AG351,IF('Funding Plan'!$L$25='Funding Schedule'!AG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AH351,IF('Funding Plan'!$L$25='Funding Schedule'!AH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AI351,IF('Funding Plan'!$L$25='Funding Schedule'!AI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AJ351,IF('Funding Plan'!$L$25='Funding Schedule'!AJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AK351,IF('Funding Plan'!$L$25='Funding Schedule'!AK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AL351,IF('Funding Plan'!$L$25='Funding Schedule'!AL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AM351,IF('Funding Plan'!$L$25='Funding Schedule'!AM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AN351,IF('Funding Plan'!$L$25='Funding Schedule'!AN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AO351,IF('Funding Plan'!$L$25='Funding Schedule'!AO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AP351,IF('Funding Plan'!$L$25='Funding Schedule'!AP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AQ351,IF('Funding Plan'!$L$25='Funding Schedule'!AQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AR351,IF('Funding Plan'!$L$25='Funding Schedule'!AR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AS351,IF('Funding Plan'!$L$25='Funding Schedule'!AS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AT351,IF('Funding Plan'!$L$25='Funding Schedule'!AT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AU351,IF('Funding Plan'!$L$25='Funding Schedule'!AU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AV351,IF('Funding Plan'!$L$25='Funding Schedule'!AV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AW351,IF('Funding Plan'!$L$25='Funding Schedule'!AW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AX351,IF('Funding Plan'!$L$25='Funding Schedule'!AX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AY351,IF('Funding Plan'!$L$25='Funding Schedule'!AY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!AZ351,IF('Funding Plan'!$L$25='Funding Schedule'!AZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BA351,IF('Funding Plan'!$L$25='Funding Schedule'!BA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BB351,IF('Funding Plan'!$L$25='Funding Schedule'!BB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BC351,IF('Funding Plan'!$L$25='Funding Schedule'!BC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BD351,IF('Funding Plan'!$L$25='Funding Schedule'!BD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BE351,IF('Funding Plan'!$L$25='Funding Schedule'!BE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BF351,IF('Funding Plan'!$L$25='Funding Schedule'!BF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BG351,IF('Funding Plan'!$L$25='Funding Schedule'!BG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BH351,IF('Funding Plan'!$L$25='Funding Schedule'!BH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BI351,IF('Funding Plan'!$L$25='Funding Schedule'!BI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BJ351,IF('Funding Plan'!$L$25='Funding Schedule'!BJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BK351,IF('Funding Plan'!$L$25='Funding Schedule'!BK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BL351,IF('Funding Plan'!$L$25='Funding Schedule'!BL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BM351,IF('Funding Plan'!$L$25='Funding Schedule'!BM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BN351,IF('Funding Plan'!$L$25='Funding Schedule'!BN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BO351,IF('Funding Plan'!$L$25='Funding Schedule'!BO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BP351,IF('Funding Plan'!$L$25='Funding Schedule'!BP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BQ351,IF('Funding Plan'!$L$25='Funding Schedule'!BQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BR351,IF('Funding Plan'!$L$25='Funding Schedule'!BR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BS351,IF('Funding Plan'!$L$25='Funding Schedule'!BS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BT351,IF('Funding Plan'!$L$25='Funding Schedule'!BT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BU351,IF('Funding Plan'!$L$25='Funding Schedule'!BU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BV351,IF('Funding Plan'!$L$25='Funding Schedule'!BV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BW351,IF('Funding Plan'!$L$25='Funding Schedule'!BW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BX351,IF('Funding Plan'!$L$25='Funding Schedule'!BX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BY351,IF('Funding Plan'!$L$25='Funding Schedule'!BY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!BZ351,IF('Funding Plan'!$L$25='Funding Schedule'!BZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CA351,IF('Funding Plan'!$L$25='Funding Schedule'!CA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CB351,IF('Funding Plan'!$L$25='Funding Schedule'!CB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CC351,IF('Funding Plan'!$L$25='Funding Schedule'!CC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CD351,IF('Funding Plan'!$L$25='Funding Schedule'!CD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CE351,IF('Funding Plan'!$L$25='Funding Schedule'!CE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CF351,IF('Funding Plan'!$L$25='Funding Schedule'!CF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CG351,IF('Funding Plan'!$L$25='Funding Schedule'!CG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CH351,IF('Funding Plan'!$L$25='Funding Schedule'!CH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CI351,IF('Funding Plan'!$L$25='Funding Schedule'!CI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CJ351,IF('Funding Plan'!$L$25='Funding Schedule'!CJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CK351,IF('Funding Plan'!$L$25='Funding Schedule'!CK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CL351,IF('Funding Plan'!$L$25='Funding Schedule'!CL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CM351,IF('Funding Plan'!$L$25='Funding Schedule'!CM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CN351,IF('Funding Plan'!$L$25='Funding Schedule'!CN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CO351,IF('Funding Plan'!$L$25='Funding Schedule'!CO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CP351,IF('Funding Plan'!$L$25='Funding Schedule'!CP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CQ351,IF('Funding Plan'!$L$25='Funding Schedule'!CQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CR351,IF('Funding Plan'!$L$25='Funding Schedule'!CR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CS351,IF('Funding Plan'!$L$25='Funding Schedule'!CS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CT351,IF('Funding Plan'!$L$25='Funding Schedule'!CT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CU351,IF('Funding Plan'!$L$25='Funding Schedule'!CU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CV351,IF('Funding Plan'!$L$25='Funding Schedule'!CV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CW351,IF('Funding Plan'!$L$25='Funding Schedule'!CW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CX351,IF('Funding Plan'!$L$25='Funding Schedule'!CX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CY351,IF('Funding Plan'!$L$25='Funding Schedule'!CY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!CZ351,IF('Funding Plan'!$L$25='Funding Schedule'!CZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DA351,IF('Funding Plan'!$L$25='Funding Schedule'!DA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DB351,IF('Funding Plan'!$L$25='Funding Schedule'!DB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DC351,IF('Funding Plan'!$L$25='Funding Schedule'!DC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DD351,IF('Funding Plan'!$L$25='Funding Schedule'!DD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DE351,IF('Funding Plan'!$L$25='Funding Schedule'!DE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DF351,IF('Funding Plan'!$L$25='Funding Schedule'!DF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DG351,IF('Funding Plan'!$L$25='Funding Schedule'!DG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DH351,IF('Funding Plan'!$L$25='Funding Schedule'!DH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DI351,IF('Funding Plan'!$L$25='Funding Schedule'!DI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DJ351,IF('Funding Plan'!$L$25='Funding Schedule'!DJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DK351,IF('Funding Plan'!$L$25='Funding Schedule'!DK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DL351,IF('Funding Plan'!$L$25='Funding Schedule'!DL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DM351,IF('Funding Plan'!$L$25='Funding Schedule'!DM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DN351,IF('Funding Plan'!$L$25='Funding Schedule'!DN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DO351,IF('Funding Plan'!$L$25='Funding Schedule'!DO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DP351,IF('Funding Plan'!$L$25='Funding Schedule'!DP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DQ351,IF('Funding Plan'!$L$25='Funding Schedule'!DQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DR351,IF('Funding Plan'!$L$25='Funding Schedule'!DR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DS351,IF('Funding Plan'!$L$25='Funding Schedule'!DS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DT351,IF('Funding Plan'!$L$25='Funding Schedule'!DT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DU351,IF('Funding Plan'!$L$25='Funding Schedule'!DU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DV351,IF('Funding Plan'!$L$25='Funding Schedule'!DV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DW351,IF('Funding Plan'!$L$25='Funding Schedule'!DW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DX351,IF('Funding Plan'!$L$25='Funding Schedule'!DX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DY351,IF('Funding Plan'!$L$25='Funding Schedule'!DY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!DZ351,IF('Funding Plan'!$L$25='Funding Schedule'!DZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EA351,IF('Funding Plan'!$L$25='Funding Schedule'!EA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EB351,IF('Funding Plan'!$L$25='Funding Schedule'!EB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EC351,IF('Funding Plan'!$L$25='Funding Schedule'!EC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ED351,IF('Funding Plan'!$L$25='Funding Schedule'!ED352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EE351,IF('Funding Plan'!$L$25='Funding Schedule'!EE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EF351,IF('Funding Plan'!$L$25='Funding Schedule'!EF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EG351,IF('Funding Plan'!$L$25='Funding Schedule'!EG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EH351,IF('Funding Plan'!$L$25='Funding Schedule'!EH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EI351,IF('Funding Plan'!$L$25='Funding Schedule'!EI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EJ351,IF('Funding Plan'!$L$25='Funding Schedule'!EJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EK351,IF('Funding Plan'!$L$25='Funding Schedule'!EK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EL351,IF('Funding Plan'!$L$25='Funding Schedule'!EL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EM351,IF('Funding Plan'!$L$25='Funding Schedule'!EM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EN351,IF('Funding Plan'!$L$25='Funding Schedule'!EN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EO351,IF('Funding Plan'!$L$25='Funding Schedule'!EO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EP351,IF('Funding Plan'!$L$25='Funding Schedule'!EP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EQ351,IF('Funding Plan'!$L$25='Funding Schedule'!EQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ER351,IF('Funding Plan'!$L$25='Funding Schedule'!ER352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ES351,IF('Funding Plan'!$L$25='Funding Schedule'!ES352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ET351,IF('Funding Plan'!$L$25='Funding Schedule'!ET352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EU351,IF('Funding Plan'!$L$25='Funding Schedule'!EU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EV351,IF('Funding Plan'!$L$25='Funding Schedule'!EV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EW351,IF('Funding Plan'!$L$25='Funding Schedule'!EW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EX351,IF('Funding Plan'!$L$25='Funding Schedule'!EX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EY351,IF('Funding Plan'!$L$25='Funding Schedule'!EY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!EZ351,IF('Funding Plan'!$L$25='Funding Schedule'!EZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FA351,IF('Funding Plan'!$L$25='Funding Schedule'!FA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FB351,IF('Funding Plan'!$L$25='Funding Schedule'!FB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FC351,IF('Funding Plan'!$L$25='Funding Schedule'!FC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FD351,IF('Funding Plan'!$L$25='Funding Schedule'!FD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FE351,IF('Funding Plan'!$L$25='Funding Schedule'!FE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FF351,IF('Funding Plan'!$L$25='Funding Schedule'!FF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FG351,IF('Funding Plan'!$L$25='Funding Schedule'!FG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FH351,IF('Funding Plan'!$L$25='Funding Schedule'!FH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FI351,IF('Funding Plan'!$L$25='Funding Schedule'!FI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FJ351,IF('Funding Plan'!$L$25='Funding Schedule'!FJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FK351,IF('Funding Plan'!$L$25='Funding Schedule'!FK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FL351,IF('Funding Plan'!$L$25='Funding Schedule'!FL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FM351,IF('Funding Plan'!$L$25='Funding Schedule'!FM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FN351,IF('Funding Plan'!$L$25='Funding Schedule'!FN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FO351,IF('Funding Plan'!$L$25='Funding Schedule'!FO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FP351,IF('Funding Plan'!$L$25='Funding Schedule'!FP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FQ351,IF('Funding Plan'!$L$25='Funding Schedule'!FQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FR351,IF('Funding Plan'!$L$25='Funding Schedule'!FR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FS351,IF('Funding Plan'!$L$25='Funding Schedule'!FS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FT351,IF('Funding Plan'!$L$25='Funding Schedule'!FT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FU351,IF('Funding Plan'!$L$25='Funding Schedule'!FU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FV351,IF('Funding Plan'!$L$25='Funding Schedule'!FV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FW351,IF('Funding Plan'!$L$25='Funding Schedule'!FW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FX351,IF('Funding Plan'!$L$25='Funding Schedule'!FX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FY351,IF('Funding Plan'!$L$25='Funding Schedule'!FY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!FZ351,IF('Funding Plan'!$L$25='Funding Schedule'!FZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GA351,IF('Funding Plan'!$L$25='Funding Schedule'!GA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GB351,IF('Funding Plan'!$L$25='Funding Schedule'!GB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GC351,IF('Funding Plan'!$L$25='Funding Schedule'!GC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GD351,IF('Funding Plan'!$L$25='Funding Schedule'!GD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GE351,IF('Funding Plan'!$L$25='Funding Schedule'!GE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GF351,IF('Funding Plan'!$L$25='Funding Schedule'!GF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GG351,IF('Funding Plan'!$L$25='Funding Schedule'!GG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GH351,IF('Funding Plan'!$L$25='Funding Schedule'!GH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GI351,IF('Funding Plan'!$L$25='Funding Schedule'!GI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GJ351,IF('Funding Plan'!$L$25='Funding Schedule'!GJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GK351,IF('Funding Plan'!$L$25='Funding Schedule'!GK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GL351,IF('Funding Plan'!$L$25='Funding Schedule'!GL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GM351,IF('Funding Plan'!$L$25='Funding Schedule'!GM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GN351,IF('Funding Plan'!$L$25='Funding Schedule'!GN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GO351,IF('Funding Plan'!$L$25='Funding Schedule'!GO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GP351,IF('Funding Plan'!$L$25='Funding Schedule'!GP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GQ351,IF('Funding Plan'!$L$25='Funding Schedule'!GQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GR351,IF('Funding Plan'!$L$25='Funding Schedule'!GR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GS351,IF('Funding Plan'!$L$25='Funding Schedule'!GS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GT351,IF('Funding Plan'!$L$25='Funding Schedule'!GT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GU351,IF('Funding Plan'!$L$25='Funding Schedule'!GU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GV351,IF('Funding Plan'!$L$25='Funding Schedule'!GV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GW351,IF('Funding Plan'!$L$25='Funding Schedule'!GW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GX351,IF('Funding Plan'!$L$25='Funding Schedule'!GX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GY351,IF('Funding Plan'!$L$25='Funding Schedule'!GY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!GZ351,IF('Funding Plan'!$L$25='Funding Schedule'!GZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HA351,IF('Funding Plan'!$L$25='Funding Schedule'!HA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HB351,IF('Funding Plan'!$L$25='Funding Schedule'!HB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HC351,IF('Funding Plan'!$L$25='Funding Schedule'!HC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HD351,IF('Funding Plan'!$L$25='Funding Schedule'!HD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HE351,IF('Funding Plan'!$L$25='Funding Schedule'!HE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HF351,IF('Funding Plan'!$L$25='Funding Schedule'!HF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HG351,IF('Funding Plan'!$L$25='Funding Schedule'!HG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HH351,IF('Funding Plan'!$L$25='Funding Schedule'!HH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HI351,IF('Funding Plan'!$L$25='Funding Schedule'!HI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HJ351,IF('Funding Plan'!$L$25='Funding Schedule'!HJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HK351,IF('Funding Plan'!$L$25='Funding Schedule'!HK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HL351,IF('Funding Plan'!$L$25='Funding Schedule'!HL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HM351,IF('Funding Plan'!$L$25='Funding Schedule'!HM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HN351,IF('Funding Plan'!$L$25='Funding Schedule'!HN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HO351,IF('Funding Plan'!$L$25='Funding Schedule'!HO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HP351,IF('Funding Plan'!$L$25='Funding Schedule'!HP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HQ351,IF('Funding Plan'!$L$25='Funding Schedule'!HQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HR351,IF('Funding Plan'!$L$25='Funding Schedule'!HR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HS351,IF('Funding Plan'!$L$25='Funding Schedule'!HS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HT351,IF('Funding Plan'!$L$25='Funding Schedule'!HT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HU351,IF('Funding Plan'!$L$25='Funding Schedule'!HU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HV351,IF('Funding Plan'!$L$25='Funding Schedule'!HV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HW351,IF('Funding Plan'!$L$25='Funding Schedule'!HW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HX351,IF('Funding Plan'!$L$25='Funding Schedule'!HX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HY351,IF('Funding Plan'!$L$25='Funding Schedule'!HY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!HZ351,IF('Funding Plan'!$L$25='Funding Schedule'!HZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IA351,IF('Funding Plan'!$L$25='Funding Schedule'!IA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IB351,IF('Funding Plan'!$L$25='Funding Schedule'!IB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IC351,IF('Funding Plan'!$L$25='Funding Schedule'!IC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ID351,IF('Funding Plan'!$L$25='Funding Schedule'!ID352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IE351,IF('Funding Plan'!$L$25='Funding Schedule'!IE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IF351,IF('Funding Plan'!$L$25='Funding Schedule'!IF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IG351,IF('Funding Plan'!$L$25='Funding Schedule'!IG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IH351,IF('Funding Plan'!$L$25='Funding Schedule'!IH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!II351,IF('Funding Plan'!$L$25='Funding Schedule'!II352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IJ351,IF('Funding Plan'!$L$25='Funding Schedule'!IJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IK351,IF('Funding Plan'!$L$25='Funding Schedule'!IK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IL351,IF('Funding Plan'!$L$25='Funding Schedule'!IL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IM351,IF('Funding Plan'!$L$25='Funding Schedule'!IM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IN351,IF('Funding Plan'!$L$25='Funding Schedule'!IN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IO351,IF('Funding Plan'!$L$25='Funding Schedule'!IO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IP351,IF('Funding Plan'!$L$25='Funding Schedule'!IP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IQ351,IF('Funding Plan'!$L$25='Funding Schedule'!IQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IR351,IF('Funding Plan'!$L$25='Funding Schedule'!IR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IS351,IF('Funding Plan'!$L$25='Funding Schedule'!IS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IT351,IF('Funding Plan'!$L$25='Funding Schedule'!IT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IU351,IF('Funding Plan'!$L$25='Funding Schedule'!IU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IV351,IF('Funding Plan'!$L$25='Funding Schedule'!IV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IW351,IF('Funding Plan'!$L$25='Funding Schedule'!IW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IX351,IF('Funding Plan'!$L$25='Funding Schedule'!IX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IY351,IF('Funding Plan'!$L$25='Funding Schedule'!IY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!IZ351,IF('Funding Plan'!$L$25='Funding Schedule'!IZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JA351,IF('Funding Plan'!$L$25='Funding Schedule'!JA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JB351,IF('Funding Plan'!$L$25='Funding Schedule'!JB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JC351,IF('Funding Plan'!$L$25='Funding Schedule'!JC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JD351,IF('Funding Plan'!$L$25='Funding Schedule'!JD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JE351,IF('Funding Plan'!$L$25='Funding Schedule'!JE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JF351,IF('Funding Plan'!$L$25='Funding Schedule'!JF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JG351,IF('Funding Plan'!$L$25='Funding Schedule'!JG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JH351,IF('Funding Plan'!$L$25='Funding Schedule'!JH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JI351,IF('Funding Plan'!$L$25='Funding Schedule'!JI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JJ351,IF('Funding Plan'!$L$25='Funding Schedule'!JJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JK351,IF('Funding Plan'!$L$25='Funding Schedule'!JK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JL351,IF('Funding Plan'!$L$25='Funding Schedule'!JL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JM351,IF('Funding Plan'!$L$25='Funding Schedule'!JM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JN351,IF('Funding Plan'!$L$25='Funding Schedule'!JN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JO351,IF('Funding Plan'!$L$25='Funding Schedule'!JO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JP351,IF('Funding Plan'!$L$25='Funding Schedule'!JP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JQ351,IF('Funding Plan'!$L$25='Funding Schedule'!JQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JR351,IF('Funding Plan'!$L$25='Funding Schedule'!JR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JS351,IF('Funding Plan'!$L$25='Funding Schedule'!JS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JT351,IF('Funding Plan'!$L$25='Funding Schedule'!JT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JU351,IF('Funding Plan'!$L$25='Funding Schedule'!JU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JV351,IF('Funding Plan'!$L$25='Funding Schedule'!JV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JW351,IF('Funding Plan'!$L$25='Funding Schedule'!JW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JX351,IF('Funding Plan'!$L$25='Funding Schedule'!JX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JY351,IF('Funding Plan'!$L$25='Funding Schedule'!JY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!JZ351,IF('Funding Plan'!$L$25='Funding Schedule'!JZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KA351,IF('Funding Plan'!$L$25='Funding Schedule'!KA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KB351,IF('Funding Plan'!$L$25='Funding Schedule'!KB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KC351,IF('Funding Plan'!$L$25='Funding Schedule'!KC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KD351,IF('Funding Plan'!$L$25='Funding Schedule'!KD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KE351,IF('Funding Plan'!$L$25='Funding Schedule'!KE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KF351,IF('Funding Plan'!$L$25='Funding Schedule'!KF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KG351,IF('Funding Plan'!$L$25='Funding Schedule'!KG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KH351,IF('Funding Plan'!$L$25='Funding Schedule'!KH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KI351,IF('Funding Plan'!$L$25='Funding Schedule'!KI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KJ351,IF('Funding Plan'!$L$25='Funding Schedule'!KJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KK351,IF('Funding Plan'!$L$25='Funding Schedule'!KK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KL351,IF('Funding Plan'!$L$25='Funding Schedule'!KL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KM351,IF('Funding Plan'!$L$25='Funding Schedule'!KM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KN351,IF('Funding Plan'!$L$25='Funding Schedule'!KN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KO351,IF('Funding Plan'!$L$25='Funding Schedule'!KO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KP351,IF('Funding Plan'!$L$25='Funding Schedule'!KP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KQ351,IF('Funding Plan'!$L$25='Funding Schedule'!KQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KR351,IF('Funding Plan'!$L$25='Funding Schedule'!KR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KS351,IF('Funding Plan'!$L$25='Funding Schedule'!KS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KT351,IF('Funding Plan'!$L$25='Funding Schedule'!KT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KU351,IF('Funding Plan'!$L$25='Funding Schedule'!KU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KV351,IF('Funding Plan'!$L$25='Funding Schedule'!KV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KW351,IF('Funding Plan'!$L$25='Funding Schedule'!KW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KX351,IF('Funding Plan'!$L$25='Funding Schedule'!KX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KY351,IF('Funding Plan'!$L$25='Funding Schedule'!KY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!KZ351,IF('Funding Plan'!$L$25='Funding Schedule'!KZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LA351,IF('Funding Plan'!$L$25='Funding Schedule'!LA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LB351,IF('Funding Plan'!$L$25='Funding Schedule'!LB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LC351,IF('Funding Plan'!$L$25='Funding Schedule'!LC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LD351,IF('Funding Plan'!$L$25='Funding Schedule'!LD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LE351,IF('Funding Plan'!$L$25='Funding Schedule'!LE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LF351,IF('Funding Plan'!$L$25='Funding Schedule'!LF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LG351,IF('Funding Plan'!$L$25='Funding Schedule'!LG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LH351,IF('Funding Plan'!$L$25='Funding Schedule'!LH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LI351,IF('Funding Plan'!$L$25='Funding Schedule'!LI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LJ351,IF('Funding Plan'!$L$25='Funding Schedule'!LJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LK351,IF('Funding Plan'!$L$25='Funding Schedule'!LK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LL351,IF('Funding Plan'!$L$25='Funding Schedule'!LL352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LM351,IF('Funding Plan'!$L$25='Funding Schedule'!LM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LN351,IF('Funding Plan'!$L$25='Funding Schedule'!LN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LO351,IF('Funding Plan'!$L$25='Funding Schedule'!LO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LP351,IF('Funding Plan'!$L$25='Funding Schedule'!LP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LQ351,IF('Funding Plan'!$L$25='Funding Schedule'!LQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LR351,IF('Funding Plan'!$L$25='Funding Schedule'!LR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LS351,IF('Funding Plan'!$L$25='Funding Schedule'!LS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LT351,IF('Funding Plan'!$L$25='Funding Schedule'!LT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LU351,IF('Funding Plan'!$L$25='Funding Schedule'!LU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LV351,IF('Funding Plan'!$L$25='Funding Schedule'!LV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LW351,IF('Funding Plan'!$L$25='Funding Schedule'!LW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LX351,IF('Funding Plan'!$L$25='Funding Schedule'!LX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LY351,IF('Funding Plan'!$L$25='Funding Schedule'!LY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!LZ351,IF('Funding Plan'!$L$25='Funding Schedule'!LZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MA351,IF('Funding Plan'!$L$25='Funding Schedule'!MA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MB351,IF('Funding Plan'!$L$25='Funding Schedule'!MB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MC351,IF('Funding Plan'!$L$25='Funding Schedule'!MC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MD351,IF('Funding Plan'!$L$25='Funding Schedule'!MD352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ME351,IF('Funding Plan'!$L$25='Funding Schedule'!ME352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MF351,IF('Funding Plan'!$L$25='Funding Schedule'!MF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MG351,IF('Funding Plan'!$L$25='Funding Schedule'!MG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MH351,IF('Funding Plan'!$L$25='Funding Schedule'!MH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MI351,IF('Funding Plan'!$L$25='Funding Schedule'!MI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MJ351,IF('Funding Plan'!$L$25='Funding Schedule'!MJ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MK351,IF('Funding Plan'!$L$25='Funding Schedule'!MK352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ML351,IF('Funding Plan'!$L$25='Funding Schedule'!ML352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MM351,IF('Funding Plan'!$L$25='Funding Schedule'!MM352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MN351,IF('Funding Plan'!$L$25='Funding Schedule'!MN352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MO351,IF('Funding Plan'!$L$25='Funding Schedule'!MO352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MP351,IF('Funding Plan'!$L$25='Funding Schedule'!MP352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MQ351,IF('Funding Plan'!$L$25='Funding Schedule'!MQ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MR351,IF('Funding Plan'!$L$25='Funding Schedule'!MR352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MS351,IF('Funding Plan'!$L$25='Funding Schedule'!MS352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MT351,IF('Funding Plan'!$L$25='Funding Schedule'!MT352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MU351,IF('Funding Plan'!$L$25='Funding Schedule'!MU352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MV351,IF('Funding Plan'!$L$25='Funding Schedule'!MV352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MW351,IF('Funding Plan'!$L$25='Funding Schedule'!MW352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MX351,IF('Funding Plan'!$L$25='Funding Schedule'!MX352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MY351,IF('Funding Plan'!$L$25='Funding Schedule'!MY352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!MZ351,IF('Funding Plan'!$L$25='Funding Schedule'!MZ352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NA351,IF('Funding Plan'!$L$25='Funding Schedule'!NA352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NB351,IF('Funding Plan'!$L$25='Funding Schedule'!NB352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NC351,IF('Funding Plan'!$L$25='Funding Schedule'!NC352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!ND351,IF('Funding Plan'!$L$25='Funding Schedule'!ND352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NE351,IF('Funding Plan'!$L$25='Funding Schedule'!NE352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NF351,IF('Funding Plan'!$L$25='Funding Schedule'!NF352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NG351,IF('Funding Plan'!$L$25='Funding Schedule'!NG352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NH351,IF('Funding Plan'!$L$25='Funding Schedule'!NH352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NI351,IF('Funding Plan'!$L$25='Funding Schedule'!NI352,'Funding Plan'!$L$84,0),0)","v":0},{"$f":"IF('Funding Plan'!$L$286='Funding Schedule'!NJ351,IF('Funding Plan'!$L$25='Funding Schedule'!NJ352,'Funding Plan'!$L$84,0),0)","v":0}]
["Number months repayment",null,{"$f":"IF(C463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(D463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(E463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(F463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(G463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(H463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(I463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(J463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(K463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(L463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(M463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(N463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(O463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(P463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Q463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(R463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(S463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(T463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(U463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(V463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(W463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(X463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Y463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(Z463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(AZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(BZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(CZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(DZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ED463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ER463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ES463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ET463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(EZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(FZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(GZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(HZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ID463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(II463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(IZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(JZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(KZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LL463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(LZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MD463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ME463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MJ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MK463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ML463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MM463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MN463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MO463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MP463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MQ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MR463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MS463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MT463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MU463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MV463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MW463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MX463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MY463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(MZ463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NA463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NB463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NC463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(ND463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NE463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NF463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NG463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NH463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NI463>0,+'Funding Plan'!$L$29,0)","v":0},{"$f":"IF(NJ463>0,+'Funding Plan'!$L$29,0)","v":0}]
["Number months remaining",0,{"$f":"IF(B465>0,B465-1,IF(B464>0,B464,0))","v":0},{"$f":"IF(C465>0,C465-1,IF(C464>0,C464,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO465>0,BO465-1,IF(BO464>0,BO464,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA465>0,EA465-1,IF(EA464>0,EA464,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM465>0,GM465-1,IF(GM464>0,GM464,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY465>0,IY465-1,IF(IY464>0,IY464,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK465>0,LK465-1,IF(LK464>0,LK464,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Beginning balance",0,{"$f":"IF(B471>0,B471,C463)","v":0},{"$f":"IF(C471>0,C471,D463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO471>0,BO471,BP463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA471>0,EA471,EB463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GM471>0,GM471,GN463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IY471>0,IY471,IZ463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LK471>0,LK471,LL463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["interest payment",null,{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(C$465=1,0,-B467*'Funding Plan'!$L$87/12),-B467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(D$465=1,0,-C467*'Funding Plan'!$L$87/12),-C467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(E$465=1,0,-D467*'Funding Plan'!$L$87/12),-D467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(F$465=1,0,-E467*'Funding Plan'!$L$87/12),-E467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(G$465=1,0,-F467*'Funding Plan'!$L$87/12),-F467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(H$465=1,0,-G467*'Funding Plan'!$L$87/12),-G467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(I$465=1,0,-H467*'Funding Plan'!$L$87/12),-H467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(J$465=1,0,-I467*'Funding Plan'!$L$87/12),-I467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(K$465=1,0,-J467*'Funding Plan'!$L$87/12),-J467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(L$465=1,0,-K467*'Funding Plan'!$L$87/12),-K467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(M$465=1,0,-L467*'Funding Plan'!$L$87/12),-L467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(N$465=1,0,-M467*'Funding Plan'!$L$87/12),-M467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(O$465=1,0,-N467*'Funding Plan'!$L$87/12),-N467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(P$465=1,0,-O467*'Funding Plan'!$L$87/12),-O467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Q$465=1,0,-P467*'Funding Plan'!$L$87/12),-P467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(R$465=1,0,-Q467*'Funding Plan'!$L$87/12),-Q467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(S$465=1,0,-R467*'Funding Plan'!$L$87/12),-R467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(T$465=1,0,-S467*'Funding Plan'!$L$87/12),-S467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(U$465=1,0,-T467*'Funding Plan'!$L$87/12),-T467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(V$465=1,0,-U467*'Funding Plan'!$L$87/12),-U467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(W$465=1,0,-V467*'Funding Plan'!$L$87/12),-V467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(X$465=1,0,-W467*'Funding Plan'!$L$87/12),-W467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Y$465=1,0,-X467*'Funding Plan'!$L$87/12),-X467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Z$465=1,0,-Y467*'Funding Plan'!$L$87/12),-Y467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AA$465=1,0,-Z467*'Funding Plan'!$L$87/12),-Z467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AB$465=1,0,-AA467*'Funding Plan'!$L$87/12),-AA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AC$465=1,0,-AB467*'Funding Plan'!$L$87/12),-AB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AD$465=1,0,-AC467*'Funding Plan'!$L$87/12),-AC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AE$465=1,0,-AD467*'Funding Plan'!$L$87/12),-AD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AF$465=1,0,-AE467*'Funding Plan'!$L$87/12),-AE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AG$465=1,0,-AF467*'Funding Plan'!$L$87/12),-AF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AH$465=1,0,-AG467*'Funding Plan'!$L$87/12),-AG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AI$465=1,0,-AH467*'Funding Plan'!$L$87/12),-AH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AJ$465=1,0,-AI467*'Funding Plan'!$L$87/12),-AI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AK$465=1,0,-AJ467*'Funding Plan'!$L$87/12),-AJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AL$465=1,0,-AK467*'Funding Plan'!$L$87/12),-AK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AM$465=1,0,-AL467*'Funding Plan'!$L$87/12),-AL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AN$465=1,0,-AM467*'Funding Plan'!$L$87/12),-AM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AO$465=1,0,-AN467*'Funding Plan'!$L$87/12),-AN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AP$465=1,0,-AO467*'Funding Plan'!$L$87/12),-AO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AQ$465=1,0,-AP467*'Funding Plan'!$L$87/12),-AP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AR$465=1,0,-AQ467*'Funding Plan'!$L$87/12),-AQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AS$465=1,0,-AR467*'Funding Plan'!$L$87/12),-AR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AT$465=1,0,-AS467*'Funding Plan'!$L$87/12),-AS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AU$465=1,0,-AT467*'Funding Plan'!$L$87/12),-AT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AV$465=1,0,-AU467*'Funding Plan'!$L$87/12),-AU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AW$465=1,0,-AV467*'Funding Plan'!$L$87/12),-AV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AX$465=1,0,-AW467*'Funding Plan'!$L$87/12),-AW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AY$465=1,0,-AX467*'Funding Plan'!$L$87/12),-AX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AZ$465=1,0,-AY467*'Funding Plan'!$L$87/12),-AY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BA$465=1,0,-AZ467*'Funding Plan'!$L$87/12),-AZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BB$465=1,0,-BA467*'Funding Plan'!$L$87/12),-BA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BC$465=1,0,-BB467*'Funding Plan'!$L$87/12),-BB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BD$465=1,0,-BC467*'Funding Plan'!$L$87/12),-BC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BE$465=1,0,-BD467*'Funding Plan'!$L$87/12),-BD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BF$465=1,0,-BE467*'Funding Plan'!$L$87/12),-BE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BG$465=1,0,-BF467*'Funding Plan'!$L$87/12),-BF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BH$465=1,0,-BG467*'Funding Plan'!$L$87/12),-BG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BI$465=1,0,-BH467*'Funding Plan'!$L$87/12),-BH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BJ$465=1,0,-BI467*'Funding Plan'!$L$87/12),-BI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BK$465=1,0,-BJ467*'Funding Plan'!$L$87/12),-BJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BL$465=1,0,-BK467*'Funding Plan'!$L$87/12),-BK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BM$465=1,0,-BL467*'Funding Plan'!$L$87/12),-BL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BN$465=1,0,-BM467*'Funding Plan'!$L$87/12),-BM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BO$465=1,0,-BN467*'Funding Plan'!$L$87/12),-BN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BP$465=1,0,-BO467*'Funding Plan'!$L$87/12),-BO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BQ$465=1,0,-BP467*'Funding Plan'!$L$87/12),-BP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BR$465=1,0,-BQ467*'Funding Plan'!$L$87/12),-BQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BS$465=1,0,-BR467*'Funding Plan'!$L$87/12),-BR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BT$465=1,0,-BS467*'Funding Plan'!$L$87/12),-BS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BU$465=1,0,-BT467*'Funding Plan'!$L$87/12),-BT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BV$465=1,0,-BU467*'Funding Plan'!$L$87/12),-BU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BW$465=1,0,-BV467*'Funding Plan'!$L$87/12),-BV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BX$465=1,0,-BW467*'Funding Plan'!$L$87/12),-BW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BY$465=1,0,-BX467*'Funding Plan'!$L$87/12),-BX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BZ$465=1,0,-BY467*'Funding Plan'!$L$87/12),-BY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CA$465=1,0,-BZ467*'Funding Plan'!$L$87/12),-BZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CB$465=1,0,-CA467*'Funding Plan'!$L$87/12),-CA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CC$465=1,0,-CB467*'Funding Plan'!$L$87/12),-CB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CD$465=1,0,-CC467*'Funding Plan'!$L$87/12),-CC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CE$465=1,0,-CD467*'Funding Plan'!$L$87/12),-CD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CF$465=1,0,-CE467*'Funding Plan'!$L$87/12),-CE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CG$465=1,0,-CF467*'Funding Plan'!$L$87/12),-CF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CH$465=1,0,-CG467*'Funding Plan'!$L$87/12),-CG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CI$465=1,0,-CH467*'Funding Plan'!$L$87/12),-CH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CJ$465=1,0,-CI467*'Funding Plan'!$L$87/12),-CI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CK$465=1,0,-CJ467*'Funding Plan'!$L$87/12),-CJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CL$465=1,0,-CK467*'Funding Plan'!$L$87/12),-CK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CM$465=1,0,-CL467*'Funding Plan'!$L$87/12),-CL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CN$465=1,0,-CM467*'Funding Plan'!$L$87/12),-CM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CO$465=1,0,-CN467*'Funding Plan'!$L$87/12),-CN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CP$465=1,0,-CO467*'Funding Plan'!$L$87/12),-CO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CQ$465=1,0,-CP467*'Funding Plan'!$L$87/12),-CP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CR$465=1,0,-CQ467*'Funding Plan'!$L$87/12),-CQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CS$465=1,0,-CR467*'Funding Plan'!$L$87/12),-CR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CT$465=1,0,-CS467*'Funding Plan'!$L$87/12),-CS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CU$465=1,0,-CT467*'Funding Plan'!$L$87/12),-CT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CV$465=1,0,-CU467*'Funding Plan'!$L$87/12),-CU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CW$465=1,0,-CV467*'Funding Plan'!$L$87/12),-CV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CX$465=1,0,-CW467*'Funding Plan'!$L$87/12),-CW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CY$465=1,0,-CX467*'Funding Plan'!$L$87/12),-CX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CZ$465=1,0,-CY467*'Funding Plan'!$L$87/12),-CY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DA$465=1,0,-CZ467*'Funding Plan'!$L$87/12),-CZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DB$465=1,0,-DA467*'Funding Plan'!$L$87/12),-DA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DC$465=1,0,-DB467*'Funding Plan'!$L$87/12),-DB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DD$465=1,0,-DC467*'Funding Plan'!$L$87/12),-DC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DE$465=1,0,-DD467*'Funding Plan'!$L$87/12),-DD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DF$465=1,0,-DE467*'Funding Plan'!$L$87/12),-DE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DG$465=1,0,-DF467*'Funding Plan'!$L$87/12),-DF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DH$465=1,0,-DG467*'Funding Plan'!$L$87/12),-DG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DI$465=1,0,-DH467*'Funding Plan'!$L$87/12),-DH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DJ$465=1,0,-DI467*'Funding Plan'!$L$87/12),-DI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DK$465=1,0,-DJ467*'Funding Plan'!$L$87/12),-DJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DL$465=1,0,-DK467*'Funding Plan'!$L$87/12),-DK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DM$465=1,0,-DL467*'Funding Plan'!$L$87/12),-DL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DN$465=1,0,-DM467*'Funding Plan'!$L$87/12),-DM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DO$465=1,0,-DN467*'Funding Plan'!$L$87/12),-DN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DP$465=1,0,-DO467*'Funding Plan'!$L$87/12),-DO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DQ$465=1,0,-DP467*'Funding Plan'!$L$87/12),-DP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DR$465=1,0,-DQ467*'Funding Plan'!$L$87/12),-DQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DS$465=1,0,-DR467*'Funding Plan'!$L$87/12),-DR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DT$465=1,0,-DS467*'Funding Plan'!$L$87/12),-DS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DU$465=1,0,-DT467*'Funding Plan'!$L$87/12),-DT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DV$465=1,0,-DU467*'Funding Plan'!$L$87/12),-DU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DW$465=1,0,-DV467*'Funding Plan'!$L$87/12),-DV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DX$465=1,0,-DW467*'Funding Plan'!$L$87/12),-DW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DY$465=1,0,-DX467*'Funding Plan'!$L$87/12),-DX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DZ$465=1,0,-DY467*'Funding Plan'!$L$87/12),-DY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EA$465=1,0,-DZ467*'Funding Plan'!$L$87/12),-DZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EB$465=1,0,-EA467*'Funding Plan'!$L$87/12),-EA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EC$465=1,0,-EB467*'Funding Plan'!$L$87/12),-EB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ED$465=1,0,-EC467*'Funding Plan'!$L$87/12),-EC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EE$465=1,0,-ED467*'Funding Plan'!$L$87/12),-ED467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EF$465=1,0,-EE467*'Funding Plan'!$L$87/12),-EE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EG$465=1,0,-EF467*'Funding Plan'!$L$87/12),-EF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EH$465=1,0,-EG467*'Funding Plan'!$L$87/12),-EG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EI$465=1,0,-EH467*'Funding Plan'!$L$87/12),-EH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EJ$465=1,0,-EI467*'Funding Plan'!$L$87/12),-EI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EK$465=1,0,-EJ467*'Funding Plan'!$L$87/12),-EJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EL$465=1,0,-EK467*'Funding Plan'!$L$87/12),-EK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EM$465=1,0,-EL467*'Funding Plan'!$L$87/12),-EL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EN$465=1,0,-EM467*'Funding Plan'!$L$87/12),-EM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EO$465=1,0,-EN467*'Funding Plan'!$L$87/12),-EN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EP$465=1,0,-EO467*'Funding Plan'!$L$87/12),-EO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EQ$465=1,0,-EP467*'Funding Plan'!$L$87/12),-EP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ER$465=1,0,-EQ467*'Funding Plan'!$L$87/12),-EQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ES$465=1,0,-ER467*'Funding Plan'!$L$87/12),-ER467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ET$465=1,0,-ES467*'Funding Plan'!$L$87/12),-ES467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EU$465=1,0,-ET467*'Funding Plan'!$L$87/12),-ET467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EV$465=1,0,-EU467*'Funding Plan'!$L$87/12),-EU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EW$465=1,0,-EV467*'Funding Plan'!$L$87/12),-EV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EX$465=1,0,-EW467*'Funding Plan'!$L$87/12),-EW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EY$465=1,0,-EX467*'Funding Plan'!$L$87/12),-EX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EZ$465=1,0,-EY467*'Funding Plan'!$L$87/12),-EY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FA$465=1,0,-EZ467*'Funding Plan'!$L$87/12),-EZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FB$465=1,0,-FA467*'Funding Plan'!$L$87/12),-FA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FC$465=1,0,-FB467*'Funding Plan'!$L$87/12),-FB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FD$465=1,0,-FC467*'Funding Plan'!$L$87/12),-FC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FE$465=1,0,-FD467*'Funding Plan'!$L$87/12),-FD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FF$465=1,0,-FE467*'Funding Plan'!$L$87/12),-FE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FG$465=1,0,-FF467*'Funding Plan'!$L$87/12),-FF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FH$465=1,0,-FG467*'Funding Plan'!$L$87/12),-FG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FI$465=1,0,-FH467*'Funding Plan'!$L$87/12),-FH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FJ$465=1,0,-FI467*'Funding Plan'!$L$87/12),-FI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FK$465=1,0,-FJ467*'Funding Plan'!$L$87/12),-FJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FL$465=1,0,-FK467*'Funding Plan'!$L$87/12),-FK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FM$465=1,0,-FL467*'Funding Plan'!$L$87/12),-FL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FN$465=1,0,-FM467*'Funding Plan'!$L$87/12),-FM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FO$465=1,0,-FN467*'Funding Plan'!$L$87/12),-FN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FP$465=1,0,-FO467*'Funding Plan'!$L$87/12),-FO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FQ$465=1,0,-FP467*'Funding Plan'!$L$87/12),-FP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FR$465=1,0,-FQ467*'Funding Plan'!$L$87/12),-FQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FS$465=1,0,-FR467*'Funding Plan'!$L$87/12),-FR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FT$465=1,0,-FS467*'Funding Plan'!$L$87/12),-FS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FU$465=1,0,-FT467*'Funding Plan'!$L$87/12),-FT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FV$465=1,0,-FU467*'Funding Plan'!$L$87/12),-FU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FW$465=1,0,-FV467*'Funding Plan'!$L$87/12),-FV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FX$465=1,0,-FW467*'Funding Plan'!$L$87/12),-FW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FY$465=1,0,-FX467*'Funding Plan'!$L$87/12),-FX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FZ$465=1,0,-FY467*'Funding Plan'!$L$87/12),-FY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GA$465=1,0,-FZ467*'Funding Plan'!$L$87/12),-FZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GB$465=1,0,-GA467*'Funding Plan'!$L$87/12),-GA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GC$465=1,0,-GB467*'Funding Plan'!$L$87/12),-GB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GD$465=1,0,-GC467*'Funding Plan'!$L$87/12),-GC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GE$465=1,0,-GD467*'Funding Plan'!$L$87/12),-GD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GF$465=1,0,-GE467*'Funding Plan'!$L$87/12),-GE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GG$465=1,0,-GF467*'Funding Plan'!$L$87/12),-GF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GH$465=1,0,-GG467*'Funding Plan'!$L$87/12),-GG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GI$465=1,0,-GH467*'Funding Plan'!$L$87/12),-GH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GJ$465=1,0,-GI467*'Funding Plan'!$L$87/12),-GI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GK$465=1,0,-GJ467*'Funding Plan'!$L$87/12),-GJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GL$465=1,0,-GK467*'Funding Plan'!$L$87/12),-GK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GM$465=1,0,-GL467*'Funding Plan'!$L$87/12),-GL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GN$465=1,0,-GM467*'Funding Plan'!$L$87/12),-GM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GO$465=1,0,-GN467*'Funding Plan'!$L$87/12),-GN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GP$465=1,0,-GO467*'Funding Plan'!$L$87/12),-GO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GQ$465=1,0,-GP467*'Funding Plan'!$L$87/12),-GP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GR$465=1,0,-GQ467*'Funding Plan'!$L$87/12),-GQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GS$465=1,0,-GR467*'Funding Plan'!$L$87/12),-GR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GT$465=1,0,-GS467*'Funding Plan'!$L$87/12),-GS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GU$465=1,0,-GT467*'Funding Plan'!$L$87/12),-GT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GV$465=1,0,-GU467*'Funding Plan'!$L$87/12),-GU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GW$465=1,0,-GV467*'Funding Plan'!$L$87/12),-GV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GX$465=1,0,-GW467*'Funding Plan'!$L$87/12),-GW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GY$465=1,0,-GX467*'Funding Plan'!$L$87/12),-GX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GZ$465=1,0,-GY467*'Funding Plan'!$L$87/12),-GY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HA$465=1,0,-GZ467*'Funding Plan'!$L$87/12),-GZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HB$465=1,0,-HA467*'Funding Plan'!$L$87/12),-HA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HC$465=1,0,-HB467*'Funding Plan'!$L$87/12),-HB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HD$465=1,0,-HC467*'Funding Plan'!$L$87/12),-HC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HE$465=1,0,-HD467*'Funding Plan'!$L$87/12),-HD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HF$465=1,0,-HE467*'Funding Plan'!$L$87/12),-HE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HG$465=1,0,-HF467*'Funding Plan'!$L$87/12),-HF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HH$465=1,0,-HG467*'Funding Plan'!$L$87/12),-HG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HI$465=1,0,-HH467*'Funding Plan'!$L$87/12),-HH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HJ$465=1,0,-HI467*'Funding Plan'!$L$87/12),-HI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HK$465=1,0,-HJ467*'Funding Plan'!$L$87/12),-HJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HL$465=1,0,-HK467*'Funding Plan'!$L$87/12),-HK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HM$465=1,0,-HL467*'Funding Plan'!$L$87/12),-HL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HN$465=1,0,-HM467*'Funding Plan'!$L$87/12),-HM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HO$465=1,0,-HN467*'Funding Plan'!$L$87/12),-HN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HP$465=1,0,-HO467*'Funding Plan'!$L$87/12),-HO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HQ$465=1,0,-HP467*'Funding Plan'!$L$87/12),-HP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HR$465=1,0,-HQ467*'Funding Plan'!$L$87/12),-HQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HS$465=1,0,-HR467*'Funding Plan'!$L$87/12),-HR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HT$465=1,0,-HS467*'Funding Plan'!$L$87/12),-HS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HU$465=1,0,-HT467*'Funding Plan'!$L$87/12),-HT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HV$465=1,0,-HU467*'Funding Plan'!$L$87/12),-HU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HW$465=1,0,-HV467*'Funding Plan'!$L$87/12),-HV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HX$465=1,0,-HW467*'Funding Plan'!$L$87/12),-HW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HY$465=1,0,-HX467*'Funding Plan'!$L$87/12),-HX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HZ$465=1,0,-HY467*'Funding Plan'!$L$87/12),-HY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IA$465=1,0,-HZ467*'Funding Plan'!$L$87/12),-HZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IB$465=1,0,-IA467*'Funding Plan'!$L$87/12),-IA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IC$465=1,0,-IB467*'Funding Plan'!$L$87/12),-IB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ID$465=1,0,-IC467*'Funding Plan'!$L$87/12),-IC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IE$465=1,0,-ID467*'Funding Plan'!$L$87/12),-ID467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IF$465=1,0,-IE467*'Funding Plan'!$L$87/12),-IE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IG$465=1,0,-IF467*'Funding Plan'!$L$87/12),-IF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IH$465=1,0,-IG467*'Funding Plan'!$L$87/12),-IG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(II$465=1,0,-IH467*'Funding Plan'!$L$87/12),-IH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IJ$465=1,0,-II467*'Funding Plan'!$L$87/12),-II467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IK$465=1,0,-IJ467*'Funding Plan'!$L$87/12),-IJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IL$465=1,0,-IK467*'Funding Plan'!$L$87/12),-IK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IM$465=1,0,-IL467*'Funding Plan'!$L$87/12),-IL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IN$465=1,0,-IM467*'Funding Plan'!$L$87/12),-IM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IO$465=1,0,-IN467*'Funding Plan'!$L$87/12),-IN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IP$465=1,0,-IO467*'Funding Plan'!$L$87/12),-IO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IQ$465=1,0,-IP467*'Funding Plan'!$L$87/12),-IP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IR$465=1,0,-IQ467*'Funding Plan'!$L$87/12),-IQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IS$465=1,0,-IR467*'Funding Plan'!$L$87/12),-IR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IT$465=1,0,-IS467*'Funding Plan'!$L$87/12),-IS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IU$465=1,0,-IT467*'Funding Plan'!$L$87/12),-IT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IV$465=1,0,-IU467*'Funding Plan'!$L$87/12),-IU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IW$465=1,0,-IV467*'Funding Plan'!$L$87/12),-IV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IX$465=1,0,-IW467*'Funding Plan'!$L$87/12),-IW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IY$465=1,0,-IX467*'Funding Plan'!$L$87/12),-IX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IZ$465=1,0,-IY467*'Funding Plan'!$L$87/12),-IY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JA$465=1,0,-IZ467*'Funding Plan'!$L$87/12),-IZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JB$465=1,0,-JA467*'Funding Plan'!$L$87/12),-JA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JC$465=1,0,-JB467*'Funding Plan'!$L$87/12),-JB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JD$465=1,0,-JC467*'Funding Plan'!$L$87/12),-JC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JE$465=1,0,-JD467*'Funding Plan'!$L$87/12),-JD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JF$465=1,0,-JE467*'Funding Plan'!$L$87/12),-JE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JG$465=1,0,-JF467*'Funding Plan'!$L$87/12),-JF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JH$465=1,0,-JG467*'Funding Plan'!$L$87/12),-JG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JI$465=1,0,-JH467*'Funding Plan'!$L$87/12),-JH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JJ$465=1,0,-JI467*'Funding Plan'!$L$87/12),-JI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JK$465=1,0,-JJ467*'Funding Plan'!$L$87/12),-JJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JL$465=1,0,-JK467*'Funding Plan'!$L$87/12),-JK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JM$465=1,0,-JL467*'Funding Plan'!$L$87/12),-JL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JN$465=1,0,-JM467*'Funding Plan'!$L$87/12),-JM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JO$465=1,0,-JN467*'Funding Plan'!$L$87/12),-JN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JP$465=1,0,-JO467*'Funding Plan'!$L$87/12),-JO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JQ$465=1,0,-JP467*'Funding Plan'!$L$87/12),-JP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JR$465=1,0,-JQ467*'Funding Plan'!$L$87/12),-JQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JS$465=1,0,-JR467*'Funding Plan'!$L$87/12),-JR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JT$465=1,0,-JS467*'Funding Plan'!$L$87/12),-JS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JU$465=1,0,-JT467*'Funding Plan'!$L$87/12),-JT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JV$465=1,0,-JU467*'Funding Plan'!$L$87/12),-JU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JW$465=1,0,-JV467*'Funding Plan'!$L$87/12),-JV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JX$465=1,0,-JW467*'Funding Plan'!$L$87/12),-JW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JY$465=1,0,-JX467*'Funding Plan'!$L$87/12),-JX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JZ$465=1,0,-JY467*'Funding Plan'!$L$87/12),-JY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KA$465=1,0,-JZ467*'Funding Plan'!$L$87/12),-JZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KB$465=1,0,-KA467*'Funding Plan'!$L$87/12),-KA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KC$465=1,0,-KB467*'Funding Plan'!$L$87/12),-KB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KD$465=1,0,-KC467*'Funding Plan'!$L$87/12),-KC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KE$465=1,0,-KD467*'Funding Plan'!$L$87/12),-KD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KF$465=1,0,-KE467*'Funding Plan'!$L$87/12),-KE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KG$465=1,0,-KF467*'Funding Plan'!$L$87/12),-KF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KH$465=1,0,-KG467*'Funding Plan'!$L$87/12),-KG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KI$465=1,0,-KH467*'Funding Plan'!$L$87/12),-KH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KJ$465=1,0,-KI467*'Funding Plan'!$L$87/12),-KI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KK$465=1,0,-KJ467*'Funding Plan'!$L$87/12),-KJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KL$465=1,0,-KK467*'Funding Plan'!$L$87/12),-KK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KM$465=1,0,-KL467*'Funding Plan'!$L$87/12),-KL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KN$465=1,0,-KM467*'Funding Plan'!$L$87/12),-KM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KO$465=1,0,-KN467*'Funding Plan'!$L$87/12),-KN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KP$465=1,0,-KO467*'Funding Plan'!$L$87/12),-KO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KQ$465=1,0,-KP467*'Funding Plan'!$L$87/12),-KP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KR$465=1,0,-KQ467*'Funding Plan'!$L$87/12),-KQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KS$465=1,0,-KR467*'Funding Plan'!$L$87/12),-KR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KT$465=1,0,-KS467*'Funding Plan'!$L$87/12),-KS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KU$465=1,0,-KT467*'Funding Plan'!$L$87/12),-KT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KV$465=1,0,-KU467*'Funding Plan'!$L$87/12),-KU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KW$465=1,0,-KV467*'Funding Plan'!$L$87/12),-KV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KX$465=1,0,-KW467*'Funding Plan'!$L$87/12),-KW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KY$465=1,0,-KX467*'Funding Plan'!$L$87/12),-KX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KZ$465=1,0,-KY467*'Funding Plan'!$L$87/12),-KY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LA$465=1,0,-KZ467*'Funding Plan'!$L$87/12),-KZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LB$465=1,0,-LA467*'Funding Plan'!$L$87/12),-LA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LC$465=1,0,-LB467*'Funding Plan'!$L$87/12),-LB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LD$465=1,0,-LC467*'Funding Plan'!$L$87/12),-LC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LE$465=1,0,-LD467*'Funding Plan'!$L$87/12),-LD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LF$465=1,0,-LE467*'Funding Plan'!$L$87/12),-LE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LG$465=1,0,-LF467*'Funding Plan'!$L$87/12),-LF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LH$465=1,0,-LG467*'Funding Plan'!$L$87/12),-LG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LI$465=1,0,-LH467*'Funding Plan'!$L$87/12),-LH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LJ$465=1,0,-LI467*'Funding Plan'!$L$87/12),-LI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LK$465=1,0,-LJ467*'Funding Plan'!$L$87/12),-LJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LL$465=1,0,-LK467*'Funding Plan'!$L$87/12),-LK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LM$465=1,0,-LL467*'Funding Plan'!$L$87/12),-LL467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LN$465=1,0,-LM467*'Funding Plan'!$L$87/12),-LM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LO$465=1,0,-LN467*'Funding Plan'!$L$87/12),-LN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LP$465=1,0,-LO467*'Funding Plan'!$L$87/12),-LO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LQ$465=1,0,-LP467*'Funding Plan'!$L$87/12),-LP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LR$465=1,0,-LQ467*'Funding Plan'!$L$87/12),-LQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LS$465=1,0,-LR467*'Funding Plan'!$L$87/12),-LR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LT$465=1,0,-LS467*'Funding Plan'!$L$87/12),-LS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LU$465=1,0,-LT467*'Funding Plan'!$L$87/12),-LT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LV$465=1,0,-LU467*'Funding Plan'!$L$87/12),-LU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LW$465=1,0,-LV467*'Funding Plan'!$L$87/12),-LV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LX$465=1,0,-LW467*'Funding Plan'!$L$87/12),-LW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LY$465=1,0,-LX467*'Funding Plan'!$L$87/12),-LX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LZ$465=1,0,-LY467*'Funding Plan'!$L$87/12),-LY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MA$465=1,0,-LZ467*'Funding Plan'!$L$87/12),-LZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MB$465=1,0,-MA467*'Funding Plan'!$L$87/12),-MA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MC$465=1,0,-MB467*'Funding Plan'!$L$87/12),-MB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MD$465=1,0,-MC467*'Funding Plan'!$L$87/12),-MC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ME$465=1,0,-MD467*'Funding Plan'!$L$87/12),-MD467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MF$465=1,0,-ME467*'Funding Plan'!$L$87/12),-ME467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MG$465=1,0,-MF467*'Funding Plan'!$L$87/12),-MF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MH$465=1,0,-MG467*'Funding Plan'!$L$87/12),-MG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MI$465=1,0,-MH467*'Funding Plan'!$L$87/12),-MH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MJ$465=1,0,-MI467*'Funding Plan'!$L$87/12),-MI467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MK$465=1,0,-MJ467*'Funding Plan'!$L$87/12),-MJ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ML$465=1,0,-MK467*'Funding Plan'!$L$87/12),-MK467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MM$465=1,0,-ML467*'Funding Plan'!$L$87/12),-ML467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MN$465=1,0,-MM467*'Funding Plan'!$L$87/12),-MM467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MO$465=1,0,-MN467*'Funding Plan'!$L$87/12),-MN467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MP$465=1,0,-MO467*'Funding Plan'!$L$87/12),-MO467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MQ$465=1,0,-MP467*'Funding Plan'!$L$87/12),-MP467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MR$465=1,0,-MQ467*'Funding Plan'!$L$87/12),-MQ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MS$465=1,0,-MR467*'Funding Plan'!$L$87/12),-MR467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MT$465=1,0,-MS467*'Funding Plan'!$L$87/12),-MS467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MU$465=1,0,-MT467*'Funding Plan'!$L$87/12),-MT467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MV$465=1,0,-MU467*'Funding Plan'!$L$87/12),-MU467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MW$465=1,0,-MV467*'Funding Plan'!$L$87/12),-MV467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MX$465=1,0,-MW467*'Funding Plan'!$L$87/12),-MW467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MY$465=1,0,-MX467*'Funding Plan'!$L$87/12),-MX467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MZ$465=1,0,-MY467*'Funding Plan'!$L$87/12),-MY467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NA$465=1,0,-MZ467*'Funding Plan'!$L$87/12),-MZ467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NB$465=1,0,-NA467*'Funding Plan'!$L$87/12),-NA467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NC$465=1,0,-NB467*'Funding Plan'!$L$87/12),-NB467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ND$465=1,0,-NC467*'Funding Plan'!$L$87/12),-NC467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NE$465=1,0,-ND467*'Funding Plan'!$L$87/12),-ND467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NF$465=1,0,-NE467*'Funding Plan'!$L$87/12),-NE467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NG$465=1,0,-NF467*'Funding Plan'!$L$87/12),-NF467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NH$465=1,0,-NG467*'Funding Plan'!$L$87/12),-NG467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NI$465=1,0,-NH467*'Funding Plan'!$L$87/12),-NH467*'Funding Plan'!$L$87/12)","v":0},{"$f":"IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NJ$465=1,0,-NI467*'Funding Plan'!$L$87/12),-NI467*'Funding Plan'!$L$87/12)","v":0}]
["Total P&I payment",null,{"$f":"+C468+C470","v":0},{"$f":"+D468+D470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP468+BP470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB468+EB470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN468+GN470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ468+IZ470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL468+LL470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["principal payment",null,{"$f":"-IF(AND(B465=1,C465=0),C467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(C$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-C$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(C$465=1,'Funding Plan'!$L$84,0),IF(C$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(C465=1,D465=0),D467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(D$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-D$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(D$465=1,'Funding Plan'!$L$84,0),IF(D$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(D465=1,E465=0),E467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(E$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-E$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(E$465=1,'Funding Plan'!$L$84,0),IF(E$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(E465=1,F465=0),F467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(F$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-F$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(F$465=1,'Funding Plan'!$L$84,0),IF(F$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(F465=1,G465=0),G467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(G$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-G$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(G$465=1,'Funding Plan'!$L$84,0),IF(G$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(G465=1,H465=0),H467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(H$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-H$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(H$465=1,'Funding Plan'!$L$84,0),IF(H$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(H465=1,I465=0),I467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(I$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-I$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(I$465=1,'Funding Plan'!$L$84,0),IF(I$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(I465=1,J465=0),J467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(J$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-J$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(J$465=1,'Funding Plan'!$L$84,0),IF(J$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(J465=1,K465=0),K467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(K$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-K$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(K$465=1,'Funding Plan'!$L$84,0),IF(K$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(K465=1,L465=0),L467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(L$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-L$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(L$465=1,'Funding Plan'!$L$84,0),IF(L$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(L465=1,M465=0),M467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(M$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-M$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(M$465=1,'Funding Plan'!$L$84,0),IF(M$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(M465=1,N465=0),N467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(N$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-N$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(N$465=1,'Funding Plan'!$L$84,0),IF(N$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(N465=1,O465=0),O467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(O$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-O$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(O$465=1,'Funding Plan'!$L$84,0),IF(O$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(O465=1,P465=0),P467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(P$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-P$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(P$465=1,'Funding Plan'!$L$84,0),IF(P$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(P465=1,Q465=0),Q467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(Q$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-Q$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Q$465=1,'Funding Plan'!$L$84,0),IF(Q$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(Q465=1,R465=0),R467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(R$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-R$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(R$465=1,'Funding Plan'!$L$84,0),IF(R$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(R465=1,S465=0),S467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(S$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-S$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(S$465=1,'Funding Plan'!$L$84,0),IF(S$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(S465=1,T465=0),T467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(T$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-T$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(T$465=1,'Funding Plan'!$L$84,0),IF(T$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(T465=1,U465=0),U467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(U$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-U$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(U$465=1,'Funding Plan'!$L$84,0),IF(U$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(U465=1,V465=0),V467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(V$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-V$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(V$465=1,'Funding Plan'!$L$84,0),IF(V$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(V465=1,W465=0),W467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(W$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-W$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(W$465=1,'Funding Plan'!$L$84,0),IF(W$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(W465=1,X465=0),X467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(X$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-X$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(X$465=1,'Funding Plan'!$L$84,0),IF(X$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(X465=1,Y465=0),Y467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(Y$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-Y$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Y$465=1,'Funding Plan'!$L$84,0),IF(Y$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(Y465=1,Z465=0),Z467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(Z$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-Z$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(Z$465=1,'Funding Plan'!$L$84,0),IF(Z$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(Z465=1,AA465=0),AA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AA$465=1,'Funding Plan'!$L$84,0),IF(AA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AA465=1,AB465=0),AB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AB$465=1,'Funding Plan'!$L$84,0),IF(AB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AB465=1,AC465=0),AC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AC$465=1,'Funding Plan'!$L$84,0),IF(AC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AC465=1,AD465=0),AD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AD$465=1,'Funding Plan'!$L$84,0),IF(AD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AD465=1,AE465=0),AE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AE$465=1,'Funding Plan'!$L$84,0),IF(AE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AE465=1,AF465=0),AF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AF$465=1,'Funding Plan'!$L$84,0),IF(AF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AF465=1,AG465=0),AG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AG$465=1,'Funding Plan'!$L$84,0),IF(AG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AG465=1,AH465=0),AH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AH$465=1,'Funding Plan'!$L$84,0),IF(AH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AH465=1,AI465=0),AI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AI$465=1,'Funding Plan'!$L$84,0),IF(AI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AI465=1,AJ465=0),AJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AJ$465=1,'Funding Plan'!$L$84,0),IF(AJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AJ465=1,AK465=0),AK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AK$465=1,'Funding Plan'!$L$84,0),IF(AK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AK465=1,AL465=0),AL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AL$465=1,'Funding Plan'!$L$84,0),IF(AL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AL465=1,AM465=0),AM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AM$465=1,'Funding Plan'!$L$84,0),IF(AM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AM465=1,AN465=0),AN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AN$465=1,'Funding Plan'!$L$84,0),IF(AN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AN465=1,AO465=0),AO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AO$465=1,'Funding Plan'!$L$84,0),IF(AO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AO465=1,AP465=0),AP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AP$465=1,'Funding Plan'!$L$84,0),IF(AP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AP465=1,AQ465=0),AQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AQ$465=1,'Funding Plan'!$L$84,0),IF(AQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AQ465=1,AR465=0),AR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AR$465=1,'Funding Plan'!$L$84,0),IF(AR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AR465=1,AS465=0),AS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AS$465=1,'Funding Plan'!$L$84,0),IF(AS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AS465=1,AT465=0),AT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AT$465=1,'Funding Plan'!$L$84,0),IF(AT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AT465=1,AU465=0),AU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AU$465=1,'Funding Plan'!$L$84,0),IF(AU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AU465=1,AV465=0),AV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AV$465=1,'Funding Plan'!$L$84,0),IF(AV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AV465=1,AW465=0),AW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AW$465=1,'Funding Plan'!$L$84,0),IF(AW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AW465=1,AX465=0),AX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AX$465=1,'Funding Plan'!$L$84,0),IF(AX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AX465=1,AY465=0),AY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AY$465=1,'Funding Plan'!$L$84,0),IF(AY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AY465=1,AZ465=0),AZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(AZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-AZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(AZ$465=1,'Funding Plan'!$L$84,0),IF(AZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(AZ465=1,BA465=0),BA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BA$465=1,'Funding Plan'!$L$84,0),IF(BA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BA465=1,BB465=0),BB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BB$465=1,'Funding Plan'!$L$84,0),IF(BB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BB465=1,BC465=0),BC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BC$465=1,'Funding Plan'!$L$84,0),IF(BC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BC465=1,BD465=0),BD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BD$465=1,'Funding Plan'!$L$84,0),IF(BD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BD465=1,BE465=0),BE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BE$465=1,'Funding Plan'!$L$84,0),IF(BE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BE465=1,BF465=0),BF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BF$465=1,'Funding Plan'!$L$84,0),IF(BF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BF465=1,BG465=0),BG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BG$465=1,'Funding Plan'!$L$84,0),IF(BG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BG465=1,BH465=0),BH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BH$465=1,'Funding Plan'!$L$84,0),IF(BH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BH465=1,BI465=0),BI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BI$465=1,'Funding Plan'!$L$84,0),IF(BI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BI465=1,BJ465=0),BJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BJ$465=1,'Funding Plan'!$L$84,0),IF(BJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BJ465=1,BK465=0),BK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BK$465=1,'Funding Plan'!$L$84,0),IF(BK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BK465=1,BL465=0),BL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BL$465=1,'Funding Plan'!$L$84,0),IF(BL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BL465=1,BM465=0),BM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BM$465=1,'Funding Plan'!$L$84,0),IF(BM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BM465=1,BN465=0),BN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BN$465=1,'Funding Plan'!$L$84,0),IF(BN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BN465=1,BO465=0),BO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BO$465=1,'Funding Plan'!$L$84,0),IF(BO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BO465=1,BP465=0),BP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BP$465=1,'Funding Plan'!$L$84,0),IF(BP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BP465=1,BQ465=0),BQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BQ$465=1,'Funding Plan'!$L$84,0),IF(BQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BQ465=1,BR465=0),BR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BR$465=1,'Funding Plan'!$L$84,0),IF(BR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BR465=1,BS465=0),BS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BS$465=1,'Funding Plan'!$L$84,0),IF(BS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BS465=1,BT465=0),BT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BT$465=1,'Funding Plan'!$L$84,0),IF(BT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BT465=1,BU465=0),BU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BU$465=1,'Funding Plan'!$L$84,0),IF(BU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BU465=1,BV465=0),BV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BV$465=1,'Funding Plan'!$L$84,0),IF(BV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BV465=1,BW465=0),BW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BW$465=1,'Funding Plan'!$L$84,0),IF(BW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BW465=1,BX465=0),BX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BX$465=1,'Funding Plan'!$L$84,0),IF(BX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BX465=1,BY465=0),BY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BY$465=1,'Funding Plan'!$L$84,0),IF(BY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BY465=1,BZ465=0),BZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(BZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-BZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(BZ$465=1,'Funding Plan'!$L$84,0),IF(BZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(BZ465=1,CA465=0),CA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CA$465=1,'Funding Plan'!$L$84,0),IF(CA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CA465=1,CB465=0),CB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CB$465=1,'Funding Plan'!$L$84,0),IF(CB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CB465=1,CC465=0),CC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CC$465=1,'Funding Plan'!$L$84,0),IF(CC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CC465=1,CD465=0),CD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CD$465=1,'Funding Plan'!$L$84,0),IF(CD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CD465=1,CE465=0),CE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CE$465=1,'Funding Plan'!$L$84,0),IF(CE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CE465=1,CF465=0),CF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CF$465=1,'Funding Plan'!$L$84,0),IF(CF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CF465=1,CG465=0),CG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CG$465=1,'Funding Plan'!$L$84,0),IF(CG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CG465=1,CH465=0),CH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CH$465=1,'Funding Plan'!$L$84,0),IF(CH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CH465=1,CI465=0),CI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CI$465=1,'Funding Plan'!$L$84,0),IF(CI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CI465=1,CJ465=0),CJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CJ$465=1,'Funding Plan'!$L$84,0),IF(CJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CJ465=1,CK465=0),CK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CK$465=1,'Funding Plan'!$L$84,0),IF(CK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CK465=1,CL465=0),CL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CL$465=1,'Funding Plan'!$L$84,0),IF(CL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CL465=1,CM465=0),CM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CM$465=1,'Funding Plan'!$L$84,0),IF(CM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CM465=1,CN465=0),CN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CN$465=1,'Funding Plan'!$L$84,0),IF(CN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CN465=1,CO465=0),CO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CO$465=1,'Funding Plan'!$L$84,0),IF(CO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CO465=1,CP465=0),CP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CP$465=1,'Funding Plan'!$L$84,0),IF(CP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CP465=1,CQ465=0),CQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CQ$465=1,'Funding Plan'!$L$84,0),IF(CQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CQ465=1,CR465=0),CR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CR$465=1,'Funding Plan'!$L$84,0),IF(CR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CR465=1,CS465=0),CS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CS$465=1,'Funding Plan'!$L$84,0),IF(CS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CS465=1,CT465=0),CT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CT$465=1,'Funding Plan'!$L$84,0),IF(CT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CT465=1,CU465=0),CU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CU$465=1,'Funding Plan'!$L$84,0),IF(CU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CU465=1,CV465=0),CV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CV$465=1,'Funding Plan'!$L$84,0),IF(CV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CV465=1,CW465=0),CW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CW$465=1,'Funding Plan'!$L$84,0),IF(CW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CW465=1,CX465=0),CX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CX$465=1,'Funding Plan'!$L$84,0),IF(CX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CX465=1,CY465=0),CY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CY$465=1,'Funding Plan'!$L$84,0),IF(CY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CY465=1,CZ465=0),CZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(CZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-CZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(CZ$465=1,'Funding Plan'!$L$84,0),IF(CZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(CZ465=1,DA465=0),DA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DA$465=1,'Funding Plan'!$L$84,0),IF(DA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DA465=1,DB465=0),DB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DB$465=1,'Funding Plan'!$L$84,0),IF(DB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DB465=1,DC465=0),DC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DC$465=1,'Funding Plan'!$L$84,0),IF(DC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DC465=1,DD465=0),DD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DD$465=1,'Funding Plan'!$L$84,0),IF(DD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DD465=1,DE465=0),DE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DE$465=1,'Funding Plan'!$L$84,0),IF(DE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DE465=1,DF465=0),DF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DF$465=1,'Funding Plan'!$L$84,0),IF(DF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DF465=1,DG465=0),DG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DG$465=1,'Funding Plan'!$L$84,0),IF(DG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DG465=1,DH465=0),DH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DH$465=1,'Funding Plan'!$L$84,0),IF(DH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DH465=1,DI465=0),DI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DI$465=1,'Funding Plan'!$L$84,0),IF(DI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DI465=1,DJ465=0),DJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DJ$465=1,'Funding Plan'!$L$84,0),IF(DJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DJ465=1,DK465=0),DK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DK$465=1,'Funding Plan'!$L$84,0),IF(DK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DK465=1,DL465=0),DL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DL$465=1,'Funding Plan'!$L$84,0),IF(DL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DL465=1,DM465=0),DM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DM$465=1,'Funding Plan'!$L$84,0),IF(DM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DM465=1,DN465=0),DN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DN$465=1,'Funding Plan'!$L$84,0),IF(DN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DN465=1,DO465=0),DO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DO$465=1,'Funding Plan'!$L$84,0),IF(DO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DO465=1,DP465=0),DP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DP$465=1,'Funding Plan'!$L$84,0),IF(DP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DP465=1,DQ465=0),DQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DQ$465=1,'Funding Plan'!$L$84,0),IF(DQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DQ465=1,DR465=0),DR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DR$465=1,'Funding Plan'!$L$84,0),IF(DR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DR465=1,DS465=0),DS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DS$465=1,'Funding Plan'!$L$84,0),IF(DS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DS465=1,DT465=0),DT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DT$465=1,'Funding Plan'!$L$84,0),IF(DT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DT465=1,DU465=0),DU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DU$465=1,'Funding Plan'!$L$84,0),IF(DU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DU465=1,DV465=0),DV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DV$465=1,'Funding Plan'!$L$84,0),IF(DV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DV465=1,DW465=0),DW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DW$465=1,'Funding Plan'!$L$84,0),IF(DW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DW465=1,DX465=0),DX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DX$465=1,'Funding Plan'!$L$84,0),IF(DX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DX465=1,DY465=0),DY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DY$465=1,'Funding Plan'!$L$84,0),IF(DY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DY465=1,DZ465=0),DZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(DZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-DZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(DZ$465=1,'Funding Plan'!$L$84,0),IF(DZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(DZ465=1,EA465=0),EA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EA$465=1,'Funding Plan'!$L$84,0),IF(EA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EA465=1,EB465=0),EB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EB$465=1,'Funding Plan'!$L$84,0),IF(EB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EB465=1,EC465=0),EC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EC$465=1,'Funding Plan'!$L$84,0),IF(EC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EC465=1,ED465=0),ED467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ED$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ED$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ED$465=1,'Funding Plan'!$L$84,0),IF(ED$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ED465=1,EE465=0),EE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EE$465=1,'Funding Plan'!$L$84,0),IF(EE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EE465=1,EF465=0),EF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EF$465=1,'Funding Plan'!$L$84,0),IF(EF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EF465=1,EG465=0),EG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EG$465=1,'Funding Plan'!$L$84,0),IF(EG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EG465=1,EH465=0),EH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EH$465=1,'Funding Plan'!$L$84,0),IF(EH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EH465=1,EI465=0),EI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EI$465=1,'Funding Plan'!$L$84,0),IF(EI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EI465=1,EJ465=0),EJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EJ$465=1,'Funding Plan'!$L$84,0),IF(EJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EJ465=1,EK465=0),EK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EK$465=1,'Funding Plan'!$L$84,0),IF(EK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EK465=1,EL465=0),EL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EL$465=1,'Funding Plan'!$L$84,0),IF(EL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EL465=1,EM465=0),EM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EM$465=1,'Funding Plan'!$L$84,0),IF(EM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EM465=1,EN465=0),EN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EN$465=1,'Funding Plan'!$L$84,0),IF(EN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EN465=1,EO465=0),EO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EO$465=1,'Funding Plan'!$L$84,0),IF(EO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EO465=1,EP465=0),EP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EP$465=1,'Funding Plan'!$L$84,0),IF(EP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EP465=1,EQ465=0),EQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EQ$465=1,'Funding Plan'!$L$84,0),IF(EQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EQ465=1,ER465=0),ER467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ER$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ER$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ER$465=1,'Funding Plan'!$L$84,0),IF(ER$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ER465=1,ES465=0),ES467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ES$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ES$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ES$465=1,'Funding Plan'!$L$84,0),IF(ES$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ES465=1,ET465=0),ET467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ET$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ET$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ET$465=1,'Funding Plan'!$L$84,0),IF(ET$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ET465=1,EU465=0),EU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EU$465=1,'Funding Plan'!$L$84,0),IF(EU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EU465=1,EV465=0),EV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EV$465=1,'Funding Plan'!$L$84,0),IF(EV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EV465=1,EW465=0),EW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EW$465=1,'Funding Plan'!$L$84,0),IF(EW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EW465=1,EX465=0),EX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EX$465=1,'Funding Plan'!$L$84,0),IF(EX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EX465=1,EY465=0),EY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EY$465=1,'Funding Plan'!$L$84,0),IF(EY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EY465=1,EZ465=0),EZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(EZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-EZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(EZ$465=1,'Funding Plan'!$L$84,0),IF(EZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(EZ465=1,FA465=0),FA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FA$465=1,'Funding Plan'!$L$84,0),IF(FA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FA465=1,FB465=0),FB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FB$465=1,'Funding Plan'!$L$84,0),IF(FB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FB465=1,FC465=0),FC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FC$465=1,'Funding Plan'!$L$84,0),IF(FC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FC465=1,FD465=0),FD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FD$465=1,'Funding Plan'!$L$84,0),IF(FD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FD465=1,FE465=0),FE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FE$465=1,'Funding Plan'!$L$84,0),IF(FE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FE465=1,FF465=0),FF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FF$465=1,'Funding Plan'!$L$84,0),IF(FF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FF465=1,FG465=0),FG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FG$465=1,'Funding Plan'!$L$84,0),IF(FG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FG465=1,FH465=0),FH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FH$465=1,'Funding Plan'!$L$84,0),IF(FH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FH465=1,FI465=0),FI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FI$465=1,'Funding Plan'!$L$84,0),IF(FI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FI465=1,FJ465=0),FJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FJ$465=1,'Funding Plan'!$L$84,0),IF(FJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FJ465=1,FK465=0),FK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FK$465=1,'Funding Plan'!$L$84,0),IF(FK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FK465=1,FL465=0),FL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FL$465=1,'Funding Plan'!$L$84,0),IF(FL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FL465=1,FM465=0),FM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FM$465=1,'Funding Plan'!$L$84,0),IF(FM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FM465=1,FN465=0),FN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FN$465=1,'Funding Plan'!$L$84,0),IF(FN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FN465=1,FO465=0),FO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FO$465=1,'Funding Plan'!$L$84,0),IF(FO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FO465=1,FP465=0),FP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FP$465=1,'Funding Plan'!$L$84,0),IF(FP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FP465=1,FQ465=0),FQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FQ$465=1,'Funding Plan'!$L$84,0),IF(FQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FQ465=1,FR465=0),FR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FR$465=1,'Funding Plan'!$L$84,0),IF(FR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FR465=1,FS465=0),FS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FS$465=1,'Funding Plan'!$L$84,0),IF(FS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FS465=1,FT465=0),FT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FT$465=1,'Funding Plan'!$L$84,0),IF(FT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FT465=1,FU465=0),FU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FU$465=1,'Funding Plan'!$L$84,0),IF(FU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FU465=1,FV465=0),FV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FV$465=1,'Funding Plan'!$L$84,0),IF(FV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FV465=1,FW465=0),FW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FW$465=1,'Funding Plan'!$L$84,0),IF(FW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FW465=1,FX465=0),FX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FX$465=1,'Funding Plan'!$L$84,0),IF(FX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FX465=1,FY465=0),FY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FY$465=1,'Funding Plan'!$L$84,0),IF(FY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FY465=1,FZ465=0),FZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(FZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-FZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(FZ$465=1,'Funding Plan'!$L$84,0),IF(FZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(FZ465=1,GA465=0),GA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GA$465=1,'Funding Plan'!$L$84,0),IF(GA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GA465=1,GB465=0),GB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GB$465=1,'Funding Plan'!$L$84,0),IF(GB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GB465=1,GC465=0),GC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GC$465=1,'Funding Plan'!$L$84,0),IF(GC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GC465=1,GD465=0),GD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GD$465=1,'Funding Plan'!$L$84,0),IF(GD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GD465=1,GE465=0),GE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GE$465=1,'Funding Plan'!$L$84,0),IF(GE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GE465=1,GF465=0),GF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GF$465=1,'Funding Plan'!$L$84,0),IF(GF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GF465=1,GG465=0),GG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GG$465=1,'Funding Plan'!$L$84,0),IF(GG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GG465=1,GH465=0),GH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GH$465=1,'Funding Plan'!$L$84,0),IF(GH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GH465=1,GI465=0),GI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GI$465=1,'Funding Plan'!$L$84,0),IF(GI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GI465=1,GJ465=0),GJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GJ$465=1,'Funding Plan'!$L$84,0),IF(GJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GJ465=1,GK465=0),GK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GK$465=1,'Funding Plan'!$L$84,0),IF(GK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GK465=1,GL465=0),GL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GL$465=1,'Funding Plan'!$L$84,0),IF(GL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GL465=1,GM465=0),GM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GM$465=1,'Funding Plan'!$L$84,0),IF(GM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GM465=1,GN465=0),GN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GN$465=1,'Funding Plan'!$L$84,0),IF(GN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GN465=1,GO465=0),GO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GO$465=1,'Funding Plan'!$L$84,0),IF(GO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GO465=1,GP465=0),GP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GP$465=1,'Funding Plan'!$L$84,0),IF(GP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GP465=1,GQ465=0),GQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GQ$465=1,'Funding Plan'!$L$84,0),IF(GQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GQ465=1,GR465=0),GR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GR$465=1,'Funding Plan'!$L$84,0),IF(GR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GR465=1,GS465=0),GS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GS$465=1,'Funding Plan'!$L$84,0),IF(GS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GS465=1,GT465=0),GT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GT$465=1,'Funding Plan'!$L$84,0),IF(GT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GT465=1,GU465=0),GU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GU$465=1,'Funding Plan'!$L$84,0),IF(GU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GU465=1,GV465=0),GV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GV$465=1,'Funding Plan'!$L$84,0),IF(GV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GV465=1,GW465=0),GW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GW$465=1,'Funding Plan'!$L$84,0),IF(GW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GW465=1,GX465=0),GX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GX$465=1,'Funding Plan'!$L$84,0),IF(GX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GX465=1,GY465=0),GY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GY$465=1,'Funding Plan'!$L$84,0),IF(GY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GY465=1,GZ465=0),GZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(GZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-GZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(GZ$465=1,'Funding Plan'!$L$84,0),IF(GZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(GZ465=1,HA465=0),HA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HA$465=1,'Funding Plan'!$L$84,0),IF(HA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HA465=1,HB465=0),HB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HB$465=1,'Funding Plan'!$L$84,0),IF(HB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HB465=1,HC465=0),HC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HC$465=1,'Funding Plan'!$L$84,0),IF(HC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HC465=1,HD465=0),HD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HD$465=1,'Funding Plan'!$L$84,0),IF(HD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HD465=1,HE465=0),HE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HE$465=1,'Funding Plan'!$L$84,0),IF(HE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HE465=1,HF465=0),HF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HF$465=1,'Funding Plan'!$L$84,0),IF(HF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HF465=1,HG465=0),HG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HG$465=1,'Funding Plan'!$L$84,0),IF(HG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HG465=1,HH465=0),HH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HH$465=1,'Funding Plan'!$L$84,0),IF(HH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HH465=1,HI465=0),HI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HI$465=1,'Funding Plan'!$L$84,0),IF(HI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HI465=1,HJ465=0),HJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HJ$465=1,'Funding Plan'!$L$84,0),IF(HJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HJ465=1,HK465=0),HK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HK$465=1,'Funding Plan'!$L$84,0),IF(HK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HK465=1,HL465=0),HL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HL$465=1,'Funding Plan'!$L$84,0),IF(HL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HL465=1,HM465=0),HM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HM$465=1,'Funding Plan'!$L$84,0),IF(HM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HM465=1,HN465=0),HN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HN$465=1,'Funding Plan'!$L$84,0),IF(HN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HN465=1,HO465=0),HO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HO$465=1,'Funding Plan'!$L$84,0),IF(HO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HO465=1,HP465=0),HP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HP$465=1,'Funding Plan'!$L$84,0),IF(HP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HP465=1,HQ465=0),HQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HQ$465=1,'Funding Plan'!$L$84,0),IF(HQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HQ465=1,HR465=0),HR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HR$465=1,'Funding Plan'!$L$84,0),IF(HR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HR465=1,HS465=0),HS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HS$465=1,'Funding Plan'!$L$84,0),IF(HS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HS465=1,HT465=0),HT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HT$465=1,'Funding Plan'!$L$84,0),IF(HT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HT465=1,HU465=0),HU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HU$465=1,'Funding Plan'!$L$84,0),IF(HU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HU465=1,HV465=0),HV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HV$465=1,'Funding Plan'!$L$84,0),IF(HV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HV465=1,HW465=0),HW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HW$465=1,'Funding Plan'!$L$84,0),IF(HW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HW465=1,HX465=0),HX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HX$465=1,'Funding Plan'!$L$84,0),IF(HX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HX465=1,HY465=0),HY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HY$465=1,'Funding Plan'!$L$84,0),IF(HY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HY465=1,HZ465=0),HZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(HZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-HZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(HZ$465=1,'Funding Plan'!$L$84,0),IF(HZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(HZ465=1,IA465=0),IA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IA$465=1,'Funding Plan'!$L$84,0),IF(IA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IA465=1,IB465=0),IB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IB$465=1,'Funding Plan'!$L$84,0),IF(IB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IB465=1,IC465=0),IC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IC$465=1,'Funding Plan'!$L$84,0),IF(IC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IC465=1,ID465=0),ID467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ID$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ID$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ID$465=1,'Funding Plan'!$L$84,0),IF(ID$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ID465=1,IE465=0),IE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IE$465=1,'Funding Plan'!$L$84,0),IF(IE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IE465=1,IF465=0),IF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IF$465=1,'Funding Plan'!$L$84,0),IF(IF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IF465=1,IG465=0),IG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IG$465=1,'Funding Plan'!$L$84,0),IF(IG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IG465=1,IH465=0),IH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IH$465=1,'Funding Plan'!$L$84,0),IF(IH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IH465=1,II465=0),II467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(II$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-II$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(II$465=1,'Funding Plan'!$L$84,0),IF(II$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(II465=1,IJ465=0),IJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IJ$465=1,'Funding Plan'!$L$84,0),IF(IJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IJ465=1,IK465=0),IK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IK$465=1,'Funding Plan'!$L$84,0),IF(IK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IK465=1,IL465=0),IL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IL$465=1,'Funding Plan'!$L$84,0),IF(IL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IL465=1,IM465=0),IM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IM$465=1,'Funding Plan'!$L$84,0),IF(IM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IM465=1,IN465=0),IN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IN$465=1,'Funding Plan'!$L$84,0),IF(IN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IN465=1,IO465=0),IO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IO$465=1,'Funding Plan'!$L$84,0),IF(IO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IO465=1,IP465=0),IP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IP$465=1,'Funding Plan'!$L$84,0),IF(IP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IP465=1,IQ465=0),IQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IQ$465=1,'Funding Plan'!$L$84,0),IF(IQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IQ465=1,IR465=0),IR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IR$465=1,'Funding Plan'!$L$84,0),IF(IR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IR465=1,IS465=0),IS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IS$465=1,'Funding Plan'!$L$84,0),IF(IS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IS465=1,IT465=0),IT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IT$465=1,'Funding Plan'!$L$84,0),IF(IT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IT465=1,IU465=0),IU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IU$465=1,'Funding Plan'!$L$84,0),IF(IU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IU465=1,IV465=0),IV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IV$465=1,'Funding Plan'!$L$84,0),IF(IV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IV465=1,IW465=0),IW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IW$465=1,'Funding Plan'!$L$84,0),IF(IW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IW465=1,IX465=0),IX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IX$465=1,'Funding Plan'!$L$84,0),IF(IX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IX465=1,IY465=0),IY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IY$465=1,'Funding Plan'!$L$84,0),IF(IY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IY465=1,IZ465=0),IZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(IZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-IZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(IZ$465=1,'Funding Plan'!$L$84,0),IF(IZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(IZ465=1,JA465=0),JA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JA$465=1,'Funding Plan'!$L$84,0),IF(JA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JA465=1,JB465=0),JB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JB$465=1,'Funding Plan'!$L$84,0),IF(JB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JB465=1,JC465=0),JC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JC$465=1,'Funding Plan'!$L$84,0),IF(JC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JC465=1,JD465=0),JD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JD$465=1,'Funding Plan'!$L$84,0),IF(JD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JD465=1,JE465=0),JE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JE$465=1,'Funding Plan'!$L$84,0),IF(JE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JE465=1,JF465=0),JF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JF$465=1,'Funding Plan'!$L$84,0),IF(JF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JF465=1,JG465=0),JG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JG$465=1,'Funding Plan'!$L$84,0),IF(JG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JG465=1,JH465=0),JH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JH$465=1,'Funding Plan'!$L$84,0),IF(JH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JH465=1,JI465=0),JI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JI$465=1,'Funding Plan'!$L$84,0),IF(JI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JI465=1,JJ465=0),JJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JJ$465=1,'Funding Plan'!$L$84,0),IF(JJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JJ465=1,JK465=0),JK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JK$465=1,'Funding Plan'!$L$84,0),IF(JK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JK465=1,JL465=0),JL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JL$465=1,'Funding Plan'!$L$84,0),IF(JL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JL465=1,JM465=0),JM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JM$465=1,'Funding Plan'!$L$84,0),IF(JM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JM465=1,JN465=0),JN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JN$465=1,'Funding Plan'!$L$84,0),IF(JN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JN465=1,JO465=0),JO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JO$465=1,'Funding Plan'!$L$84,0),IF(JO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JO465=1,JP465=0),JP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JP$465=1,'Funding Plan'!$L$84,0),IF(JP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JP465=1,JQ465=0),JQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JQ$465=1,'Funding Plan'!$L$84,0),IF(JQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JQ465=1,JR465=0),JR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JR$465=1,'Funding Plan'!$L$84,0),IF(JR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JR465=1,JS465=0),JS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JS$465=1,'Funding Plan'!$L$84,0),IF(JS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JS465=1,JT465=0),JT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JT$465=1,'Funding Plan'!$L$84,0),IF(JT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JT465=1,JU465=0),JU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JU$465=1,'Funding Plan'!$L$84,0),IF(JU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JU465=1,JV465=0),JV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JV$465=1,'Funding Plan'!$L$84,0),IF(JV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JV465=1,JW465=0),JW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JW$465=1,'Funding Plan'!$L$84,0),IF(JW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JW465=1,JX465=0),JX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JX$465=1,'Funding Plan'!$L$84,0),IF(JX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JX465=1,JY465=0),JY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JY$465=1,'Funding Plan'!$L$84,0),IF(JY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JY465=1,JZ465=0),JZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(JZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-JZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(JZ$465=1,'Funding Plan'!$L$84,0),IF(JZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(JZ465=1,KA465=0),KA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KA$465=1,'Funding Plan'!$L$84,0),IF(KA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KA465=1,KB465=0),KB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KB$465=1,'Funding Plan'!$L$84,0),IF(KB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KB465=1,KC465=0),KC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KC$465=1,'Funding Plan'!$L$84,0),IF(KC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KC465=1,KD465=0),KD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KD$465=1,'Funding Plan'!$L$84,0),IF(KD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KD465=1,KE465=0),KE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KE$465=1,'Funding Plan'!$L$84,0),IF(KE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KE465=1,KF465=0),KF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KF$465=1,'Funding Plan'!$L$84,0),IF(KF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KF465=1,KG465=0),KG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KG$465=1,'Funding Plan'!$L$84,0),IF(KG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KG465=1,KH465=0),KH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KH$465=1,'Funding Plan'!$L$84,0),IF(KH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KH465=1,KI465=0),KI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KI$465=1,'Funding Plan'!$L$84,0),IF(KI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KI465=1,KJ465=0),KJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KJ$465=1,'Funding Plan'!$L$84,0),IF(KJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KJ465=1,KK465=0),KK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KK$465=1,'Funding Plan'!$L$84,0),IF(KK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KK465=1,KL465=0),KL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KL$465=1,'Funding Plan'!$L$84,0),IF(KL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KL465=1,KM465=0),KM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KM$465=1,'Funding Plan'!$L$84,0),IF(KM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KM465=1,KN465=0),KN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KN$465=1,'Funding Plan'!$L$84,0),IF(KN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KN465=1,KO465=0),KO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KO$465=1,'Funding Plan'!$L$84,0),IF(KO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KO465=1,KP465=0),KP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KP$465=1,'Funding Plan'!$L$84,0),IF(KP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KP465=1,KQ465=0),KQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KQ$465=1,'Funding Plan'!$L$84,0),IF(KQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KQ465=1,KR465=0),KR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KR$465=1,'Funding Plan'!$L$84,0),IF(KR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KR465=1,KS465=0),KS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KS$465=1,'Funding Plan'!$L$84,0),IF(KS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KS465=1,KT465=0),KT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KT$465=1,'Funding Plan'!$L$84,0),IF(KT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KT465=1,KU465=0),KU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KU$465=1,'Funding Plan'!$L$84,0),IF(KU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KU465=1,KV465=0),KV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KV$465=1,'Funding Plan'!$L$84,0),IF(KV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KV465=1,KW465=0),KW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KW$465=1,'Funding Plan'!$L$84,0),IF(KW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KW465=1,KX465=0),KX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KX$465=1,'Funding Plan'!$L$84,0),IF(KX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KX465=1,KY465=0),KY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KY$465=1,'Funding Plan'!$L$84,0),IF(KY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KY465=1,KZ465=0),KZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(KZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-KZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(KZ$465=1,'Funding Plan'!$L$84,0),IF(KZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(KZ465=1,LA465=0),LA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LA$465=1,'Funding Plan'!$L$84,0),IF(LA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LA465=1,LB465=0),LB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LB$465=1,'Funding Plan'!$L$84,0),IF(LB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LB465=1,LC465=0),LC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LC$465=1,'Funding Plan'!$L$84,0),IF(LC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LC465=1,LD465=0),LD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LD$465=1,'Funding Plan'!$L$84,0),IF(LD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LD465=1,LE465=0),LE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LE$465=1,'Funding Plan'!$L$84,0),IF(LE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LE465=1,LF465=0),LF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LF$465=1,'Funding Plan'!$L$84,0),IF(LF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LF465=1,LG465=0),LG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LG$465=1,'Funding Plan'!$L$84,0),IF(LG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LG465=1,LH465=0),LH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LH$465=1,'Funding Plan'!$L$84,0),IF(LH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LH465=1,LI465=0),LI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LI$465=1,'Funding Plan'!$L$84,0),IF(LI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LI465=1,LJ465=0),LJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LJ$465=1,'Funding Plan'!$L$84,0),IF(LJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LJ465=1,LK465=0),LK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LK$465=1,'Funding Plan'!$L$84,0),IF(LK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LK465=1,LL465=0),LL467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LL$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LL$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LL$465=1,'Funding Plan'!$L$84,0),IF(LL$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LL465=1,LM465=0),LM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LM$465=1,'Funding Plan'!$L$84,0),IF(LM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LM465=1,LN465=0),LN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LN$465=1,'Funding Plan'!$L$84,0),IF(LN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LN465=1,LO465=0),LO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LO$465=1,'Funding Plan'!$L$84,0),IF(LO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LO465=1,LP465=0),LP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LP$465=1,'Funding Plan'!$L$84,0),IF(LP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LP465=1,LQ465=0),LQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LQ$465=1,'Funding Plan'!$L$84,0),IF(LQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LQ465=1,LR465=0),LR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LR$465=1,'Funding Plan'!$L$84,0),IF(LR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LR465=1,LS465=0),LS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LS$465=1,'Funding Plan'!$L$84,0),IF(LS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LS465=1,LT465=0),LT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LT$465=1,'Funding Plan'!$L$84,0),IF(LT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LT465=1,LU465=0),LU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LU$465=1,'Funding Plan'!$L$84,0),IF(LU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LU465=1,LV465=0),LV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LV$465=1,'Funding Plan'!$L$84,0),IF(LV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LV465=1,LW465=0),LW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LW$465=1,'Funding Plan'!$L$84,0),IF(LW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LW465=1,LX465=0),LX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LX$465=1,'Funding Plan'!$L$84,0),IF(LX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LX465=1,LY465=0),LY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LY$465=1,'Funding Plan'!$L$84,0),IF(LY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LY465=1,LZ465=0),LZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(LZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-LZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(LZ$465=1,'Funding Plan'!$L$84,0),IF(LZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(LZ465=1,MA465=0),MA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MA$465=1,'Funding Plan'!$L$84,0),IF(MA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MA465=1,MB465=0),MB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MB$465=1,'Funding Plan'!$L$84,0),IF(MB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MB465=1,MC465=0),MC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MC$465=1,'Funding Plan'!$L$84,0),IF(MC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MC465=1,MD465=0),MD467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MD$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MD$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MD$465=1,'Funding Plan'!$L$84,0),IF(MD$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MD465=1,ME465=0),ME467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ME$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ME$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ME$465=1,'Funding Plan'!$L$84,0),IF(ME$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ME465=1,MF465=0),MF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MF$465=1,'Funding Plan'!$L$84,0),IF(MF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MF465=1,MG465=0),MG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MG$465=1,'Funding Plan'!$L$84,0),IF(MG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MG465=1,MH465=0),MH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MH$465=1,'Funding Plan'!$L$84,0),IF(MH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MH465=1,MI465=0),MI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MI$465=1,'Funding Plan'!$L$84,0),IF(MI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MI465=1,MJ465=0),MJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MJ$465=1,'Funding Plan'!$L$84,0),IF(MJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MJ465=1,MK465=0),MK467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MK$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MK$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MK$465=1,'Funding Plan'!$L$84,0),IF(MK$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MK465=1,ML465=0),ML467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ML$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ML$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ML$465=1,'Funding Plan'!$L$84,0),IF(ML$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ML465=1,MM465=0),MM467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MM$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MM$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MM$465=1,'Funding Plan'!$L$84,0),IF(MM$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MM465=1,MN465=0),MN467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MN$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MN$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MN$465=1,'Funding Plan'!$L$84,0),IF(MN$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MN465=1,MO465=0),MO467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MO$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MO$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MO$465=1,'Funding Plan'!$L$84,0),IF(MO$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MO465=1,MP465=0),MP467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MP$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MP$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MP$465=1,'Funding Plan'!$L$84,0),IF(MP$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MP465=1,MQ465=0),MQ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MQ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MQ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MQ$465=1,'Funding Plan'!$L$84,0),IF(MQ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MQ465=1,MR465=0),MR467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MR$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MR$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MR$465=1,'Funding Plan'!$L$84,0),IF(MR$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MR465=1,MS465=0),MS467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MS$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MS$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MS$465=1,'Funding Plan'!$L$84,0),IF(MS$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MS465=1,MT465=0),MT467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MT$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MT$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MT$465=1,'Funding Plan'!$L$84,0),IF(MT$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MT465=1,MU465=0),MU467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MU$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MU$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MU$465=1,'Funding Plan'!$L$84,0),IF(MU$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MU465=1,MV465=0),MV467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MV$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MV$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MV$465=1,'Funding Plan'!$L$84,0),IF(MV$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MV465=1,MW465=0),MW467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MW$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MW$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MW$465=1,'Funding Plan'!$L$84,0),IF(MW$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MW465=1,MX465=0),MX467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MX$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MX$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MX$465=1,'Funding Plan'!$L$84,0),IF(MX$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MX465=1,MY465=0),MY467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MY$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MY$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MY$465=1,'Funding Plan'!$L$84,0),IF(MY$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MY465=1,MZ465=0),MZ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(MZ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-MZ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(MZ$465=1,'Funding Plan'!$L$84,0),IF(MZ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(MZ465=1,NA465=0),NA467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NA$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NA$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NA$465=1,'Funding Plan'!$L$84,0),IF(NA$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NA465=1,NB465=0),NB467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NB$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NB$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NB$465=1,'Funding Plan'!$L$84,0),IF(NB$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NB465=1,NC465=0),NC467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NC$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NC$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NC$465=1,'Funding Plan'!$L$84,0),IF(NC$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NC465=1,ND465=0),ND467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(ND$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-ND$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(ND$465=1,'Funding Plan'!$L$84,0),IF(ND$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(ND465=1,NE465=0),NE467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NE$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NE$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NE$465=1,'Funding Plan'!$L$84,0),IF(NE$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NE465=1,NF465=0),NF467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NF$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NF$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NF$465=1,'Funding Plan'!$L$84,0),IF(NF$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NF465=1,NG465=0),NG467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NG$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NG$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NG$465=1,'Funding Plan'!$L$84,0),IF(NG$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NG465=1,NH465=0),NH467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NH$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NH$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NH$465=1,'Funding Plan'!$L$84,0),IF(NH$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NH465=1,NI465=0),NI467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NI$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NI$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NI$465=1,'Funding Plan'!$L$84,0),IF(NI$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0},{"$f":"-IF(AND(NI465=1,NJ465=0),NJ467,IF('Funding Plan'!$L$22=\"Equal Payment\",IF(NJ$465>0,-PPMT('Funding Plan'!$L$87/12,'Funding Plan'!$L$29-NJ$465+1,'Funding Plan'!$L$29,'Funding Plan'!$L$84),0),IF('Funding Plan'!$L$22=\"Municipal Bond\",IF(NJ$465=1,'Funding Plan'!$L$84,0),IF(NJ$465>0,IF('Funding Plan'!$L$29>0,'Funding Plan'!$L$84/'Funding Plan'!$L$29,-1),0))))","v":0}]
["Ending Balance",0,{"$f":"+C467+C470","v":0},{"$f":"+D467+D470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP467+BP470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EB467+EB470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+GN467+GN470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IZ467+IZ470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+LL467+LL470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loan Fee",0,{"$f":"IF(C463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(D463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(E463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(F463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(G463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(H463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(I463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(J463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(K463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(L463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(M463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(N463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(O463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(P463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(Q463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(R463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(S463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(T463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(U463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(V463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(W463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(X463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(Y463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(Z463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(AZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(BZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(CZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(DZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ED463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ER463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ES463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ET463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(EZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(FZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(GZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(HZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ID463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(II463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(IZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(JZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(KZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LL463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(LZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MD463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ME463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MK463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ML463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MM463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MN463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MO463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MP463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MQ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MR463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MS463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MT463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MU463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MV463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MW463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MX463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MY463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(MZ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NA463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NB463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NC463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(ND463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NE463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NF463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NG463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NH463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NI463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0},{"$f":"IF(NJ463>0,'Funding Plan'!$L$84*'Funding Plan'!$L$26,0)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"C351","v":1},{"$f":"D351","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"BP351","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"EB351","v":11},11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,{"$f":"GN351","v":17},17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,{"$f":"IZ351","v":22},22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,{"$f":"LL351","v":27},27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31]
[null,"borrowed amount",{"$f":"SUM(C355:N355)+SUM(C367:N367)+SUM(C379:N379)+SUM(C391:N391)+SUM(C403:N403)+SUM(C415:N415)+SUM(C427:N427)+SUM(C439:N439)+SUM(C451:N451)+SUM(C463:N463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O355:Z355)+SUM(O367:Z367)+SUM(O379:Z379)+SUM(O391:Z391)+SUM(O403:Z403)+SUM(O415:Z415)+SUM(O427:Z427)+SUM(O439:Z439)+SUM(O451:Z451)+SUM(O463:Z463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA355:AL355)+SUM(AA367:AL367)+SUM(AA379:AL379)+SUM(AA391:AL391)+SUM(AA403:AL403)+SUM(AA415:AL415)+SUM(AA427:AL427)+SUM(AA439:AL439)+SUM(AA451:AL451)+SUM(AA463:AL463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM355:AX355)+SUM(AM367:AX367)+SUM(AM379:AX379)+SUM(AM391:AX391)+SUM(AM403:AX403)+SUM(AM415:AX415)+SUM(AM427:AX427)+SUM(AM439:AX439)+SUM(AM451:AX451)+SUM(AM463:AX463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY355:BJ355)+SUM(AY367:BJ367)+SUM(AY379:BJ379)+SUM(AY391:BJ391)+SUM(AY403:BJ403)+SUM(AY415:BJ415)+SUM(AY427:BJ427)+SUM(AY439:BJ439)+SUM(AY451:BJ451)+SUM(AY463:BJ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK355:BV355)+SUM(BK367:BV367)+SUM(BK379:BV379)+SUM(BK391:BV391)+SUM(BK403:BV403)+SUM(BK415:BV415)+SUM(BK427:BV427)+SUM(BK439:BV439)+SUM(BK451:BV451)+SUM(BK463:BV463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW355:CH355)+SUM(BW367:CH367)+SUM(BW379:CH379)+SUM(BW391:CH391)+SUM(BW403:CH403)+SUM(BW415:CH415)+SUM(BW427:CH427)+SUM(BW439:CH439)+SUM(BW451:CH451)+SUM(BW463:CH463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CI355:CT355)+SUM(CI367:CT367)+SUM(CI379:CT379)+SUM(CI391:CT391)+SUM(CI403:CT403)+SUM(CI415:CT415)+SUM(CI427:CT427)+SUM(CI439:CT439)+SUM(CI451:CT451)+SUM(CI463:CT463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU355:DF355)+SUM(CU367:DF367)+SUM(CU379:DF379)+SUM(CU391:DF391)+SUM(CU403:DF403)+SUM(CU415:DF415)+SUM(CU427:DF427)+SUM(CU439:DF439)+SUM(CU451:DF451)+SUM(CU463:DF463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG355:DR355)+SUM(DG367:DR367)+SUM(DG379:DR379)+SUM(DG391:DR391)+SUM(DG403:DR403)+SUM(DG415:DR415)+SUM(DG427:DR427)+SUM(DG439:DR439)+SUM(DG451:DR451)+SUM(DG463:DR463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DS355:ED355)+SUM(DS367:ED367)+SUM(DS379:ED379)+SUM(DS391:ED391)+SUM(DS403:ED403)+SUM(DS415:ED415)+SUM(DS427:ED427)+SUM(DS439:ED439)+SUM(DS451:ED451)+SUM(DS463:ED463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EE355:EP355)+SUM(EE367:EP367)+SUM(EE379:EP379)+SUM(EE391:EP391)+SUM(EE403:EP403)+SUM(EE415:EP415)+SUM(EE427:EP427)+SUM(EE439:EP439)+SUM(EE451:EP451)+SUM(EE463:EP463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EQ355:FB355)+SUM(EQ367:FB367)+SUM(EQ379:FB379)+SUM(EQ391:FB391)+SUM(EQ403:FB403)+SUM(EQ415:FB415)+SUM(EQ427:FB427)+SUM(EQ439:FB439)+SUM(EQ451:FB451)+SUM(EQ463:FB463)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FO355:FZ355)+SUM(FO367:FZ367)+SUM(FO379:FZ379)+SUM(FO391:FZ391)+SUM(FO403:FZ403)+SUM(FO415:FZ415)+SUM(FO427:FZ427)+SUM(FO439:FZ439)+SUM(FO451:FZ451)+SUM(FO463:FZ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA355:GL355)+SUM(GA367:GL367)+SUM(GA379:GL379)+SUM(GA391:GL391)+SUM(GA403:GL403)+SUM(GA415:GL415)+SUM(GA427:GL427)+SUM(GA439:GL439)+SUM(GA451:GL451)+SUM(GA463:GL463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GM355:GX355)+SUM(GM367:GX367)+SUM(GM379:GX379)+SUM(GM391:GX391)+SUM(GM403:GX403)+SUM(GM415:GX415)+SUM(GM427:GX427)+SUM(GM439:GX439)+SUM(GM451:GX451)+SUM(GM463:GX463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GY355:HJ355)+SUM(GY367:HJ367)+SUM(GY379:HJ379)+SUM(GY391:HJ391)+SUM(GY403:HJ403)+SUM(GY415:HJ415)+SUM(GY427:HJ427)+SUM(GY439:HJ439)+SUM(GY451:HJ451)+SUM(GY463:HJ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HK355:HV355)+SUM(HK367:HV367)+SUM(HK379:HV379)+SUM(HK391:HV391)+SUM(HK403:HV403)+SUM(HK415:HV415)+SUM(HK427:HV427)+SUM(HK439:HV439)+SUM(HK451:HV451)+SUM(HK463:HV463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HW355:IH355)+SUM(HW367:IH367)+SUM(HW379:IH379)+SUM(HW391:IH391)+SUM(HW403:IH403)+SUM(HW415:IH415)+SUM(HW427:IH427)+SUM(HW439:IH439)+SUM(HW451:IH451)+SUM(HW463:IH463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(II355:IT355)+SUM(II367:IT367)+SUM(II379:IT379)+SUM(II391:IT391)+SUM(II403:IT403)+SUM(II415:IT415)+SUM(II427:IT427)+SUM(II439:IT439)+SUM(II451:IT451)+SUM(II463:IT463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IU355:JF355)+SUM(IU367:JF367)+SUM(IU379:JF379)+SUM(IU391:JF391)+SUM(IU403:JF403)+SUM(IU415:JF415)+SUM(IU427:JF427)+SUM(IU439:JF439)+SUM(IU451:JF451)+SUM(IU463:JF463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JG355:JR355)+SUM(JG367:JR367)+SUM(JG379:JR379)+SUM(JG391:JR391)+SUM(JG403:JR403)+SUM(JG415:JR415)+SUM(JG427:JR427)+SUM(JG439:JR439)+SUM(JG451:JR451)+SUM(JG463:JR463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JS355:KD355)+SUM(JS367:KD367)+SUM(JS379:KD379)+SUM(JS391:KD391)+SUM(JS403:KD403)+SUM(JS415:KD415)+SUM(JS427:KD427)+SUM(JS439:KD439)+SUM(JS451:KD451)+SUM(JS463:KD463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KE355:KP355)+SUM(KE367:KP367)+SUM(KE379:KP379)+SUM(KE391:KP391)+SUM(KE403:KP403)+SUM(KE415:KP415)+SUM(KE427:KP427)+SUM(KE439:KP439)+SUM(KE451:KP451)+SUM(KE463:KP463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KQ355:LB355)+SUM(KQ367:LB367)+SUM(KQ379:LB379)+SUM(KQ391:LB391)+SUM(KQ403:LB403)+SUM(KQ415:LB415)+SUM(KQ427:LB427)+SUM(KQ439:LB439)+SUM(KQ451:LB451)+SUM(KQ463:LB463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LC355:LN355)+SUM(LC367:LN367)+SUM(LC379:LN379)+SUM(LC391:LN391)+SUM(LC403:LN403)+SUM(LC415:LN415)+SUM(LC427:LN427)+SUM(LC439:LN439)+SUM(LC451:LN451)+SUM(LC463:LN463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LO355:LZ355)+SUM(LO367:LZ367)+SUM(LO379:LZ379)+SUM(LO391:LZ391)+SUM(LO403:LZ403)+SUM(LO415:LZ415)+SUM(LO427:LZ427)+SUM(LO439:LZ439)+SUM(LO451:LZ451)+SUM(LO463:LZ463)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MA355:ML355)+SUM(MA367:ML367)+SUM(MA379:ML379)+SUM(MA391:ML391)+SUM(MA403:ML403)+SUM(MA415:ML415)+SUM(MA427:ML427)+SUM(MA439:ML439)+SUM(MA451:ML451)+SUM(MA463:ML463)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MN355:MY355)+SUM(MN367:MY367)+SUM(MN379:MY379)+SUM(MN391:MY391)+SUM(MN403:MY403)+SUM(MN415:MY415)+SUM(MN427:MY427)+SUM(MN439:MY439)+SUM(MN451:MY451)+SUM(MN463:MY463)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MY355:NJ355)+SUM(MY367:NJ367)+SUM(MY379:NJ379)+SUM(MY391:NJ391)+SUM(MY403:NJ403)+SUM(MY415:NJ415)+SUM(MY427:NJ427)+SUM(MY439:NJ439)+SUM(MY451:NJ451)+SUM(MY463:NJ463)","v":0}]
[null,"Principal Payment",{"$f":"SUM(C362:N362)+SUM(C374:N374)+SUM(C386:N386)+SUM(C398:N398)+SUM(C410:N410)+SUM(C422:N422)+SUM(C434:N434)+SUM(C446:N446)+SUM(C458:N458)+SUM(C470:N470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O362:Z362)+SUM(O374:Z374)+SUM(O386:Z386)+SUM(O398:Z398)+SUM(O410:Z410)+SUM(O422:Z422)+SUM(O434:Z434)+SUM(O446:Z446)+SUM(O458:Z458)+SUM(O470:Z470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA362:AL362)+SUM(AA374:AL374)+SUM(AA386:AL386)+SUM(AA398:AL398)+SUM(AA410:AL410)+SUM(AA422:AL422)+SUM(AA434:AL434)+SUM(AA446:AL446)+SUM(AA458:AL458)+SUM(AA470:AL470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM362:AX362)+SUM(AM374:AX374)+SUM(AM386:AX386)+SUM(AM398:AX398)+SUM(AM410:AX410)+SUM(AM422:AX422)+SUM(AM434:AX434)+SUM(AM446:AX446)+SUM(AM458:AX458)+SUM(AM470:AX470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY362:BJ362)+SUM(AY374:BJ374)+SUM(AY386:BJ386)+SUM(AY398:BJ398)+SUM(AY410:BJ410)+SUM(AY422:BJ422)+SUM(AY434:BJ434)+SUM(AY446:BJ446)+SUM(AY458:BJ458)+SUM(AY470:BJ470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK362:BV362)+SUM(BK374:BV374)+SUM(BK386:BV386)+SUM(BK398:BV398)+SUM(BK410:BV410)+SUM(BK422:BV422)+SUM(BK434:BV434)+SUM(BK446:BV446)+SUM(BK458:BV458)+SUM(BK470:BV470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW362:CH362)+SUM(BW374:CH374)+SUM(BW386:CH386)+SUM(BW398:CH398)+SUM(BW410:CH410)+SUM(BW422:CH422)+SUM(BW434:CH434)+SUM(BW446:CH446)+SUM(BW458:CH458)+SUM(BW470:CH470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CI362:CT362)+SUM(CI374:CT374)+SUM(CI386:CT386)+SUM(CI398:CT398)+SUM(CI410:CT410)+SUM(CI422:CT422)+SUM(CI434:CT434)+SUM(CI446:CT446)+SUM(CI458:CT458)+SUM(CI470:CT470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CV362:DG362)+SUM(CV374:DG374)+SUM(CV386:DG386)+SUM(CV398:DG398)+SUM(CV410:DG410)+SUM(CV422:DG422)+SUM(CV434:DG434)+SUM(CV446:DG446)+SUM(CV458:DG458)+SUM(CV470:DG470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DH362:DS362)+SUM(DH374:DS374)+SUM(DH386:DS386)+SUM(DH398:DS398)+SUM(DH410:DS410)+SUM(DH422:DS422)+SUM(DH434:DS434)+SUM(DH446:DS446)+SUM(DH458:DS458)+SUM(DH470:DS470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DT362:EE362)+SUM(DT374:EE374)+SUM(DT386:EE386)+SUM(DT398:EE398)+SUM(DT410:EE410)+SUM(DT422:EE422)+SUM(DT434:EE434)+SUM(DT446:EE446)+SUM(DT458:EE458)+SUM(DT470:EE470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EF362:EQ362)+SUM(EF374:EQ374)+SUM(EF386:EQ386)+SUM(EF398:EQ398)+SUM(EF410:EQ410)+SUM(EF422:EQ422)+SUM(EF434:EQ434)+SUM(EF446:EQ446)+SUM(EF458:EQ458)+SUM(EF470:EQ470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ER362:FC362)+SUM(ER374:FC374)+SUM(ER386:FC386)+SUM(ER398:FC398)+SUM(ER410:FC410)+SUM(ER422:FC422)+SUM(ER434:FC434)+SUM(ER446:FC446)+SUM(ER458:FC458)+SUM(ER470:FC470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FD362:FO362)+SUM(FD374:FO374)+SUM(FD386:FO386)+SUM(FD398:FO398)+SUM(FD410:FO410)+SUM(FD422:FO422)+SUM(FD434:FO434)+SUM(FD446:FO446)+SUM(FD458:FO458)+SUM(FD470:FO470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FP362:GA362)+SUM(FP374:GA374)+SUM(FP386:GA386)+SUM(FP398:GA398)+SUM(FP410:GA410)+SUM(FP422:GA422)+SUM(FP434:GA434)+SUM(FP446:GA446)+SUM(FP458:GA458)+SUM(FP470:GA470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GB362:GM362)+SUM(GB374:GM374)+SUM(GB386:GM386)+SUM(GB398:GM398)+SUM(GB410:GM410)+SUM(GB422:GM422)+SUM(GB434:GM434)+SUM(GB446:GM446)+SUM(GB458:GM458)+SUM(GB470:GM470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GN362:GY362)+SUM(GN374:GY374)+SUM(GN386:GY386)+SUM(GN398:GY398)+SUM(GN410:GY410)+SUM(GN422:GY422)+SUM(GN434:GY434)+SUM(GN446:GY446)+SUM(GN458:GY458)+SUM(GN470:GY470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GZ362:HK362)+SUM(GZ374:HK374)+SUM(GZ386:HK386)+SUM(GZ398:HK398)+SUM(GZ410:HK410)+SUM(GZ422:HK422)+SUM(GZ434:HK434)+SUM(GZ446:HK446)+SUM(GZ458:HK458)+SUM(GZ470:HK470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HL362:HW362)+SUM(HL374:HW374)+SUM(HL386:HW386)+SUM(HL398:HW398)+SUM(HL410:HW410)+SUM(HL422:HW422)+SUM(HL434:HW434)+SUM(HL446:HW446)+SUM(HL458:HW458)+SUM(HL470:HW470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HX362:II362)+SUM(HX374:II374)+SUM(HX386:II386)+SUM(HX398:II398)+SUM(HX410:II410)+SUM(HX422:II422)+SUM(HX434:II434)+SUM(HX446:II446)+SUM(HX458:II458)+SUM(HX470:II470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IJ362:IU362)+SUM(IJ374:IU374)+SUM(IJ386:IU386)+SUM(IJ398:IU398)+SUM(IJ410:IU410)+SUM(IJ422:IU422)+SUM(IJ434:IU434)+SUM(IJ446:IU446)+SUM(IJ458:IU458)+SUM(IJ470:IU470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IV362:JG362)+SUM(IV374:JG374)+SUM(IV386:JG386)+SUM(IV398:JG398)+SUM(IV410:JG410)+SUM(IV422:JG422)+SUM(IV434:JG434)+SUM(IV446:JG446)+SUM(IV458:JG458)+SUM(IV470:JG470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JH362:JS362)+SUM(JH374:JS374)+SUM(JH386:JS386)+SUM(JH398:JS398)+SUM(JH410:JS410)+SUM(JH422:JS422)+SUM(JH434:JS434)+SUM(JH446:JS446)+SUM(JH458:JS458)+SUM(JH470:JS470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JT362:KE362)+SUM(JT374:KE374)+SUM(JT386:KE386)+SUM(JT398:KE398)+SUM(JT410:KE410)+SUM(JT422:KE422)+SUM(JT434:KE434)+SUM(JT446:KE446)+SUM(JT458:KE458)+SUM(JT470:KE470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KF362:KQ362)+SUM(KF374:KQ374)+SUM(KF386:KQ386)+SUM(KF398:KQ398)+SUM(KF410:KQ410)+SUM(KF422:KQ422)+SUM(KF434:KQ434)+SUM(KF446:KQ446)+SUM(KF458:KQ458)+SUM(KF470:KQ470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(KR362:LC362)+SUM(KR374:LC374)+SUM(KR386:LC386)+SUM(KR398:LC398)+SUM(KR410:LC410)+SUM(KR422:LC422)+SUM(KR434:LC434)+SUM(KR446:LC446)+SUM(KR458:LC458)+SUM(KR470:LC470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LD362:LO362)+SUM(LD374:LO374)+SUM(LD386:LO386)+SUM(LD398:LO398)+SUM(LD410:LO410)+SUM(LD422:LO422)+SUM(LD434:LO434)+SUM(LD446:LO446)+SUM(LD458:LO458)+SUM(LD470:LO470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(LP362:MA362)+SUM(LP374:MA374)+SUM(LP386:MA386)+SUM(LP398:MA398)+SUM(LP410:MA410)+SUM(LP422:MA422)+SUM(LP434:MA434)+SUM(LP446:MA446)+SUM(LP458:MA458)+SUM(LP470:MA470)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MB362:MM362)+SUM(MB374:MM374)+SUM(MB386:MM386)+SUM(MB398:MM398)+SUM(MB410:MM410)+SUM(MB422:MM422)+SUM(MB434:MM434)+SUM(MB446:MM446)+SUM(MB458:MM458)+SUM(MB470:MM470)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MO362:MZ362)+SUM(MO374:MZ374)+SUM(MO386:MZ386)+SUM(MO398:MZ398)+SUM(MO410:MZ410)+SUM(MO422:MZ422)+SUM(MO434:MZ434)+SUM(MO446:MZ446)+SUM(MO458:MZ458)+SUM(MO470:MZ470)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(MZ362:NK362)+SUM(MZ374:NK374)+SUM(MZ386:NK386)+SUM(MZ398:NK398)+SUM(MZ410:NK410)+SUM(MZ422:NK422)+SUM(MZ434:NK434)+SUM(MZ446:NK446)+SUM(MZ458:NK458)+SUM(MZ470:NK470)","v":0}]
[]
[null,null,1,{"$f":"C483+1","v":2},{"$f":"D483+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Total Borrowed Amount",{"$f":"C480","v":0},{"$f":"O480","v":0},{"$f":"AA480","v":0},{"$f":"AM480","v":0},{"$f":"AY480","v":0},{"$f":"BK480","v":0},{"$f":"BW480","v":0},{"$f":"CI480","v":0},{"$f":"CU480","v":0},{"$f":"DG480","v":0},{"$f":"DS480","v":0},{"$f":"EE480","v":0},{"$f":"EQ480","v":0},{"$f":"FC480","v":0},{"$f":"FO480","v":0},{"$f":"GA480","v":0},{"$f":"GM480","v":0},{"$f":"GY480","v":0},{"$f":"HK480","v":0},{"$f":"HW480","v":0},{"$f":"II480","v":0},{"$f":"IU480","v":0},{"$f":"JG480","v":0},{"$f":"JS480","v":0},{"$f":"KE480","v":0},{"$f":"KQ480","v":0},{"$f":"LC480","v":0},{"$f":"LO480","v":0},{"$f":"MA480","v":0},{"$f":"MN480","v":0},{"$f":"MY480","v":0}]
[null,"Total Annual Principal Payment",{"$f":"C481","v":0},{"$f":"O481","v":0},{"$f":"AA481","v":0},{"$f":"AM481","v":0},{"$f":"AY481","v":0},{"$f":"BK481","v":0},{"$f":"BW481","v":0},{"$f":"CI481","v":0},{"$f":"CU481","v":0},{"$f":"DG481","v":0},{"$f":"DS481","v":0},{"$f":"EE481","v":0},{"$f":"EQ481","v":0},{"$f":"FC481","v":0},{"$f":"FO481","v":0},{"$f":"GA481","v":0},{"$f":"GM481","v":0},{"$f":"GY481","v":0},{"$f":"HK481","v":0},{"$f":"HW481","v":0},{"$f":"II481","v":0},{"$f":"IU481","v":0},{"$f":"JG481","v":0},{"$f":"JS481","v":0},{"$f":"KE481","v":0},{"$f":"KQ481","v":0},{"$f":"LC481","v":0},{"$f":"LO481","v":0},{"$f":"MA481","v":0},{"$f":"MN481","v":0},{"$f":"MY481","v":0}]
[null,"CAPEX",{"$f":"+'Capital Expenditures'!D80","v":792000},{"$f":"+'Capital Expenditures'!E80","v":0},{"$f":"+'Capital Expenditures'!F80","v":0},{"$f":"+'Capital Expenditures'!G80","v":0},{"$f":"+'Capital Expenditures'!H80","v":0}]
[null,"GRANTS",{"$f":"-E258","v":-244200},{"$f":"-F258","v":0},{"$f":"-G258","v":0},{"$f":"-H258","v":0},{"$f":"-I258","v":0}]
[null,"Borrowed funds",{"$f":"-C484","v":0},{"$f":"-D484","v":0},{"$f":"-E484","v":0},{"$f":"-F484","v":0},{"$f":"-G484","v":0}]
[null,"Principal PMT",null,null,{"$f":"SUM(E486:E488)","v":0},{"$f":"SUM(F486:F488)","v":0},{"$f":"SUM(G486:G488)","v":0}]
[]
["TOTALS FOR LIFE CYCLE COST ANALYSIS"]
[null,{"$f":"E152","v":1},{"$f":"F152","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["ANNUAL CASH FLOW ON CAPEX"]
[]
["CapEx-Grants-Equ-Loan-Princ Pay-Tax Credit PT",{"$f":"B$499-B$500-B$502-B$503-B$504-B501","v":547800},{"$f":"C$499-C$500-C$502-C$503-C$504-C501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CapEx-Grants-Loan-Princ Pay-Tax Credit PT",{"$f":"B$499-B500-B503-B504-B501","v":547800},{"$f":"C$499-C500-C503-C504-C501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":792000},{"$f":"'Capital Expenditures'!E82","v":0},{"$f":"'Capital Expenditures'!F82","v":0},{"$f":"'Capital Expenditures'!G82","v":0},{"$f":"'Capital Expenditures'!H82","v":0},{"$f":"'Capital Expenditures'!I82","v":0},{"$f":"'Capital Expenditures'!J82","v":0},{"$f":"'Capital Expenditures'!K82","v":0},{"$f":"'Capital Expenditures'!L82","v":0},{"$f":"'Capital Expenditures'!M82","v":0},{"$f":"'Capital Expenditures'!N82","v":0},{"$f":"'Capital Expenditures'!O82","v":0},{"$f":"'Capital Expenditures'!P82","v":0},{"$f":"'Capital Expenditures'!Q82","v":0},{"$f":"'Capital Expenditures'!R82","v":0},{"$f":"'Capital Expenditures'!S82","v":0},{"$f":"'Capital Expenditures'!T82","v":0},{"$f":"'Capital Expenditures'!U82","v":0},{"$f":"'Capital Expenditures'!V82","v":0},{"$f":"'Capital Expenditures'!W82","v":0},{"$f":"'Capital Expenditures'!X82","v":0},{"$f":"'Capital Expenditures'!Y82","v":0},{"$f":"'Capital Expenditures'!Z82","v":0},{"$f":"'Capital Expenditures'!AA82","v":0},{"$f":"'Capital Expenditures'!AB82","v":0},{"$f":"'Capital Expenditures'!AC82","v":0},{"$f":"'Capital Expenditures'!AD82","v":0},{"$f":"'Capital Expenditures'!AE82","v":0},{"$f":"'Capital Expenditures'!AF82","v":0},{"$f":"'Capital Expenditures'!AG82","v":0},{"$f":"'Capital Expenditures'!AH82","v":0}]
["Grants (after taxes)",{"$f":"E258","v":244200},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Credit Pass Throughs",{"$f":"E268","v":0},{"$f":"F268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Investments",{"$f":"B345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF345","v":0}]
["Borrowed Amounts",{"$f":"C484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principle Payments",{"$f":"C485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["For IRR and NPV Calculations"]
["Project Cash Flow on CapEx",{"$f":"B496","v":547800},{"$f":"C496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF496","v":0}]
["Equity Cash Flow on CapEx",{"$f":"B502","v":0},{"$f":"C502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF502","v":0}]
[]
[null,{"$f":"B501/B499","v":0}]

{"sheet":"Cash Accounts","index":45,"n_rows":111,"n_cols":33,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Cash Accounts",null,null,null,"Print Years",1,5,null,null,"INPUTS","RESULTS",null,null,null,2]
[]
[null,"ENTER ACCOUNT INTEREST RATES AND FLOATS"]
[null,null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[null,"Current account interest rate",0.02]
[null,"Operating reserve Interest rate",0.02]
[null,"Accounts Recievable Float",0,"(Impacts deposits for Sales and other income only)"]
[null,"Accounts Payable Float",0,"(impacts all withdrawls except Capital expenditures, Loan P&I, payroll, dividend payout, and operating reserve deposits)"]
[]
[]
[null,"CASH ACCOUNT DETAILS",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,null,{"$f":"+General!$D$21","v":2015},{"$f":"+C12+1","v":2016},2017,2018,2019,2020,2021,2022,{"$f":"+J12+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C13+1","v":2},{"$f":"+D13+1","v":3},4,5,6,7,8,{"$f":"+J13+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Top","Current Account (interest bearing)"]
[{"$f":"IF(AND(SUM(C15:AG15)=0,OR(B15=0,B15=\"\")),\"Hide\",\"\")","v":""},"Beginning balance",0,{"$f":"IFERROR(+C61,0)","v":-506455.05888077104},{"$f":"IFERROR(+D61,0)","v":-464076.49423356151},-420638.46547017171,-376114.48598769715,-330477.40701816068,-283699.40107438585,-255410.40197988803,-226414.17790802778,-196693.048234371,-166228.89031887281,-135003.1284554872,-102996.72254551691,-70190.156487797387,-36563.426278634928,-2096.0278142433381,33233.055611758027,69629.07458741474,107353.57943003252,146443.33582003921,186937.43531960098,228875.99701140088,272300.20178278163,317252.31951431086,363775.73700257333,411914.98658894782,461715.77551238576,513225.01600438787,566490.85614483105,621562.71149776806,678491.29754679755]
["","Current Account Deposits"]
["","Loans",{"$f":"+'Funding Schedule'!B69","v":0},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
["","Equity",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
["","Grants",{"$f":"+'Funding Schedule'!B100","v":244200},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
["",{"$f":"+'Sales & Savings'!E$17","v":"Avoided Electricity Purchases"},{"$f":"+'Sales & Savings'!G23","v":154440},{"$f":"+'Sales & Savings'!H23","v":158301},{"$f":"+'Sales & Savings'!I23","v":162258.52499999999},{"$f":"+'Sales & Savings'!J23","v":166314.98812499997},{"$f":"+'Sales & Savings'!K23","v":170472.86282812495},{"$f":"+'Sales & Savings'!L23","v":174734.68439882807},{"$f":"+'Sales & Savings'!M23","v":179103.05150879876},{"$f":"+'Sales & Savings'!N23","v":183580.6277965187},{"$f":"+'Sales & Savings'!O23","v":188170.14349143166},{"$f":"+'Sales & Savings'!P23","v":192874.39707871742},{"$f":"+'Sales & Savings'!Q23","v":197696.25700568533},{"$f":"+'Sales & Savings'!R23","v":202638.66343082744},{"$f":"+'Sales & Savings'!S23","v":207704.63001659812},{"$f":"+'Sales & Savings'!T23","v":212897.24576701305},{"$f":"+'Sales & Savings'!U23","v":218219.67691118838},{"$f":"+'Sales & Savings'!V23","v":223675.16883396805},{"$f":"+'Sales & Savings'!W23","v":229267.04805481722},{"$f":"+'Sales & Savings'!X23","v":234998.72425618762},{"$f":"+'Sales & Savings'!Y23","v":240873.69236259229},{"$f":"+'Sales & Savings'!Z23","v":246895.53467165708},{"$f":"+'Sales & Savings'!AA23","v":253067.92303844847},{"$f":"+'Sales & Savings'!AB23","v":259394.62111440967},{"$f":"+'Sales & Savings'!AC23","v":265879.48664226988},{"$f":"+'Sales & Savings'!AD23","v":272526.47380832658},{"$f":"+'Sales & Savings'!AE23","v":279339.63565353479},{"$f":"+'Sales & Savings'!AF23","v":286323.12654487311},{"$f":"+'Sales & Savings'!AG23","v":293481.20470849489},{"$f":"+'Sales & Savings'!AH23","v":300818.23482620722},{"$f":"+'Sales & Savings'!AI23","v":308338.69069686241},{"$f":"+'Sales & Savings'!AJ23","v":316047.15796428389},{"$f":"+'Sales & Savings'!AK23","v":323948.33691339102}]
[{"$f":"IF(AND(SUM(C21:AG21)=0,OR(B21=0,B21=\"\")),\"Hide\",\"\")","v":""},{"$f":"+'Sales & Savings'!E$24","v":"Avoided Boiler Fuel Purchases"},{"$f":"+'Sales & Savings'!G30","v":145638},{"$f":"+'Sales & Savings'!H30","v":149278.94999999998},{"$f":"+'Sales & Savings'!I30","v":153010.92374999999},{"$f":"+'Sales & Savings'!J30","v":156836.19684374999},{"$f":"+'Sales & Savings'!K30","v":160757.10176484371},{"$f":"+'Sales & Savings'!L30","v":164776.02930896479},{"$f":"+'Sales & Savings'!M30","v":168895.4300416889},{"$f":"+'Sales & Savings'!N30","v":173117.8157927311},{"$f":"+'Sales & Savings'!O30","v":177445.76118754936},{"$f":"+'Sales & Savings'!P30","v":181881.90521723806},{"$f":"+'Sales & Savings'!Q30","v":186428.95284766899},{"$f":"+'Sales & Savings'!R30","v":191089.67666886072},{"$f":"+'Sales & Savings'!S30","v":195866.9185855822},{"$f":"+'Sales & Savings'!T30","v":200763.59155022175},{"$f":"+'Sales & Savings'!U30","v":205782.68133897727},{"$f":"+'Sales & Savings'!V30","v":210927.24837245169},{"$f":"+'Sales & Savings'!W30","v":216200.42958176296},{"$f":"+'Sales & Savings'!X30","v":221605.44032130702},{"$f":"+'Sales & Savings'!Y30","v":227145.57632933967},{"$f":"+'Sales & Savings'!Z30","v":232824.21573757313},{"$f":"+'Sales & Savings'!AA30","v":238644.82113101243},{"$f":"+'Sales & Savings'!AB30","v":244610.94165928772},{"$f":"+'Sales & Savings'!AC30","v":250726.21520076989},{"$f":"+'Sales & Savings'!AD30","v":256994.37058078911},{"$f":"+'Sales & Savings'!AE30","v":263419.22984530882},{"$f":"+'Sales & Savings'!AF30","v":270004.71059144149},{"$f":"+'Sales & Savings'!AG30","v":276754.82835622755},{"$f":"+'Sales & Savings'!AH30","v":283673.69906513317},{"$f":"+'Sales & Savings'!AI30","v":290765.54154176149},{"$f":"+'Sales & Savings'!AJ30","v":298034.68008030549},{"$f":"+'Sales & Savings'!AK30","v":305485.5470823131}]
["Hide",{"$f":"+'Sales & Savings'!E$31","v":0},{"$f":"+'Sales & Savings'!G37","v":0},{"$f":"+'Sales & Savings'!H37","v":0},{"$f":"+'Sales & Savings'!I37","v":0},{"$f":"+'Sales & Savings'!J37","v":0},{"$f":"+'Sales & Savings'!K37","v":0},{"$f":"+'Sales & Savings'!L37","v":0},{"$f":"+'Sales & Savings'!M37","v":0},{"$f":"+'Sales & Savings'!N37","v":0},{"$f":"+'Sales & Savings'!O37","v":0},{"$f":"+'Sales & Savings'!P37","v":0},{"$f":"+'Sales & Savings'!Q37","v":0},{"$f":"+'Sales & Savings'!R37","v":0},{"$f":"+'Sales & Savings'!S37","v":0},{"$f":"+'Sales & Savings'!T37","v":0},{"$f":"+'Sales & Savings'!U37","v":0},{"$f":"+'Sales & Savings'!V37","v":0},{"$f":"+'Sales & Savings'!W37","v":0},{"$f":"+'Sales & Savings'!X37","v":0},{"$f":"+'Sales & Savings'!Y37","v":0},{"$f":"+'Sales & Savings'!Z37","v":0},{"$f":"+'Sales & Savings'!AA37","v":0},{"$f":"+'Sales & Savings'!AB37","v":0},{"$f":"+'Sales & Savings'!AC37","v":0},{"$f":"+'Sales & Savings'!AD37","v":0},{"$f":"+'Sales & Savings'!AE37","v":0},{"$f":"+'Sales & Savings'!AF37","v":0},{"$f":"+'Sales & Savings'!AG37","v":0},{"$f":"+'Sales & Savings'!AH37","v":0},{"$f":"+'Sales & Savings'!AI37","v":0},{"$f":"+'Sales & Savings'!AJ37","v":0},{"$f":"+'Sales & Savings'!AK37","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$38","v":0},{"$f":"+'Sales & Savings'!G44","v":0},{"$f":"+'Sales & Savings'!H44","v":0},{"$f":"+'Sales & Savings'!I44","v":0},{"$f":"+'Sales & Savings'!J44","v":0},{"$f":"+'Sales & Savings'!K44","v":0},{"$f":"+'Sales & Savings'!L44","v":0},{"$f":"+'Sales & Savings'!M44","v":0},{"$f":"+'Sales & Savings'!N44","v":0},{"$f":"+'Sales & Savings'!O44","v":0},{"$f":"+'Sales & Savings'!P44","v":0},{"$f":"+'Sales & Savings'!Q44","v":0},{"$f":"+'Sales & Savings'!R44","v":0},{"$f":"+'Sales & Savings'!S44","v":0},{"$f":"+'Sales & Savings'!T44","v":0},{"$f":"+'Sales & Savings'!U44","v":0},{"$f":"+'Sales & Savings'!V44","v":0},{"$f":"+'Sales & Savings'!W44","v":0},{"$f":"+'Sales & Savings'!X44","v":0},{"$f":"+'Sales & Savings'!Y44","v":0},{"$f":"+'Sales & Savings'!Z44","v":0},{"$f":"+'Sales & Savings'!AA44","v":0},{"$f":"+'Sales & Savings'!AB44","v":0},{"$f":"+'Sales & Savings'!AC44","v":0},{"$f":"+'Sales & Savings'!AD44","v":0},{"$f":"+'Sales & Savings'!AE44","v":0},{"$f":"+'Sales & Savings'!AF44","v":0},{"$f":"+'Sales & Savings'!AG44","v":0},{"$f":"+'Sales & Savings'!AH44","v":0},{"$f":"+'Sales & Savings'!AI44","v":0},{"$f":"+'Sales & Savings'!AJ44","v":0},{"$f":"+'Sales & Savings'!AK44","v":0}]
["",{"$f":"+'Sales & Savings'!E$45","v":"Electricity Sales, "},{"$f":"+'Sales & Savings'!G51","v":0},{"$f":"+'Sales & Savings'!H51","v":0},{"$f":"+'Sales & Savings'!I51","v":0},{"$f":"+'Sales & Savings'!J51","v":0},{"$f":"+'Sales & Savings'!K51","v":0},{"$f":"+'Sales & Savings'!L51","v":0},{"$f":"+'Sales & Savings'!M51","v":0},{"$f":"+'Sales & Savings'!N51","v":0},{"$f":"+'Sales & Savings'!O51","v":0},{"$f":"+'Sales & Savings'!P51","v":0},{"$f":"+'Sales & Savings'!Q51","v":0},{"$f":"+'Sales & Savings'!R51","v":0},{"$f":"+'Sales & Savings'!S51","v":0},{"$f":"+'Sales & Savings'!T51","v":0},{"$f":"+'Sales & Savings'!U51","v":0},{"$f":"+'Sales & Savings'!V51","v":0},{"$f":"+'Sales & Savings'!W51","v":0},{"$f":"+'Sales & Savings'!X51","v":0},{"$f":"+'Sales & Savings'!Y51","v":0},{"$f":"+'Sales & Savings'!Z51","v":0},{"$f":"+'Sales & Savings'!AA51","v":0},{"$f":"+'Sales & Savings'!AB51","v":0},{"$f":"+'Sales & Savings'!AC51","v":0},{"$f":"+'Sales & Savings'!AD51","v":0},{"$f":"+'Sales & Savings'!AE51","v":0},{"$f":"+'Sales & Savings'!AF51","v":0},{"$f":"+'Sales & Savings'!AG51","v":0},{"$f":"+'Sales & Savings'!AH51","v":0},{"$f":"+'Sales & Savings'!AI51","v":0},{"$f":"+'Sales & Savings'!AJ51","v":0},{"$f":"+'Sales & Savings'!AK51","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$52","v":0},{"$f":"+'Sales & Savings'!G58","v":0},{"$f":"+'Sales & Savings'!H58","v":0},{"$f":"+'Sales & Savings'!I58","v":0},{"$f":"+'Sales & Savings'!J58","v":0},{"$f":"+'Sales & Savings'!K58","v":0},{"$f":"+'Sales & Savings'!L58","v":0},{"$f":"+'Sales & Savings'!M58","v":0},{"$f":"+'Sales & Savings'!N58","v":0},{"$f":"+'Sales & Savings'!O58","v":0},{"$f":"+'Sales & Savings'!P58","v":0},{"$f":"+'Sales & Savings'!Q58","v":0},{"$f":"+'Sales & Savings'!R58","v":0},{"$f":"+'Sales & Savings'!S58","v":0},{"$f":"+'Sales & Savings'!T58","v":0},{"$f":"+'Sales & Savings'!U58","v":0},{"$f":"+'Sales & Savings'!V58","v":0},{"$f":"+'Sales & Savings'!W58","v":0},{"$f":"+'Sales & Savings'!X58","v":0},{"$f":"+'Sales & Savings'!Y58","v":0},{"$f":"+'Sales & Savings'!Z58","v":0},{"$f":"+'Sales & Savings'!AA58","v":0},{"$f":"+'Sales & Savings'!AB58","v":0},{"$f":"+'Sales & Savings'!AC58","v":0},{"$f":"+'Sales & Savings'!AD58","v":0},{"$f":"+'Sales & Savings'!AE58","v":0},{"$f":"+'Sales & Savings'!AF58","v":0},{"$f":"+'Sales & Savings'!AG58","v":0},{"$f":"+'Sales & Savings'!AH58","v":0},{"$f":"+'Sales & Savings'!AI58","v":0},{"$f":"+'Sales & Savings'!AJ58","v":0},{"$f":"+'Sales & Savings'!AK58","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$59","v":0},{"$f":"+'Sales & Savings'!G65","v":0},{"$f":"+'Sales & Savings'!H65","v":0},{"$f":"+'Sales & Savings'!I65","v":0},{"$f":"+'Sales & Savings'!J65","v":0},{"$f":"+'Sales & Savings'!K65","v":0},{"$f":"+'Sales & Savings'!L65","v":0},{"$f":"+'Sales & Savings'!M65","v":0},{"$f":"+'Sales & Savings'!N65","v":0},{"$f":"+'Sales & Savings'!O65","v":0},{"$f":"+'Sales & Savings'!P65","v":0},{"$f":"+'Sales & Savings'!Q65","v":0},{"$f":"+'Sales & Savings'!R65","v":0},{"$f":"+'Sales & Savings'!S65","v":0},{"$f":"+'Sales & Savings'!T65","v":0},{"$f":"+'Sales & Savings'!U65","v":0},{"$f":"+'Sales & Savings'!V65","v":0},{"$f":"+'Sales & Savings'!W65","v":0},{"$f":"+'Sales & Savings'!X65","v":0},{"$f":"+'Sales & Savings'!Y65","v":0},{"$f":"+'Sales & Savings'!Z65","v":0},{"$f":"+'Sales & Savings'!AA65","v":0},{"$f":"+'Sales & Savings'!AB65","v":0},{"$f":"+'Sales & Savings'!AC65","v":0},{"$f":"+'Sales & Savings'!AD65","v":0},{"$f":"+'Sales & Savings'!AE65","v":0},{"$f":"+'Sales & Savings'!AF65","v":0},{"$f":"+'Sales & Savings'!AG65","v":0},{"$f":"+'Sales & Savings'!AH65","v":0},{"$f":"+'Sales & Savings'!AI65","v":0},{"$f":"+'Sales & Savings'!AJ65","v":0},{"$f":"+'Sales & Savings'!AK65","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$66","v":0},{"$f":"+'Sales & Savings'!G72","v":0},{"$f":"+'Sales & Savings'!H72","v":0},{"$f":"+'Sales & Savings'!I72","v":0},{"$f":"+'Sales & Savings'!J72","v":0},{"$f":"+'Sales & Savings'!K72","v":0},{"$f":"+'Sales & Savings'!L72","v":0},{"$f":"+'Sales & Savings'!M72","v":0},{"$f":"+'Sales & Savings'!N72","v":0},{"$f":"+'Sales & Savings'!O72","v":0},{"$f":"+'Sales & Savings'!P72","v":0},{"$f":"+'Sales & Savings'!Q72","v":0},{"$f":"+'Sales & Savings'!R72","v":0},{"$f":"+'Sales & Savings'!S72","v":0},{"$f":"+'Sales & Savings'!T72","v":0},{"$f":"+'Sales & Savings'!U72","v":0},{"$f":"+'Sales & Savings'!V72","v":0},{"$f":"+'Sales & Savings'!W72","v":0},{"$f":"+'Sales & Savings'!X72","v":0},{"$f":"+'Sales & Savings'!Y72","v":0},{"$f":"+'Sales & Savings'!Z72","v":0},{"$f":"+'Sales & Savings'!AA72","v":0},{"$f":"+'Sales & Savings'!AB72","v":0},{"$f":"+'Sales & Savings'!AC72","v":0},{"$f":"+'Sales & Savings'!AD72","v":0},{"$f":"+'Sales & Savings'!AE72","v":0},{"$f":"+'Sales & Savings'!AF72","v":0},{"$f":"+'Sales & Savings'!AG72","v":0},{"$f":"+'Sales & Savings'!AH72","v":0},{"$f":"+'Sales & Savings'!AI72","v":0},{"$f":"+'Sales & Savings'!AJ72","v":0},{"$f":"+'Sales & Savings'!AK72","v":0}]
["Hide",{"$f":"+'Sales & Savings'!E$73","v":0},{"$f":"+'Sales & Savings'!G79","v":0},{"$f":"+'Sales & Savings'!H79","v":0},{"$f":"+'Sales & Savings'!I79","v":0},{"$f":"+'Sales & Savings'!J79","v":0},{"$f":"+'Sales & Savings'!K79","v":0},{"$f":"+'Sales & Savings'!L79","v":0},{"$f":"+'Sales & Savings'!M79","v":0},{"$f":"+'Sales & Savings'!N79","v":0},{"$f":"+'Sales & Savings'!O79","v":0},{"$f":"+'Sales & Savings'!P79","v":0},{"$f":"+'Sales & Savings'!Q79","v":0},{"$f":"+'Sales & Savings'!R79","v":0},{"$f":"+'Sales & Savings'!S79","v":0},{"$f":"+'Sales & Savings'!T79","v":0},{"$f":"+'Sales & Savings'!U79","v":0},{"$f":"+'Sales & Savings'!V79","v":0},{"$f":"+'Sales & Savings'!W79","v":0},{"$f":"+'Sales & Savings'!X79","v":0},{"$f":"+'Sales & Savings'!Y79","v":0},{"$f":"+'Sales & Savings'!Z79","v":0},{"$f":"+'Sales & Savings'!AA79","v":0},{"$f":"+'Sales & Savings'!AB79","v":0},{"$f":"+'Sales & Savings'!AC79","v":0},{"$f":"+'Sales & Savings'!AD79","v":0},{"$f":"+'Sales & Savings'!AE79","v":0},{"$f":"+'Sales & Savings'!AF79","v":0},{"$f":"+'Sales & Savings'!AG79","v":0},{"$f":"+'Sales & Savings'!AH79","v":0},{"$f":"+'Sales & Savings'!AI79","v":0},{"$f":"+'Sales & Savings'!AJ79","v":0},{"$f":"+'Sales & Savings'!AK79","v":0}]
["",{"$f":"+'Sales & Savings'!E80","v":"Other Income (Enter escalated values)"},{"$f":"+'Sales & Savings'!G88","v":0},{"$f":"+'Sales & Savings'!H88","v":0},{"$f":"+'Sales & Savings'!I88","v":0},{"$f":"+'Sales & Savings'!J88","v":0},{"$f":"+'Sales & Savings'!K88","v":0},{"$f":"+'Sales & Savings'!L88","v":0},{"$f":"+'Sales & Savings'!M88","v":0},{"$f":"+'Sales & Savings'!N88","v":0},{"$f":"+'Sales & Savings'!O88","v":0},{"$f":"+'Sales & Savings'!P88","v":0},{"$f":"+'Sales & Savings'!Q88","v":0},{"$f":"+'Sales & Savings'!R88","v":0},{"$f":"+'Sales & Savings'!S88","v":0},{"$f":"+'Sales & Savings'!T88","v":0},{"$f":"+'Sales & Savings'!U88","v":0},{"$f":"+'Sales & Savings'!V88","v":0},{"$f":"+'Sales & Savings'!W88","v":0},{"$f":"+'Sales & Savings'!X88","v":0},{"$f":"+'Sales & Savings'!Y88","v":0},{"$f":"+'Sales & Savings'!Z88","v":0},{"$f":"+'Sales & Savings'!AA88","v":0},{"$f":"+'Sales & Savings'!AB88","v":0},{"$f":"+'Sales & Savings'!AC88","v":0},{"$f":"+'Sales & Savings'!AD88","v":0},{"$f":"+'Sales & Savings'!AE88","v":0},{"$f":"+'Sales & Savings'!AF88","v":0},{"$f":"+'Sales & Savings'!AG88","v":0},{"$f":"+'Sales & Savings'!AH88","v":0},{"$f":"+'Sales & Savings'!AI88","v":0},{"$f":"+'Sales & Savings'!AJ88","v":0},{"$f":"+'Sales & Savings'!AK88","v":0}]
["Hide",{"$f":"+'Prod Incentives'!E17","v":0},{"$f":"+'Prod Incentives'!G24","v":0},{"$f":"+'Prod Incentives'!H24","v":0},{"$f":"+'Prod Incentives'!I24","v":0},{"$f":"+'Prod Incentives'!J24","v":0},{"$f":"+'Prod Incentives'!K24","v":0},{"$f":"+'Prod Incentives'!L24","v":0},{"$f":"+'Prod Incentives'!M24","v":0},{"$f":"+'Prod Incentives'!N24","v":0},{"$f":"+'Prod Incentives'!O24","v":0},{"$f":"+'Prod Incentives'!P24","v":0},{"$f":"+'Prod Incentives'!Q24","v":0},{"$f":"+'Prod Incentives'!R24","v":0},{"$f":"+'Prod Incentives'!S24","v":0},{"$f":"+'Prod Incentives'!T24","v":0},{"$f":"+'Prod Incentives'!U24","v":0},{"$f":"+'Prod Incentives'!V24","v":0},{"$f":"+'Prod Incentives'!W24","v":0},{"$f":"+'Prod Incentives'!X24","v":0},{"$f":"+'Prod Incentives'!Y24","v":0},{"$f":"+'Prod Incentives'!Z24","v":0},{"$f":"+'Prod Incentives'!AA24","v":0},{"$f":"+'Prod Incentives'!AB24","v":0},{"$f":"+'Prod Incentives'!AC24","v":0},{"$f":"+'Prod Incentives'!AD24","v":0},{"$f":"+'Prod Incentives'!AE24","v":0},{"$f":"+'Prod Incentives'!AF24","v":0},{"$f":"+'Prod Incentives'!AG24","v":0},{"$f":"+'Prod Incentives'!AH24","v":0},{"$f":"+'Prod Incentives'!AI24","v":0},{"$f":"+'Prod Incentives'!AJ24","v":0},{"$f":"+'Prod Incentives'!AK24","v":0}]
["Hide",{"$f":"+'Prod Incentives'!E26","v":0},{"$f":"+'Prod Incentives'!G33","v":0},{"$f":"+'Prod Incentives'!H33","v":0},{"$f":"+'Prod Incentives'!I33","v":0},{"$f":"+'Prod Incentives'!J33","v":0},{"$f":"+'Prod Incentives'!K33","v":0},{"$f":"+'Prod Incentives'!L33","v":0},{"$f":"+'Prod Incentives'!M33","v":0},{"$f":"+'Prod Incentives'!N33","v":0},{"$f":"+'Prod Incentives'!O33","v":0},{"$f":"+'Prod Incentives'!P33","v":0},{"$f":"+'Prod Incentives'!Q33","v":0},{"$f":"+'Prod Incentives'!R33","v":0},{"$f":"+'Prod Incentives'!S33","v":0},{"$f":"+'Prod Incentives'!T33","v":0},{"$f":"+'Prod Incentives'!U33","v":0},{"$f":"+'Prod Incentives'!V33","v":0},{"$f":"+'Prod Incentives'!W33","v":0},{"$f":"+'Prod Incentives'!X33","v":0},{"$f":"+'Prod Incentives'!Y33","v":0},{"$f":"+'Prod Incentives'!Z33","v":0},{"$f":"+'Prod Incentives'!AA33","v":0},{"$f":"+'Prod Incentives'!AB33","v":0},{"$f":"+'Prod Incentives'!AC33","v":0},{"$f":"+'Prod Incentives'!AD33","v":0},{"$f":"+'Prod Incentives'!AE33","v":0},{"$f":"+'Prod Incentives'!AF33","v":0},{"$f":"+'Prod Incentives'!AG33","v":0},{"$f":"+'Prod Incentives'!AH33","v":0},{"$f":"+'Prod Incentives'!AI33","v":0},{"$f":"+'Prod Incentives'!AJ33","v":0},{"$f":"+'Prod Incentives'!AK33","v":0}]
["",{"$f":"+'Tax Credits'!B33","v":"Federal Production Tax Credit"},{"$f":"+'Tax Credits'!D39","v":0},{"$f":"+'Tax Credits'!E39","v":0},{"$f":"+'Tax Credits'!F39","v":0},{"$f":"+'Tax Credits'!G39","v":0},{"$f":"+'Tax Credits'!H39","v":0},{"$f":"+'Tax Credits'!I39","v":0},{"$f":"+'Tax Credits'!J39","v":0},{"$f":"+'Tax Credits'!K39","v":0},{"$f":"+'Tax Credits'!L39","v":0},{"$f":"+'Tax Credits'!M39","v":0},{"$f":"+'Tax Credits'!N39","v":0},{"$f":"+'Tax Credits'!O39","v":0},{"$f":"+'Tax Credits'!P39","v":0},{"$f":"+'Tax Credits'!Q39","v":0},{"$f":"+'Tax Credits'!R39","v":0},{"$f":"+'Tax Credits'!S39","v":0},{"$f":"+'Tax Credits'!T39","v":0},{"$f":"+'Tax Credits'!U39","v":0},{"$f":"+'Tax Credits'!V39","v":0},{"$f":"+'Tax Credits'!W39","v":0},{"$f":"+'Tax Credits'!X39","v":0},{"$f":"+'Tax Credits'!Y39","v":0},{"$f":"+'Tax Credits'!Z39","v":0},{"$f":"+'Tax Credits'!AA39","v":0},{"$f":"+'Tax Credits'!AB39","v":0},{"$f":"+'Tax Credits'!AC39","v":0},{"$f":"+'Tax Credits'!AD39","v":0},{"$f":"+'Tax Credits'!AE39","v":0},{"$f":"+'Tax Credits'!AF39","v":0},{"$f":"+'Tax Credits'!AG39","v":0},{"$f":"+'Tax Credits'!AH39","v":0}]
["",{"$f":"+'Tax Credits'!B42","v":"State Production Tax Credit 1"},{"$f":"+'Tax Credits'!D48","v":0},{"$f":"+'Tax Credits'!E48","v":0},{"$f":"+'Tax Credits'!F48","v":0},{"$f":"+'Tax Credits'!G48","v":0},{"$f":"+'Tax Credits'!H48","v":0},{"$f":"+'Tax Credits'!I48","v":0},{"$f":"+'Tax Credits'!J48","v":0},{"$f":"+'Tax Credits'!K48","v":0},{"$f":"+'Tax Credits'!L48","v":0},{"$f":"+'Tax Credits'!M48","v":0},{"$f":"+'Tax Credits'!N48","v":0},{"$f":"+'Tax Credits'!O48","v":0},{"$f":"+'Tax Credits'!P48","v":0},{"$f":"+'Tax Credits'!Q48","v":0},{"$f":"+'Tax Credits'!R48","v":0},{"$f":"+'Tax Credits'!S48","v":0},{"$f":"+'Tax Credits'!T48","v":0},{"$f":"+'Tax Credits'!U48","v":0},{"$f":"+'Tax Credits'!V48","v":0},{"$f":"+'Tax Credits'!W48","v":0},{"$f":"+'Tax Credits'!X48","v":0},{"$f":"+'Tax Credits'!Y48","v":0},{"$f":"+'Tax Credits'!Z48","v":0},{"$f":"+'Tax Credits'!AA48","v":0},{"$f":"+'Tax Credits'!AB48","v":0},{"$f":"+'Tax Credits'!AC48","v":0},{"$f":"+'Tax Credits'!AD48","v":0},{"$f":"+'Tax Credits'!AE48","v":0},{"$f":"+'Tax Credits'!AF48","v":0},{"$f":"+'Tax Credits'!AG48","v":0},{"$f":"+'Tax Credits'!AH48","v":0}]
["","Transfer from Operating Reserve",{"$f":"-C70","v":0},{"$f":"-D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IFERROR(IF(#REF!=\"Click Reset\",\"Click Reset Above\",\"Earned Interest\"),\"Earned Interest\")","v":"Earned Interest"},null,{"$f":"+C63","v":0},{"$f":"IFERROR(+D63,\"\")","v":0},{"$f":"IFERROR(+E63,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,311.37027797514691,1028.6213019917277,1769.8265401744727,2537.9691525007174,3333.8077113964018,4158.1343233100188,5011.7619879418253,5895.5252129709252,6810.2805651688413,7756.9072359152115,8736.3076210133368,9749.4079151677361,10797.158721492187,11880.53567642599,13000.540090445658]
["","Accounts Recievable (not received)",{"$f":"IFERROR(-Float_AR*(C20+C21+C22+C23+C24+C25+C26+C27+C28+C29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","AR from prior year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Sub-total",{"$f":"SUM(C17:C37)","v":544278},{"$f":"SUM(D17:D37)","v":307579.94999999995},315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445778.84791455534,457632.78587948636,469789.09523210645,482257.71956173098,495046.55188085733,508163.69709700742,521617.46383098158,535416.3696020866,549569.14606401243,564084.74437222979,578972.34068573581,594241.34180650814,609901.39096011606,625962.37372101541,642434.42408614978]
["","Current Account Withdrawls"]
["","Capital Expenditures",{"$f":"-'Capital Expenditures'!D82","v":-792000},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
["","Major Expenses",{"$f":"-'Major Expenses'!C36","v":0},{"$f":"-'Major Expenses'!D36","v":0},{"$f":"-'Major Expenses'!E36","v":0},{"$f":"-'Major Expenses'!F36","v":0},{"$f":"-'Major Expenses'!G36","v":0},{"$f":"-'Major Expenses'!H36","v":0},{"$f":"-'Major Expenses'!I36","v":0},{"$f":"-'Major Expenses'!J36","v":0},{"$f":"-'Major Expenses'!K36","v":0},{"$f":"-'Major Expenses'!L36","v":0},{"$f":"-'Major Expenses'!M36","v":0},{"$f":"-'Major Expenses'!N36","v":0},{"$f":"-'Major Expenses'!O36","v":0},{"$f":"-'Major Expenses'!P36","v":0},{"$f":"-'Major Expenses'!Q36","v":0},{"$f":"-'Major Expenses'!R36","v":0},{"$f":"-'Major Expenses'!S36","v":0},{"$f":"-'Major Expenses'!T36","v":0},{"$f":"-'Major Expenses'!U36","v":0},{"$f":"-'Major Expenses'!V36","v":0},{"$f":"-'Major Expenses'!W36","v":0},{"$f":"-'Major Expenses'!X36","v":0},{"$f":"-'Major Expenses'!Y36","v":0},{"$f":"-'Major Expenses'!Z36","v":0},{"$f":"-'Major Expenses'!AA36","v":0},{"$f":"-'Major Expenses'!AB36","v":0},{"$f":"-'Major Expenses'!AC36","v":0},{"$f":"-'Major Expenses'!AD36","v":0},{"$f":"-'Major Expenses'!AE36","v":0},{"$f":"-'Major Expenses'!AF36","v":0},{"$f":"-'Major Expenses'!AG36","v":0}]
["","Loan P&I",{"$f":"'Funding Schedule'!B72","v":0},{"$f":"'Funding Schedule'!C72","v":0},{"$f":"'Funding Schedule'!D72","v":0},{"$f":"'Funding Schedule'!E72","v":0},{"$f":"'Funding Schedule'!F72","v":0},{"$f":"'Funding Schedule'!G72","v":0},{"$f":"'Funding Schedule'!H72","v":0},{"$f":"'Funding Schedule'!I72","v":0},{"$f":"'Funding Schedule'!J72","v":0},{"$f":"'Funding Schedule'!K72","v":0},{"$f":"'Funding Schedule'!L72","v":0},{"$f":"'Funding Schedule'!M72","v":0},{"$f":"'Funding Schedule'!N72","v":0},{"$f":"'Funding Schedule'!O72","v":0},{"$f":"'Funding Schedule'!P72","v":0},{"$f":"'Funding Schedule'!Q72","v":0},{"$f":"'Funding Schedule'!R72","v":0},{"$f":"'Funding Schedule'!S72","v":0},{"$f":"'Funding Schedule'!T72","v":0},{"$f":"'Funding Schedule'!U72","v":0},{"$f":"'Funding Schedule'!V72","v":0},{"$f":"'Funding Schedule'!W72","v":0},{"$f":"'Funding Schedule'!X72","v":0},{"$f":"'Funding Schedule'!Y72","v":0},{"$f":"'Funding Schedule'!Z72","v":0},{"$f":"'Funding Schedule'!AA72","v":0},{"$f":"'Funding Schedule'!AB72","v":0},{"$f":"'Funding Schedule'!AC72","v":0},{"$f":"'Funding Schedule'!AD72","v":0},{"$f":"'Funding Schedule'!AE72","v":0},{"$f":"'Funding Schedule'!AF72","v":0}]
["","Loan Fees",{"$f":"'Funding Schedule'!B73","v":0},{"$f":"'Funding Schedule'!C73","v":0},{"$f":"'Funding Schedule'!D73","v":0},{"$f":"'Funding Schedule'!E73","v":0},{"$f":"'Funding Schedule'!F73","v":0},{"$f":"'Funding Schedule'!G73","v":0},{"$f":"'Funding Schedule'!H73","v":0},{"$f":"'Funding Schedule'!I73","v":0},{"$f":"'Funding Schedule'!J73","v":0},{"$f":"'Funding Schedule'!K73","v":0},{"$f":"'Funding Schedule'!L73","v":0},{"$f":"'Funding Schedule'!M73","v":0},{"$f":"'Funding Schedule'!N73","v":0},{"$f":"'Funding Schedule'!O73","v":0},{"$f":"'Funding Schedule'!P73","v":0},{"$f":"'Funding Schedule'!Q73","v":0},{"$f":"'Funding Schedule'!R73","v":0},{"$f":"'Funding Schedule'!S73","v":0},{"$f":"'Funding Schedule'!T73","v":0},{"$f":"'Funding Schedule'!U73","v":0},{"$f":"'Funding Schedule'!V73","v":0},{"$f":"'Funding Schedule'!W73","v":0},{"$f":"'Funding Schedule'!X73","v":0},{"$f":"'Funding Schedule'!Y73","v":0},{"$f":"'Funding Schedule'!Z73","v":0},{"$f":"'Funding Schedule'!AA73","v":0},{"$f":"'Funding Schedule'!AB73","v":0},{"$f":"'Funding Schedule'!AC73","v":0},{"$f":"'Funding Schedule'!AD73","v":0},{"$f":"'Funding Schedule'!AE73","v":0},{"$f":"'Funding Schedule'!AF73","v":0}]
["","Fuel Purchases",{"$f":"IFERROR(-Purchases!F77,\"\")","v":-207233.05888077116},{"$f":"IFERROR(-Purchases!G77,\"\")","v":-212413.88535279041},{"$f":"IFERROR(-Purchases!H77,\"\")","v":-217724.23248661018},{"$f":"IFERROR(-Purchases!I77,\"\")","v":-223167.33829877543},{"$f":"IFERROR(-Purchases!J77,\"\")","v":-228746.52175624477},{"$f":"IFERROR(-Purchases!K77,\"\")","v":-234465.18480015089},{"$f":"IFERROR(-Purchases!L77,\"\")","v":-240326.81442015467},{"$f":"IFERROR(-Purchases!M77,\"\")","v":-246334.98478065847},{"$f":"IFERROR(-Purchases!N77,\"\")","v":-252493.3594001749},{"$f":"IFERROR(-Purchases!O77,\"\")","v":-258805.69338517921},{"$f":"IFERROR(-Purchases!P77,\"\")","v":-265275.8357198087},{"$f":"IFERROR(-Purchases!Q77,\"\")","v":-271907.73161280388},{"$f":"IFERROR(-Purchases!R77,\"\")","v":-278705.42490312399},{"$f":"IFERROR(-Purchases!S77,\"\")","v":-285673.06052570208},{"$f":"IFERROR(-Purchases!T77,\"\")","v":-292814.88703884458},{"$f":"IFERROR(-Purchases!U77,\"\")","v":-300135.25921481563},{"$f":"IFERROR(-Purchases!V77,\"\")","v":-307638.64069518604},{"$f":"IFERROR(-Purchases!W77,\"\")","v":-315329.60671256564},{"$f":"IFERROR(-Purchases!X77,\"\")","v":-323212.84688037972},{"$f":"IFERROR(-Purchases!Y77,\"\")","v":-331293.16805238917},{"$f":"IFERROR(-Purchases!Z77,\"\")","v":-339575.49725369888},{"$f":"IFERROR(-Purchases!AA77,\"\")","v":-348064.88468504132},{"$f":"IFERROR(-Purchases!AB77,\"\")","v":-356766.50680216734},{"$f":"IFERROR(-Purchases!AC77,\"\")","v":-365685.66947222152},{"$f":"IFERROR(-Purchases!AD77,\"\")","v":-374827.81120902702},{"$f":"IFERROR(-Purchases!AE77,\"\")","v":-384198.50648925261},{"$f":"IFERROR(-Purchases!AF77,\"\")","v":-393803.46915148397},{"$f":"IFERROR(-Purchases!AG77,\"\")","v":-403648.55588027101},{"$f":"IFERROR(-Purchases!AH77,\"\")","v":-413739.76977727772},{"$f":"IFERROR(-Purchases!AI77,\"\")","v":-424083.26402170956},{"$f":"IFERROR(-Purchases!AJ77,\"\")","v":-434685.34562225232}]
["",{"$f":"+'O&M'!D30","v":"Variable Costs"},{"$f":"-'O&M'!E44","v":-51500},{"$f":"-'O&M'!F44","v":-52787.499999999993},{"$f":"-'O&M'!G44","v":-54107.187499999993},{"$f":"-'O&M'!H44","v":-55459.867187499993},{"$f":"-'O&M'!I44","v":-56846.363867187487},{"$f":"-'O&M'!J44","v":-58267.522963867166},{"$f":"-'O&M'!K44","v":-59724.211037963847},{"$f":"-'O&M'!L44","v":-61217.316313912932},{"$f":"-'O&M'!M44","v":-62747.749221760751},{"$f":"-'O&M'!N44","v":-64316.442952304758},{"$f":"-'O&M'!O44","v":-65924.354026112371},{"$f":"-'O&M'!P44","v":-67572.462876765174},{"$f":"-'O&M'!Q44","v":-69261.7744486843},{"$f":"-'O&M'!R44","v":-70993.318809901408},{"$f":"-'O&M'!S44","v":-72768.151780148939},{"$f":"-'O&M'!T44","v":-74587.35557465264},{"$f":"-'O&M'!U44","v":-76452.039464018962},{"$f":"-'O&M'!V44","v":-78363.34045061942},{"$f":"-'O&M'!W44","v":-80322.423961884895},{"$f":"-'O&M'!X44","v":-82330.484560932018},{"$f":"-'O&M'!Y44","v":-84388.746674955299},{"$f":"-'O&M'!Z44","v":-86498.465341829171},{"$f":"-'O&M'!AA44","v":-88660.926975374896},{"$f":"-'O&M'!AB44","v":-90877.450149759257},{"$f":"-'O&M'!AC44","v":-93149.386403503231},{"$f":"-'O&M'!AD44","v":-95478.121063590806},{"$f":"-'O&M'!AE44","v":-97865.074090180569},{"$f":"-'O&M'!AF44","v":-100311.70094243507},{"$f":"-'O&M'!AG44","v":-102819.49346599594},{"$f":"-'O&M'!AH44","v":-105389.98080264582},{"$f":"-'O&M'!AI44","v":-108024.73032271197}]
["",{"$f":"+'O&M'!D45","v":"Fixed Costs"},{"$f":"-'O&M'!E55","v":0},{"$f":"-'O&M'!F55","v":0},{"$f":"-'O&M'!G55","v":0},{"$f":"-'O&M'!H55","v":0},{"$f":"-'O&M'!I55","v":0},{"$f":"-'O&M'!J55","v":0},{"$f":"-'O&M'!K55","v":0},{"$f":"-'O&M'!L55","v":0},{"$f":"-'O&M'!M55","v":0},{"$f":"-'O&M'!N55","v":0},{"$f":"-'O&M'!O55","v":0},{"$f":"-'O&M'!P55","v":0},{"$f":"-'O&M'!Q55","v":0},{"$f":"-'O&M'!R55","v":0},{"$f":"-'O&M'!S55","v":0},{"$f":"-'O&M'!T55","v":0},{"$f":"-'O&M'!U55","v":0},{"$f":"-'O&M'!V55","v":0},{"$f":"-'O&M'!W55","v":0},{"$f":"-'O&M'!X55","v":0},{"$f":"-'O&M'!Y55","v":0},{"$f":"-'O&M'!Z55","v":0},{"$f":"-'O&M'!AA55","v":0},{"$f":"-'O&M'!AB55","v":0},{"$f":"-'O&M'!AC55","v":0},{"$f":"-'O&M'!AD55","v":0},{"$f":"-'O&M'!AE55","v":0},{"$f":"-'O&M'!AF55","v":0},{"$f":"-'O&M'!AG55","v":0},{"$f":"-'O&M'!AH55","v":0},{"$f":"-'O&M'!AI55","v":0}]
["Hide",{"$f":"+'O&M'!D56","v":""},{"$f":"-'O&M'!E66","v":0},{"$f":"-'O&M'!F66","v":0},{"$f":"-'O&M'!G66","v":0},{"$f":"-'O&M'!H66","v":0},{"$f":"-'O&M'!I66","v":0},{"$f":"-'O&M'!J66","v":0},{"$f":"-'O&M'!K66","v":0},{"$f":"-'O&M'!L66","v":0},{"$f":"-'O&M'!M66","v":0},{"$f":"-'O&M'!N66","v":0},{"$f":"-'O&M'!O66","v":0},{"$f":"-'O&M'!P66","v":0},{"$f":"-'O&M'!Q66","v":0},{"$f":"-'O&M'!R66","v":0},{"$f":"-'O&M'!S66","v":0},{"$f":"-'O&M'!T66","v":0},{"$f":"-'O&M'!U66","v":0},{"$f":"-'O&M'!V66","v":0},{"$f":"-'O&M'!W66","v":0},{"$f":"-'O&M'!X66","v":0},{"$f":"-'O&M'!Y66","v":0},{"$f":"-'O&M'!Z66","v":0},{"$f":"-'O&M'!AA66","v":0},{"$f":"-'O&M'!AB66","v":0},{"$f":"-'O&M'!AC66","v":0},{"$f":"-'O&M'!AD66","v":0},{"$f":"-'O&M'!AE66","v":0},{"$f":"-'O&M'!AF66","v":0},{"$f":"-'O&M'!AG66","v":0},{"$f":"-'O&M'!AH66","v":0},{"$f":"-'O&M'!AI66","v":0}]
["Hide",{"$f":"+'O&M'!D67","v":""},{"$f":"-'O&M'!E77","v":0},{"$f":"-'O&M'!F77","v":0},{"$f":"-'O&M'!G77","v":0},{"$f":"-'O&M'!H77","v":0},{"$f":"-'O&M'!I77","v":0},{"$f":"-'O&M'!J77","v":0},{"$f":"-'O&M'!K77","v":0},{"$f":"-'O&M'!L77","v":0},{"$f":"-'O&M'!M77","v":0},{"$f":"-'O&M'!N77","v":0},{"$f":"-'O&M'!O77","v":0},{"$f":"-'O&M'!P77","v":0},{"$f":"-'O&M'!Q77","v":0},{"$f":"-'O&M'!R77","v":0},{"$f":"-'O&M'!S77","v":0},{"$f":"-'O&M'!T77","v":0},{"$f":"-'O&M'!U77","v":0},{"$f":"-'O&M'!V77","v":0},{"$f":"-'O&M'!W77","v":0},{"$f":"-'O&M'!X77","v":0},{"$f":"-'O&M'!Y77","v":0},{"$f":"-'O&M'!Z77","v":0},{"$f":"-'O&M'!AA77","v":0},{"$f":"-'O&M'!AB77","v":0},{"$f":"-'O&M'!AC77","v":0},{"$f":"-'O&M'!AD77","v":0},{"$f":"-'O&M'!AE77","v":0},{"$f":"-'O&M'!AF77","v":0},{"$f":"-'O&M'!AG77","v":0},{"$f":"-'O&M'!AH77","v":0},{"$f":"-'O&M'!AI77","v":0}]
["Hide",{"$f":"'O&M'!D83","v":""},{"$f":"'O&M'!E89","v":0},{"$f":"'O&M'!F89","v":0},{"$f":"'O&M'!G89","v":0},{"$f":"'O&M'!H89","v":0},{"$f":"'O&M'!I89","v":0},{"$f":"'O&M'!J89","v":0},{"$f":"'O&M'!K89","v":0},{"$f":"'O&M'!L89","v":0},{"$f":"'O&M'!M89","v":0},{"$f":"'O&M'!N89","v":0},{"$f":"'O&M'!O89","v":0},{"$f":"'O&M'!P89","v":0},{"$f":"'O&M'!Q89","v":0},{"$f":"'O&M'!R89","v":0},{"$f":"'O&M'!S89","v":0},{"$f":"'O&M'!T89","v":0},{"$f":"'O&M'!U89","v":0},{"$f":"'O&M'!V89","v":0},{"$f":"'O&M'!W89","v":0},{"$f":"'O&M'!X89","v":0},{"$f":"'O&M'!Y89","v":0},{"$f":"'O&M'!Z89","v":0},{"$f":"'O&M'!AA89","v":0},{"$f":"'O&M'!AB89","v":0},{"$f":"'O&M'!AC89","v":0},{"$f":"'O&M'!AD89","v":0},{"$f":"'O&M'!AE89","v":0},{"$f":"'O&M'!AF89","v":0},{"$f":"'O&M'!AG89","v":0},{"$f":"'O&M'!AH89","v":0},{"$f":"'O&M'!AI89","v":0}]
["",{"$f":"'O&M'!D90","v":"Operating Labor"},{"$f":"-'O&M'!E96","v":0},{"$f":"-'O&M'!F96","v":0},{"$f":"-'O&M'!G96","v":0},{"$f":"-'O&M'!H96","v":0},{"$f":"-'O&M'!I96","v":0},{"$f":"-'O&M'!J96","v":0},{"$f":"-'O&M'!K96","v":0},{"$f":"-'O&M'!L96","v":0},{"$f":"-'O&M'!M96","v":0},{"$f":"-'O&M'!N96","v":0},{"$f":"-'O&M'!O96","v":0},{"$f":"-'O&M'!P96","v":0},{"$f":"-'O&M'!Q96","v":0},{"$f":"-'O&M'!R96","v":0},{"$f":"-'O&M'!S96","v":0},{"$f":"-'O&M'!T96","v":0},{"$f":"-'O&M'!U96","v":0},{"$f":"-'O&M'!V96","v":0},{"$f":"-'O&M'!W96","v":0},{"$f":"-'O&M'!X96","v":0},{"$f":"-'O&M'!Y96","v":0},{"$f":"-'O&M'!Z96","v":0},{"$f":"-'O&M'!AA96","v":0},{"$f":"-'O&M'!AB96","v":0},{"$f":"-'O&M'!AC96","v":0},{"$f":"-'O&M'!AD96","v":0},{"$f":"-'O&M'!AE96","v":0},{"$f":"-'O&M'!AF96","v":0},{"$f":"-'O&M'!AG96","v":0},{"$f":"-'O&M'!AH96","v":0},{"$f":"-'O&M'!AI96","v":0}]
["",{"$f":"+'O&M'!D97","v":"Insurance"},{"$f":"-'O&M'!E103","v":0},{"$f":"-'O&M'!F103","v":0},{"$f":"-'O&M'!G103","v":0},{"$f":"-'O&M'!H103","v":0},{"$f":"-'O&M'!I103","v":0},{"$f":"-'O&M'!J103","v":0},{"$f":"-'O&M'!K103","v":0},{"$f":"-'O&M'!L103","v":0},{"$f":"-'O&M'!M103","v":0},{"$f":"-'O&M'!N103","v":0},{"$f":"-'O&M'!O103","v":0},{"$f":"-'O&M'!P103","v":0},{"$f":"-'O&M'!Q103","v":0},{"$f":"-'O&M'!R103","v":0},{"$f":"-'O&M'!S103","v":0},{"$f":"-'O&M'!T103","v":0},{"$f":"-'O&M'!U103","v":0},{"$f":"-'O&M'!V103","v":0},{"$f":"-'O&M'!W103","v":0},{"$f":"-'O&M'!X103","v":0},{"$f":"-'O&M'!Y103","v":0},{"$f":"-'O&M'!Z103","v":0},{"$f":"-'O&M'!AA103","v":0},{"$f":"-'O&M'!AB103","v":0},{"$f":"-'O&M'!AC103","v":0},{"$f":"-'O&M'!AD103","v":0},{"$f":"-'O&M'!AE103","v":0},{"$f":"-'O&M'!AF103","v":0},{"$f":"-'O&M'!AG103","v":0},{"$f":"-'O&M'!AH103","v":0},{"$f":"-'O&M'!AI103","v":0}]
["",{"$f":"+'O&M'!D104","v":"Property Taxes"},{"$f":"-'O&M'!E110","v":0},{"$f":"-'O&M'!F110","v":0},{"$f":"-'O&M'!G110","v":0},{"$f":"-'O&M'!H110","v":0},{"$f":"-'O&M'!I110","v":0},{"$f":"-'O&M'!J110","v":0},{"$f":"-'O&M'!K110","v":0},{"$f":"-'O&M'!L110","v":0},{"$f":"-'O&M'!M110","v":0},{"$f":"-'O&M'!N110","v":0},{"$f":"-'O&M'!O110","v":0},{"$f":"-'O&M'!P110","v":0},{"$f":"-'O&M'!Q110","v":0},{"$f":"-'O&M'!R110","v":0},{"$f":"-'O&M'!S110","v":0},{"$f":"-'O&M'!T110","v":0},{"$f":"-'O&M'!U110","v":0},{"$f":"-'O&M'!V110","v":0},{"$f":"-'O&M'!W110","v":0},{"$f":"-'O&M'!X110","v":0},{"$f":"-'O&M'!Y110","v":0},{"$f":"-'O&M'!Z110","v":0},{"$f":"-'O&M'!AA110","v":0},{"$f":"-'O&M'!AB110","v":0},{"$f":"-'O&M'!AC110","v":0},{"$f":"-'O&M'!AD110","v":0},{"$f":"-'O&M'!AE110","v":0},{"$f":"-'O&M'!AF110","v":0},{"$f":"-'O&M'!AG110","v":0},{"$f":"-'O&M'!AH110","v":0},{"$f":"-'O&M'!AI110","v":0}]
["","Operating Reserve Deposit",{"$f":"-'O&M'!E121","v":0},{"$f":"-'O&M'!F121","v":0},{"$f":"-'O&M'!G121","v":0},{"$f":"-'O&M'!H121","v":0},{"$f":"-'O&M'!I121","v":0},{"$f":"-'O&M'!J121","v":0},{"$f":"-'O&M'!K121","v":0},{"$f":"-'O&M'!L121","v":0},{"$f":"-'O&M'!M121","v":0},{"$f":"-'O&M'!N121","v":0},{"$f":"-'O&M'!O121","v":0},{"$f":"-'O&M'!P121","v":0},{"$f":"-'O&M'!Q121","v":0},{"$f":"-'O&M'!R121","v":0},{"$f":"-'O&M'!S121","v":0},{"$f":"-'O&M'!T121","v":0},{"$f":"-'O&M'!U121","v":0},{"$f":"-'O&M'!V121","v":0},{"$f":"-'O&M'!W121","v":0},{"$f":"-'O&M'!X121","v":0},{"$f":"-'O&M'!Y121","v":0},{"$f":"-'O&M'!Z121","v":0},{"$f":"-'O&M'!AA121","v":0},{"$f":"-'O&M'!AB121","v":0},{"$f":"-'O&M'!AC121","v":0},{"$f":"-'O&M'!AD121","v":0},{"$f":"-'O&M'!AE121","v":0},{"$f":"-'O&M'!AF121","v":0},{"$f":"-'O&M'!AG121","v":0},{"$f":"-'O&M'!AH121","v":0},{"$f":"-'O&M'!AI121","v":0}]
["","Dividend payout",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
["","Income tax payment",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":-19658.456997871355},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":-20149.918422818133},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":-20653.666383388612},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":-21170.008042973306},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":-21699.258244047633},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":-22241.739700148832},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":-22797.783192652532},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":-23367.727772468847},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":-23951.920966780584},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":-24550.718990950118},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":-25292.148779693638},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":-26215.333873683529},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":-27164.067999835137},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":-28139.967448848001},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":-29143.746260403277},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":-30176.142298756145},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":-31237.912321910146},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":-32329.832491843401},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":-33452.69886510769},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":-34607.327895948416},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":-35794.556952069208},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":-37015.244843358836},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":-38270.272363905395},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":-39560.542847630612},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
["","Franchise Fees",{"$f":"-'Taxes & Fees'!C80","v":0},{"$f":"-'Taxes & Fees'!D80","v":0},{"$f":"-'Taxes & Fees'!E80","v":0},{"$f":"-'Taxes & Fees'!F80","v":0},{"$f":"-'Taxes & Fees'!G80","v":0},{"$f":"-'Taxes & Fees'!H80","v":0},{"$f":"-'Taxes & Fees'!I80","v":0},{"$f":"-'Taxes & Fees'!J80","v":0},{"$f":"-'Taxes & Fees'!K80","v":0},{"$f":"-'Taxes & Fees'!L80","v":0},{"$f":"-'Taxes & Fees'!M80","v":0},{"$f":"-'Taxes & Fees'!N80","v":0},{"$f":"-'Taxes & Fees'!O80","v":0},{"$f":"-'Taxes & Fees'!P80","v":0},{"$f":"-'Taxes & Fees'!Q80","v":0},{"$f":"-'Taxes & Fees'!R80","v":0},{"$f":"-'Taxes & Fees'!S80","v":0},{"$f":"-'Taxes & Fees'!T80","v":0},{"$f":"-'Taxes & Fees'!U80","v":0},{"$f":"-'Taxes & Fees'!V80","v":0},{"$f":"-'Taxes & Fees'!W80","v":0},{"$f":"-'Taxes & Fees'!X80","v":0},{"$f":"-'Taxes & Fees'!Y80","v":0},{"$f":"-'Taxes & Fees'!Z80","v":0},{"$f":"-'Taxes & Fees'!AA80","v":0},{"$f":"-'Taxes & Fees'!AB80","v":0},{"$f":"-'Taxes & Fees'!AC80","v":0},{"$f":"-'Taxes & Fees'!AD80","v":0},{"$f":"-'Taxes & Fees'!AE80","v":0},{"$f":"-'Taxes & Fees'!AF80","v":0},{"$f":"-'Taxes & Fees'!AG80","v":0}]
["","Royalty payments",{"$f":"-'Taxes & Fees'!C64","v":0},{"$f":"-'Taxes & Fees'!D64","v":0},{"$f":"-'Taxes & Fees'!E64","v":0},{"$f":"-'Taxes & Fees'!F64","v":0},{"$f":"-'Taxes & Fees'!G64","v":0},{"$f":"-'Taxes & Fees'!H64","v":0},{"$f":"-'Taxes & Fees'!I64","v":0},{"$f":"-'Taxes & Fees'!J64","v":0},{"$f":"-'Taxes & Fees'!K64","v":0},{"$f":"-'Taxes & Fees'!L64","v":0},{"$f":"-'Taxes & Fees'!M64","v":0},{"$f":"-'Taxes & Fees'!N64","v":0},{"$f":"-'Taxes & Fees'!O64","v":0},{"$f":"-'Taxes & Fees'!P64","v":0},{"$f":"-'Taxes & Fees'!Q64","v":0},{"$f":"-'Taxes & Fees'!R64","v":0},{"$f":"-'Taxes & Fees'!S64","v":0},{"$f":"-'Taxes & Fees'!T64","v":0},{"$f":"-'Taxes & Fees'!U64","v":0},{"$f":"-'Taxes & Fees'!V64","v":0},{"$f":"-'Taxes & Fees'!W64","v":0},{"$f":"-'Taxes & Fees'!X64","v":0},{"$f":"-'Taxes & Fees'!Y64","v":0},{"$f":"-'Taxes & Fees'!Z64","v":0},{"$f":"-'Taxes & Fees'!AA64","v":0},{"$f":"-'Taxes & Fees'!AB64","v":0},{"$f":"-'Taxes & Fees'!AC64","v":0},{"$f":"-'Taxes & Fees'!AD64","v":0},{"$f":"-'Taxes & Fees'!AE64","v":0},{"$f":"-'Taxes & Fees'!AF64","v":0},{"$f":"-'Taxes & Fees'!AG64","v":0}]
["","Accounts Payable (not paid)",{"$f":"IFERROR(-Float_AP*(C44+C45+C46+C47+C48+C51+C52+C55+C56+C57),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","AP from previous year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bottom","Sub-total",{"$f":"SUM(C40:C59)","v":-1050733.058880771},{"$f":"SUM(D40:D59)","v":-265201.38535279041},{"$f":"SUM(E40:E59)","v":-271831.41998661018},-278627.20548627543,-285592.88562343223,-292732.70776401804,-319709.48245598987,-327702.21951738955,-335894.77500532428,-344292.14438045729,-352899.4479899687,-361721.93418971787,-370764.9825444608,-380034.10710807238,-389534.95978577406,-399273.33378041838,-409382.82893889863,-419908.28103686858,-430699.33884209977,-441763.62006216921,-453107.99018905743,-464739.49232562666,-476665.34609945235,-488892.95211382414,-501429.89647763793,-514283.95544879185,-527463.1001937337,-540975.50166606496,-554829.53560717904,-569033.78767198592,-542710.07594496431]
[null,"Ending Balance",{"$f":"+C38+C60+C15","v":-506455.05888077104},{"$f":"+D38+D60+D15","v":-464076.49423356151},{"$f":"+E38+E60+E15","v":-420638.46547017171},{"$f":"+F38+F60+F15","v":-376114.48598769715},{"$f":"+G38+G60+G15","v":-330477.40701816068},{"$f":"+H38+H60+H15","v":-283699.40107438585},-255410.40197988803,-226414.17790802778,-196693.048234371,-166228.89031887281,-135003.1284554872,-102996.72254551691,-70190.156487797387,-36563.426278634928,-2096.0278142433381,33233.055611758027,69629.07458741474,107353.57943003252,146443.33582003921,186937.43531960098,228875.99701140088,272300.20178278163,317252.31951431086,363775.73700257333,411914.98658894782,461715.77551238576,513225.01600438787,566490.85614483105,621562.71149776806,678491.29754679755,778215.64568798302]
[null,"Average balance",{"$f":"+(C61+C15)/2","v":-253227.52944038552},-485265.77655716625,-442357.47985186661,-398376.4757289344,-353295.94650292891,-307088.40404627327,-269554.90152713691,-240912.28994395791,-211553.61307119939,-181460.96927662191,-150616.00938718001,-118999.92550050205,-86593.439516657148,-53376.791383216158,-19329.727046439133,15568.513898757345,51431.065099586383,88491.327008723631,126898.45762503587,166690.38556982009,207906.71616550093,250588.09939709125,294776.26064854627,340514.02825844206,387845.36179576057,436815.38105066679,487470.39575838682,539857.9360746094,594026.78382129956,650027.00452228286,728353.47161739029]
[null,"Interest income on average balance",0,{"$f":"IF(D62>0,D62*$C$5,0)","v":0},{"$f":"IF(E62>0,E62*$C$5,0)","v":0},{"$f":"IF(F62>0,F62*$C$5,0)","v":0},{"$f":"IF(G62>0,G62*$C$5,0)","v":0},{"$f":"IF(H62>0,H62*$C$5,0)","v":0},0,0,0,0,0,0,0,0,0,311.37027797514691,1028.6213019917277,1769.8265401744727,2537.9691525007174,3333.8077113964018,4158.1343233100188,5011.7619879418253,5895.5252129709252,6810.2805651688413,7756.9072359152115,8736.3076210133368,9749.4079151677361,10797.158721492187,11880.53567642599,13000.540090445658,14567.069432347806]
[null,"Operating Reserve Account"]
[null,"Beginning balance",0,{"$f":"+C71","v":0},{"$f":"+D71","v":0},0,0,0,0,0,{"$f":"+J71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserve Account Deposits"]
[null,"Transfer from current account",{"$f":"+'O&M'!E121","v":0},{"$f":"+'O&M'!F121","v":0},{"$f":"+'O&M'!G121","v":0},{"$f":"+'O&M'!H121","v":0},{"$f":"+'O&M'!I121","v":0},{"$f":"+'O&M'!J121","v":0},{"$f":"+'O&M'!K121","v":0},{"$f":"+'O&M'!L121","v":0},{"$f":"+'O&M'!M121","v":0},{"$f":"+'O&M'!N121","v":0},{"$f":"+'O&M'!O121","v":0},{"$f":"+'O&M'!P121","v":0},{"$f":"+'O&M'!Q121","v":0},{"$f":"+'O&M'!R121","v":0},{"$f":"+'O&M'!S121","v":0},{"$f":"+'O&M'!T121","v":0},{"$f":"+'O&M'!U121","v":0},{"$f":"+'O&M'!V121","v":0},{"$f":"+'O&M'!W121","v":0},{"$f":"+'O&M'!X121","v":0},{"$f":"+'O&M'!Y121","v":0},{"$f":"+'O&M'!Z121","v":0},{"$f":"+'O&M'!AA121","v":0},{"$f":"+'O&M'!AB121","v":0},{"$f":"+'O&M'!AC121","v":0},{"$f":"+'O&M'!AD121","v":0},{"$f":"+'O&M'!AE121","v":0},{"$f":"+'O&M'!AF121","v":0},{"$f":"+'O&M'!AG121","v":0},{"$f":"+'O&M'!AH121","v":0},{"$f":"+'O&M'!AI121","v":0}]
[null,"Interest from previous year",0,{"$f":"+C73","v":0},{"$f":"+D73","v":0},0,0,0,0,0,{"$f":"+J73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+U73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserve Account Withdrawls"]
[null,"Transfer to current account",{"$f":"-'O&M'!E128","v":0},{"$f":"-'O&M'!F128","v":0},{"$f":"-'O&M'!G128","v":0},{"$f":"-'O&M'!H128","v":0},{"$f":"-'O&M'!I128","v":0},{"$f":"-'O&M'!J128","v":0},{"$f":"-'O&M'!K128","v":0},{"$f":"-'O&M'!L128","v":0},{"$f":"-'O&M'!M128","v":0},{"$f":"-'O&M'!N128","v":0},{"$f":"-'O&M'!O128","v":0},{"$f":"-'O&M'!P128","v":0},{"$f":"-'O&M'!Q128","v":0},{"$f":"-'O&M'!R128","v":0},{"$f":"-'O&M'!S128","v":0},{"$f":"-'O&M'!T128","v":0},{"$f":"-'O&M'!U128","v":0},{"$f":"-'O&M'!V128","v":0},{"$f":"-'O&M'!W128","v":0},{"$f":"-'O&M'!X128","v":0},{"$f":"-'O&M'!Y128","v":0},{"$f":"-'O&M'!Z128","v":0},{"$f":"-'O&M'!AA128","v":0},{"$f":"-'O&M'!AB128","v":0},{"$f":"-'O&M'!AC128","v":0},{"$f":"-'O&M'!AD128","v":0},{"$f":"-'O&M'!AE128","v":0},{"$f":"-'O&M'!AF128","v":0},{"$f":"-'O&M'!AG128","v":0},{"$f":"-'O&M'!AH128","v":0},{"$f":"-'O&M'!AI128","v":0}]
[null,"Ending Balance",{"$f":"SUM(C67:C70)","v":0},{"$f":"SUM(D65:D70)","v":0},{"$f":"SUM(E65:E70)","v":0},0,0,0,0,0,{"$f":"SUM(K65:K70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG65:AG70)","v":0}]
[null,"Average balance",{"$f":"+(C65+C71)/2","v":0},0,0,0,0,0,0,0,{"$f":"+(K65+K71)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(AG65+AG71)/2","v":0}]
[null,"Interest income on average balance",{"$f":"IF(C72>0,C72*$C$6,0)","v":0},{"$f":"IF(D72>0,D72*$C$6,0)","v":0},0,0,0,0,0,0,{"$f":"IF(K72>0,K72*$C$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG72>0,AG72*$C$6,0)","v":0}]
[null,"Accumulated Interest Deposits",0,{"$f":"+D68","v":0},{"$f":"+D74+E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AG68","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATIONS"]
[]
[null,"Toggle_Comments","Hidden"]
[]
[]
[null,"Print Years",{"$f":"IF(G1=\"\",0,G1)","v":1},{"$f":"IF(H1=\"\",G1,H1)","v":5}]
[]
[null,null,{"$f":"IF(AND(C13>=$C$109,C13<=$D$109),\"\",\"Hide\")","v":""},"","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_Purchases","index":46,"n_rows":115,"n_cols":35,"rows_kept":115,"cut":false,"hidden":false,"merged":[[41,1,41,2],[6,1,6,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[39,1,39,2],[40,1,40,2],[28,1,28,2],[29,1,29,2],[35,1,35,2],[36,1,36,2],[19,1,19,2],[27,1,27,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[37,1,37,2],[38,1,38,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2]]}
[null,"RELCOST: Purchases Report",null,null,null,"©2009","Scenario",1,null,null,"Print Years",1,15]
[null,"PURCHASES"]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Purchases (includes sensitivity multipliers and plant operating factor"]
[{"$f":"IF(AND(SUM(D9:AH9)=0,OR(B9=\"\",B9=0)),\"Hide\",\"\")","v":""},{"$f":"+Purchases!D43","v":"CHP Fuel"},{"$f":"+Purchases!E43","v":"MMBtu"},{"$f":"+Purchases!F43*WhatIf!$B31*D108","v":28941.825828959994},{"$f":"+Purchases!G43*WhatIf!$B31*E108","v":28941.825828959994},{"$f":"+Purchases!H43*WhatIf!$B31*F108","v":28941.825828959994},{"$f":"+Purchases!I43*WhatIf!$B31*G108","v":28941.825828959994},{"$f":"+Purchases!J43*WhatIf!$B31*H108","v":28941.825828959994},{"$f":"+Purchases!K43*WhatIf!$B31*I108","v":28941.825828959994},{"$f":"+Purchases!L43*WhatIf!$B31*J108","v":28941.825828959994},{"$f":"+Purchases!M43*WhatIf!$B31*K108","v":28941.825828959994},{"$f":"+Purchases!N43*WhatIf!$B31*L108","v":28941.825828959994},{"$f":"+Purchases!O43*WhatIf!$B31*M108","v":28941.825828959994},{"$f":"+Purchases!P43*WhatIf!$B31*N108","v":28941.825828959994},{"$f":"+Purchases!Q43*WhatIf!$B31*O108","v":28941.825828959994},{"$f":"+Purchases!R43*WhatIf!$B31*P108","v":28941.825828959994},{"$f":"+Purchases!S43*WhatIf!$B31*Q108","v":28941.825828959994},{"$f":"+Purchases!T43*WhatIf!$B31*R108","v":28941.825828959994},{"$f":"+Purchases!U43*WhatIf!$B31*S108","v":28941.825828959994},{"$f":"+Purchases!V43*WhatIf!$B31*T108","v":28941.825828959994},{"$f":"+Purchases!W43*WhatIf!$B31*U108","v":28941.825828959994},{"$f":"+Purchases!X43*WhatIf!$B31*V108","v":28941.825828959994},{"$f":"+Purchases!Y43*WhatIf!$B31*W108","v":28941.825828959994},{"$f":"+Purchases!Z43*WhatIf!$B31*X108","v":28941.825828959994},{"$f":"+Purchases!AA43*WhatIf!$B31*Y108","v":28941.825828959994},{"$f":"+Purchases!AB43*WhatIf!$B31*Z108","v":28941.825828959994},{"$f":"+Purchases!AC43*WhatIf!$B31*AA108","v":28941.825828959994},{"$f":"+Purchases!AD43*WhatIf!$B31*AB108","v":28941.825828959994},{"$f":"+Purchases!AE43*WhatIf!$B31*AC108","v":28941.825828959994},{"$f":"+Purchases!AF43*WhatIf!$B31*AD108","v":28941.825828959994},{"$f":"+Purchases!AG43*WhatIf!$B31*AE108","v":28941.825828959994},{"$f":"+Purchases!AH43*WhatIf!$B31*AF108","v":28941.825828959994},{"$f":"+Purchases!AI43*WhatIf!$B31*AG108","v":28941.825828959994},{"$f":"+Purchases!AJ43*WhatIf!$B31*General!AH$35","v":28941.825828959994}]
[{"$f":"IF(AND(SUM(D10:AH10)=0,OR(B10=\"\",B10=0)),\"Hide\",\"\")","v":""},{"$f":"+Purchases!D44","v":"Supplemental Fuel, Needs Unmet by CHP"},{"$f":"+Purchases!E44","v":"MMBtu"},{"$f":"+Purchases!F44*WhatIf!$B32*D109","v":10757.99388},{"$f":"+Purchases!G44*WhatIf!$B32*E109","v":10757.99388},{"$f":"+Purchases!H44*WhatIf!$B32*F109","v":10757.99388},{"$f":"+Purchases!I44*WhatIf!$B32*G109","v":10757.99388},{"$f":"+Purchases!J44*WhatIf!$B32*H109","v":10757.99388},{"$f":"+Purchases!K44*WhatIf!$B32*I109","v":10757.99388},{"$f":"+Purchases!L44*WhatIf!$B32*J109","v":10757.99388},{"$f":"+Purchases!M44*WhatIf!$B32*K109","v":10757.99388},{"$f":"+Purchases!N44*WhatIf!$B32*L109","v":10757.99388},{"$f":"+Purchases!O44*WhatIf!$B32*M109","v":10757.99388},{"$f":"+Purchases!P44*WhatIf!$B32*N109","v":10757.99388},{"$f":"+Purchases!Q44*WhatIf!$B32*O109","v":10757.99388},{"$f":"+Purchases!R44*WhatIf!$B32*P109","v":10757.99388},{"$f":"+Purchases!S44*WhatIf!$B32*Q109","v":10757.99388},{"$f":"+Purchases!T44*WhatIf!$B32*R109","v":10757.99388},{"$f":"+Purchases!U44*WhatIf!$B32*S109","v":10757.99388},{"$f":"+Purchases!V44*WhatIf!$B32*T109","v":10757.99388},{"$f":"+Purchases!W44*WhatIf!$B32*U109","v":10757.99388},{"$f":"+Purchases!X44*WhatIf!$B32*V109","v":10757.99388},{"$f":"+Purchases!Y44*WhatIf!$B32*W109","v":10757.99388},{"$f":"+Purchases!Z44*WhatIf!$B32*X109","v":10757.99388},{"$f":"+Purchases!AA44*WhatIf!$B32*Y109","v":10757.99388},{"$f":"+Purchases!AB44*WhatIf!$B32*Z109","v":10757.99388},{"$f":"+Purchases!AC44*WhatIf!$B32*AA109","v":10757.99388},{"$f":"+Purchases!AD44*WhatIf!$B32*AB109","v":10757.99388},{"$f":"+Purchases!AE44*WhatIf!$B32*AC109","v":10757.99388},{"$f":"+Purchases!AF44*WhatIf!$B32*AD109","v":10757.99388},{"$f":"+Purchases!AG44*WhatIf!$B32*AE109","v":10757.99388},{"$f":"+Purchases!AH44*WhatIf!$B32*AF109","v":10757.99388},{"$f":"+Purchases!AI44*WhatIf!$B32*AG109","v":10757.99388},{"$f":"+Purchases!AJ44*WhatIf!$B32*General!AH$35","v":10757.99388}]
[{"$f":"IF(AND(SUM(D11:AH11)=0,OR(B11=\"\",B11=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"+Purchases!D45","v":0},{"$f":"+Purchases!E45","v":0},{"$f":"+Purchases!F45*WhatIf!$B33*D110","v":0},{"$f":"+Purchases!G45*WhatIf!$B33*E110","v":0},{"$f":"+Purchases!H45*WhatIf!$B33*F110","v":0},{"$f":"+Purchases!I45*WhatIf!$B33*G110","v":0},{"$f":"+Purchases!J45*WhatIf!$B33*H110","v":0},{"$f":"+Purchases!K45*WhatIf!$B33*I110","v":0},{"$f":"+Purchases!L45*WhatIf!$B33*J110","v":0},{"$f":"+Purchases!M45*WhatIf!$B33*K110","v":0},{"$f":"+Purchases!N45*WhatIf!$B33*L110","v":0},{"$f":"+Purchases!O45*WhatIf!$B33*M110","v":0},{"$f":"+Purchases!P45*WhatIf!$B33*N110","v":0},{"$f":"+Purchases!Q45*WhatIf!$B33*O110","v":0},{"$f":"+Purchases!R45*WhatIf!$B33*P110","v":0},{"$f":"+Purchases!S45*WhatIf!$B33*Q110","v":0},{"$f":"+Purchases!T45*WhatIf!$B33*R110","v":0},{"$f":"+Purchases!U45*WhatIf!$B33*S110","v":0},{"$f":"+Purchases!V45*WhatIf!$B33*T110","v":0},{"$f":"+Purchases!W45*WhatIf!$B33*U110","v":0},{"$f":"+Purchases!X45*WhatIf!$B33*V110","v":0},{"$f":"+Purchases!Y45*WhatIf!$B33*W110","v":0},{"$f":"+Purchases!Z45*WhatIf!$B33*X110","v":0},{"$f":"+Purchases!AA45*WhatIf!$B33*Y110","v":0},{"$f":"+Purchases!AB45*WhatIf!$B33*Z110","v":0},{"$f":"+Purchases!AC45*WhatIf!$B33*AA110","v":0},{"$f":"+Purchases!AD45*WhatIf!$B33*AB110","v":0},{"$f":"+Purchases!AE45*WhatIf!$B33*AC110","v":0},{"$f":"+Purchases!AF45*WhatIf!$B33*AD110","v":0},{"$f":"+Purchases!AG45*WhatIf!$B33*AE110","v":0},{"$f":"+Purchases!AH45*WhatIf!$B33*AF110","v":0},{"$f":"+Purchases!AI45*WhatIf!$B33*AG110","v":0},{"$f":"+Purchases!AJ45*WhatIf!$B33*General!AH$35","v":0}]
[{"$f":"IF(AND(SUM(D12:AH12)=0,OR(B12=\"\",B12=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"+Purchases!D46","v":0},{"$f":"+Purchases!E46","v":0},{"$f":"+Purchases!F46*WhatIf!$B34*D111","v":0},{"$f":"+Purchases!G46*WhatIf!$B34*E111","v":0},{"$f":"+Purchases!H46*WhatIf!$B34*F111","v":0},{"$f":"+Purchases!I46*WhatIf!$B34*G111","v":0},{"$f":"+Purchases!J46*WhatIf!$B34*H111","v":0},{"$f":"+Purchases!K46*WhatIf!$B34*I111","v":0},{"$f":"+Purchases!L46*WhatIf!$B34*J111","v":0},{"$f":"+Purchases!M46*WhatIf!$B34*K111","v":0},{"$f":"+Purchases!N46*WhatIf!$B34*L111","v":0},{"$f":"+Purchases!O46*WhatIf!$B34*M111","v":0},{"$f":"+Purchases!P46*WhatIf!$B34*N111","v":0},{"$f":"+Purchases!Q46*WhatIf!$B34*O111","v":0},{"$f":"+Purchases!R46*WhatIf!$B34*P111","v":0},{"$f":"+Purchases!S46*WhatIf!$B34*Q111","v":0},{"$f":"+Purchases!T46*WhatIf!$B34*R111","v":0},{"$f":"+Purchases!U46*WhatIf!$B34*S111","v":0},{"$f":"+Purchases!V46*WhatIf!$B34*T111","v":0},{"$f":"+Purchases!W46*WhatIf!$B34*U111","v":0},{"$f":"+Purchases!X46*WhatIf!$B34*V111","v":0},{"$f":"+Purchases!Y46*WhatIf!$B34*W111","v":0},{"$f":"+Purchases!Z46*WhatIf!$B34*X111","v":0},{"$f":"+Purchases!AA46*WhatIf!$B34*Y111","v":0},{"$f":"+Purchases!AB46*WhatIf!$B34*Z111","v":0},{"$f":"+Purchases!AC46*WhatIf!$B34*AA111","v":0},{"$f":"+Purchases!AD46*WhatIf!$B34*AB111","v":0},{"$f":"+Purchases!AE46*WhatIf!$B34*AC111","v":0},{"$f":"+Purchases!AF46*WhatIf!$B34*AD111","v":0},{"$f":"+Purchases!AG46*WhatIf!$B34*AE111","v":0},{"$f":"+Purchases!AH46*WhatIf!$B34*AF111","v":0},{"$f":"+Purchases!AI46*WhatIf!$B34*AG111","v":0},{"$f":"+Purchases!AJ46*WhatIf!$B34*General!AH$35","v":0}]
[{"$f":"IF(AND(SUM(D13:AH13)=0,OR(B13=\"\",B13=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(Purchases!D47=0,Purchases!D47=\"\"),\"\",Purchases!D47)","v":""},{"$f":"IF(OR(Purchases!E47=0,Purchases!E47=\"\"),\"\",Purchases!E47)","v":""},{"$f":"+Purchases!F47*WhatIf!$B35*D112","v":0},{"$f":"+Purchases!G47*WhatIf!$B35*E112","v":0},{"$f":"+Purchases!H47*WhatIf!$B35*F112","v":0},{"$f":"+Purchases!I47*WhatIf!$B35*G112","v":0},{"$f":"+Purchases!J47*WhatIf!$B35*H112","v":0},{"$f":"+Purchases!K47*WhatIf!$B35*I112","v":0},{"$f":"+Purchases!L47*WhatIf!$B35*J112","v":0},{"$f":"+Purchases!M47*WhatIf!$B35*K112","v":0},{"$f":"+Purchases!N47*WhatIf!$B35*L112","v":0},{"$f":"+Purchases!O47*WhatIf!$B35*M112","v":0},{"$f":"+Purchases!P47*WhatIf!$B35*N112","v":0},{"$f":"+Purchases!Q47*WhatIf!$B35*O112","v":0},{"$f":"+Purchases!R47*WhatIf!$B35*P112","v":0},{"$f":"+Purchases!S47*WhatIf!$B35*Q112","v":0},{"$f":"+Purchases!T47*WhatIf!$B35*R112","v":0},{"$f":"+Purchases!U47*WhatIf!$B35*S112","v":0},{"$f":"+Purchases!V47*WhatIf!$B35*T112","v":0},{"$f":"+Purchases!W47*WhatIf!$B35*U112","v":0},{"$f":"+Purchases!X47*WhatIf!$B35*V112","v":0},{"$f":"+Purchases!Y47*WhatIf!$B35*W112","v":0},{"$f":"+Purchases!Z47*WhatIf!$B35*X112","v":0},{"$f":"+Purchases!AA47*WhatIf!$B35*Y112","v":0},{"$f":"+Purchases!AB47*WhatIf!$B35*Z112","v":0},{"$f":"+Purchases!AC47*WhatIf!$B35*AA112","v":0},{"$f":"+Purchases!AD47*WhatIf!$B35*AB112","v":0},{"$f":"+Purchases!AE47*WhatIf!$B35*AC112","v":0},{"$f":"+Purchases!AF47*WhatIf!$B35*AD112","v":0},{"$f":"+Purchases!AG47*WhatIf!$B35*AE112","v":0},{"$f":"+Purchases!AH47*WhatIf!$B35*AF112","v":0},{"$f":"+Purchases!AI47*WhatIf!$B35*AG112","v":0},{"$f":"+Purchases!AJ47*WhatIf!$B35*General!AH$35","v":0}]
[{"$f":"IF(AND(SUM(D14:AH14)=0,OR(B14=\"\",B14=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(OR(Purchases!D48=0,Purchases!D48=\"\"),\"\",Purchases!D48)","v":""},{"$f":"IF(OR(Purchases!E48=0,Purchases!E48=\"\"),\"\",Purchases!E48)","v":""},{"$f":"+Purchases!F48*WhatIf!$B36*D113","v":0},{"$f":"+Purchases!G48*WhatIf!$B36*E113","v":0},{"$f":"+Purchases!H48*WhatIf!$B36*F113","v":0},{"$f":"+Purchases!I48*WhatIf!$B36*G113","v":0},{"$f":"+Purchases!J48*WhatIf!$B36*H113","v":0},{"$f":"+Purchases!K48*WhatIf!$B36*I113","v":0},{"$f":"+Purchases!L48*WhatIf!$B36*J113","v":0},{"$f":"+Purchases!M48*WhatIf!$B36*K113","v":0},{"$f":"+Purchases!N48*WhatIf!$B36*L113","v":0},{"$f":"+Purchases!O48*WhatIf!$B36*M113","v":0},{"$f":"+Purchases!P48*WhatIf!$B36*N113","v":0},{"$f":"+Purchases!Q48*WhatIf!$B36*O113","v":0},{"$f":"+Purchases!R48*WhatIf!$B36*P113","v":0},{"$f":"+Purchases!S48*WhatIf!$B36*Q113","v":0},{"$f":"+Purchases!T48*WhatIf!$B36*R113","v":0},{"$f":"+Purchases!U48*WhatIf!$B36*S113","v":0},{"$f":"+Purchases!V48*WhatIf!$B36*T113","v":0},{"$f":"+Purchases!W48*WhatIf!$B36*U113","v":0},{"$f":"+Purchases!X48*WhatIf!$B36*V113","v":0},{"$f":"+Purchases!Y48*WhatIf!$B36*W113","v":0},{"$f":"+Purchases!Z48*WhatIf!$B36*X113","v":0},{"$f":"+Purchases!AA48*WhatIf!$B36*Y113","v":0},{"$f":"+Purchases!AB48*WhatIf!$B36*Z113","v":0},{"$f":"+Purchases!AC48*WhatIf!$B36*AA113","v":0},{"$f":"+Purchases!AD48*WhatIf!$B36*AB113","v":0},{"$f":"+Purchases!AE48*WhatIf!$B36*AC113","v":0},{"$f":"+Purchases!AF48*WhatIf!$B36*AD113","v":0},{"$f":"+Purchases!AG48*WhatIf!$B36*AE113","v":0},{"$f":"+Purchases!AH48*WhatIf!$B36*AF113","v":0},{"$f":"+Purchases!AI48*WhatIf!$B36*AG113","v":0},{"$f":"+Purchases!AJ48*WhatIf!$B36*General!AH$35","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D49=0,Purchases!D49=\"\"),\"\",Purchases!D49)","v":""},{"$f":"IF(OR(Purchases!E49=0,Purchases!E49=\"\"),\"\",Purchases!E49)","v":""},{"$f":"+Purchases!F49*WhatIf!$B37*D114","v":0},{"$f":"+Purchases!G49*WhatIf!$B37*E114","v":0},{"$f":"+Purchases!H49*WhatIf!$B37*F114","v":0},{"$f":"+Purchases!I49*WhatIf!$B37*G114","v":0},{"$f":"+Purchases!J49*WhatIf!$B37*H114","v":0},{"$f":"+Purchases!K49*WhatIf!$B37*I114","v":0},{"$f":"+Purchases!L49*WhatIf!$B37*J114","v":0},{"$f":"+Purchases!M49*WhatIf!$B37*K114","v":0},{"$f":"+Purchases!N49*WhatIf!$B37*L114","v":0},{"$f":"+Purchases!O49*WhatIf!$B37*M114","v":0},{"$f":"+Purchases!P49*WhatIf!$B37*N114","v":0},{"$f":"+Purchases!Q49*WhatIf!$B37*O114","v":0},{"$f":"+Purchases!R49*WhatIf!$B37*P114","v":0},{"$f":"+Purchases!S49*WhatIf!$B37*Q114","v":0},{"$f":"+Purchases!T49*WhatIf!$B37*R114","v":0},{"$f":"+Purchases!U49*WhatIf!$B37*S114","v":0},{"$f":"+Purchases!V49*WhatIf!$B37*T114","v":0},{"$f":"+Purchases!W49*WhatIf!$B37*U114","v":0},{"$f":"+Purchases!X49*WhatIf!$B37*V114","v":0},{"$f":"+Purchases!Y49*WhatIf!$B37*W114","v":0},{"$f":"+Purchases!Z49*WhatIf!$B37*X114","v":0},{"$f":"+Purchases!AA49*WhatIf!$B37*Y114","v":0},{"$f":"+Purchases!AB49*WhatIf!$B37*Z114","v":0},{"$f":"+Purchases!AC49*WhatIf!$B37*AA114","v":0},{"$f":"+Purchases!AD49*WhatIf!$B37*AB114","v":0},{"$f":"+Purchases!AE49*WhatIf!$B37*AC114","v":0},{"$f":"+Purchases!AF49*WhatIf!$B37*AD114","v":0},{"$f":"+Purchases!AG49*WhatIf!$B37*AE114","v":0},{"$f":"+Purchases!AH49*WhatIf!$B37*AF114","v":0},{"$f":"+Purchases!AI49*WhatIf!$B37*AG114","v":0},{"$f":"+Purchases!AJ49*WhatIf!$B37*General!AH$35","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D50=0,Purchases!D50=\"\"),\"\",Purchases!D50)","v":""},{"$f":"IF(OR(Purchases!E50=0,Purchases!E50=\"\"),\"\",Purchases!E50)","v":""},{"$f":"+Purchases!F50*WhatIf!$B38*D115","v":0},{"$f":"+Purchases!G50*WhatIf!$B38*E115","v":0},{"$f":"+Purchases!H50*WhatIf!$B38*F115","v":0},{"$f":"+Purchases!I50*WhatIf!$B38*G115","v":0},{"$f":"+Purchases!J50*WhatIf!$B38*H115","v":0},{"$f":"+Purchases!K50*WhatIf!$B38*I115","v":0},{"$f":"+Purchases!L50*WhatIf!$B38*J115","v":0},{"$f":"+Purchases!M50*WhatIf!$B38*K115","v":0},{"$f":"+Purchases!N50*WhatIf!$B38*L115","v":0},{"$f":"+Purchases!O50*WhatIf!$B38*M115","v":0},{"$f":"+Purchases!P50*WhatIf!$B38*N115","v":0},{"$f":"+Purchases!Q50*WhatIf!$B38*O115","v":0},{"$f":"+Purchases!R50*WhatIf!$B38*P115","v":0},{"$f":"+Purchases!S50*WhatIf!$B38*Q115","v":0},{"$f":"+Purchases!T50*WhatIf!$B38*R115","v":0},{"$f":"+Purchases!U50*WhatIf!$B38*S115","v":0},{"$f":"+Purchases!V50*WhatIf!$B38*T115","v":0},{"$f":"+Purchases!W50*WhatIf!$B38*U115","v":0},{"$f":"+Purchases!X50*WhatIf!$B38*V115","v":0},{"$f":"+Purchases!Y50*WhatIf!$B38*W115","v":0},{"$f":"+Purchases!Z50*WhatIf!$B38*X115","v":0},{"$f":"+Purchases!AA50*WhatIf!$B38*Y115","v":0},{"$f":"+Purchases!AB50*WhatIf!$B38*Z115","v":0},{"$f":"+Purchases!AC50*WhatIf!$B38*AA115","v":0},{"$f":"+Purchases!AD50*WhatIf!$B38*AB115","v":0},{"$f":"+Purchases!AE50*WhatIf!$B38*AC115","v":0},{"$f":"+Purchases!AF50*WhatIf!$B38*AD115","v":0},{"$f":"+Purchases!AG50*WhatIf!$B38*AE115","v":0},{"$f":"+Purchases!AH50*WhatIf!$B38*AF115","v":0},{"$f":"+Purchases!AI50*WhatIf!$B38*AG115","v":0},{"$f":"+Purchases!AJ50*WhatIf!$B38*General!AH$35","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D51=0,Purchases!D51=\"\"),\"\",Purchases!D51)","v":""},{"$f":"IF(OR(Purchases!E51=0,Purchases!E51=\"\"),\"\",Purchases!E51)","v":""},{"$f":"+Purchases!F51*WhatIf!$B39*D64","v":0},{"$f":"+Purchases!G51*WhatIf!$B39*E64","v":0},{"$f":"+Purchases!H51*WhatIf!$B39*F64","v":0},{"$f":"+Purchases!I51*WhatIf!$B39*G64","v":0},{"$f":"+Purchases!J51*WhatIf!$B39*H64","v":0},{"$f":"+Purchases!K51*WhatIf!$B39*I64","v":0},{"$f":"+Purchases!L51*WhatIf!$B39*J64","v":0},{"$f":"+Purchases!M51*WhatIf!$B39*K64","v":0},{"$f":"+Purchases!N51*WhatIf!$B39*L64","v":0},{"$f":"+Purchases!O51*WhatIf!$B39*M64","v":0},{"$f":"+Purchases!P51*WhatIf!$B39*N64","v":0},{"$f":"+Purchases!Q51*WhatIf!$B39*O64","v":0},{"$f":"+Purchases!R51*WhatIf!$B39*P64","v":0},{"$f":"+Purchases!S51*WhatIf!$B39*Q64","v":0},{"$f":"+Purchases!T51*WhatIf!$B39*R64","v":0},{"$f":"+Purchases!U51*WhatIf!$B39*S64","v":0},{"$f":"+Purchases!V51*WhatIf!$B39*T64","v":0},{"$f":"+Purchases!W51*WhatIf!$B39*U64","v":0},{"$f":"+Purchases!X51*WhatIf!$B39*V64","v":0},{"$f":"+Purchases!Y51*WhatIf!$B39*W64","v":0},{"$f":"+Purchases!Z51*WhatIf!$B39*X64","v":0},{"$f":"+Purchases!AA51*WhatIf!$B39*Y64","v":0},{"$f":"+Purchases!AB51*WhatIf!$B39*Z64","v":0},{"$f":"+Purchases!AC51*WhatIf!$B39*AA64","v":0},{"$f":"+Purchases!AD51*WhatIf!$B39*AB64","v":0},{"$f":"+Purchases!AE51*WhatIf!$B39*AC64","v":0},{"$f":"+Purchases!AF51*WhatIf!$B39*AD64","v":0},{"$f":"+Purchases!AG51*WhatIf!$B39*AE64","v":0},{"$f":"+Purchases!AH51*WhatIf!$B39*AF64","v":0},{"$f":"+Purchases!AI51*WhatIf!$B39*AG64","v":0},{"$f":"+Purchases!AJ51*WhatIf!$B39*General!AH$35","v":0}]
["Hide",{"$f":"IF(OR(Purchases!D52=0,Purchases!D52=\"\"),\"\",Purchases!D52)","v":""},{"$f":"IF(OR(Purchases!E52=0,Purchases!E52=\"\"),\"\",Purchases!E52)","v":""},{"$f":"+Purchases!F52*WhatIf!$B40*D65","v":0},{"$f":"+Purchases!G52*WhatIf!$B40*E65","v":0},{"$f":"+Purchases!H52*WhatIf!$B40*F65","v":0},{"$f":"+Purchases!I52*WhatIf!$B40*G65","v":0},{"$f":"+Purchases!J52*WhatIf!$B40*H65","v":0},{"$f":"+Purchases!K52*WhatIf!$B40*I65","v":0},{"$f":"+Purchases!L52*WhatIf!$B40*J65","v":0},{"$f":"+Purchases!M52*WhatIf!$B40*K65","v":0},{"$f":"+Purchases!N52*WhatIf!$B40*L65","v":0},{"$f":"+Purchases!O52*WhatIf!$B40*M65","v":0},{"$f":"+Purchases!P52*WhatIf!$B40*N65","v":0},{"$f":"+Purchases!Q52*WhatIf!$B40*O65","v":0},{"$f":"+Purchases!R52*WhatIf!$B40*P65","v":0},{"$f":"+Purchases!S52*WhatIf!$B40*Q65","v":0},{"$f":"+Purchases!T52*WhatIf!$B40*R65","v":0},{"$f":"+Purchases!U52*WhatIf!$B40*S65","v":0},{"$f":"+Purchases!V52*WhatIf!$B40*T65","v":0},{"$f":"+Purchases!W52*WhatIf!$B40*U65","v":0},{"$f":"+Purchases!X52*WhatIf!$B40*V65","v":0},{"$f":"+Purchases!Y52*WhatIf!$B40*W65","v":0},{"$f":"+Purchases!Z52*WhatIf!$B40*X65","v":0},{"$f":"+Purchases!AA52*WhatIf!$B40*Y65","v":0},{"$f":"+Purchases!AB52*WhatIf!$B40*Z65","v":0},{"$f":"+Purchases!AC52*WhatIf!$B40*AA65","v":0},{"$f":"+Purchases!AD52*WhatIf!$B40*AB65","v":0},{"$f":"+Purchases!AE52*WhatIf!$B40*AC65","v":0},{"$f":"+Purchases!AF52*WhatIf!$B40*AD65","v":0},{"$f":"+Purchases!AG52*WhatIf!$B40*AE65","v":0},{"$f":"+Purchases!AH52*WhatIf!$B40*AF65","v":0},{"$f":"+Purchases!AI52*WhatIf!$B40*AG65","v":0},{"$f":"+Purchases!AJ52*WhatIf!$B40*General!AH$35","v":0}]
["","Purchases Cost (Escalated, includes sensitivity multipliers)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Purchases!W53*WhatIf!$B41*General!U$35","v":0}]
["",{"$f":"+B9","v":"CHP Fuel"},null,{"$f":"+Purchases!F67","v":151076.33082717116},{"$f":"+Purchases!G67","v":154853.23909785043},{"$f":"+Purchases!H67","v":158724.57007529668},{"$f":"+Purchases!I67","v":162692.6843271791},{"$f":"+Purchases!J67","v":166760.00143535854},{"$f":"+Purchases!K67","v":170929.00147124252},{"$f":"+Purchases!L67","v":175202.22650802357},{"$f":"+Purchases!M67","v":179582.28217072412},{"$f":"+Purchases!N67","v":184071.8392249922},{"$f":"+Purchases!O67","v":188673.63520561697},{"$f":"+Purchases!P67","v":193390.47608575737},{"$f":"+Purchases!Q67","v":198225.23798790132},{"$f":"+Purchases!R67","v":203180.86893759883},{"$f":"+Purchases!S67","v":208260.39066103878},{"$f":"+Purchases!T67","v":213466.90042756475},{"$f":"+Purchases!U67","v":218803.57293825381},{"$f":"+Purchases!V67","v":224273.66226171015},{"$f":"+Purchases!W67","v":229880.50381825288},{"$f":"+Purchases!X67","v":235627.51641370918},{"$f":"+Purchases!Y67","v":241518.20432405188},{"$f":"+Purchases!Z67","v":247556.15943215316},{"$f":"+Purchases!AA67","v":253745.06341795696},{"$f":"+Purchases!AB67","v":260088.69000340585},{"$f":"+Purchases!AC67","v":266590.90725349099},{"$f":"+Purchases!AD67","v":273255.67993482825},{"$f":"+Purchases!AE67","v":280087.07193319889},{"$f":"+Purchases!AF67","v":287089.24873152887},{"$f":"+Purchases!AG67","v":294266.47994981706},{"$f":"+Purchases!AH67","v":301623.14194856246},{"$f":"+Purchases!AI67","v":309163.72049727646},{"$f":"+Purchases!AJ67","v":316892.81350970839}]
["",{"$f":"+B10","v":"Supplemental Fuel, Needs Unmet by CHP"},null,{"$f":"IFERROR(+Purchases!F68,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!G68,\"\")","v":57560.646254939988},{"$f":"IFERROR(+Purchases!H68,\"\")","v":58999.662411313489},{"$f":"IFERROR(+Purchases!I68,\"\")","v":60474.65397159633},{"$f":"IFERROR(+Purchases!J68,\"\")","v":61986.520320886229},{"$f":"IFERROR(+Purchases!K68,\"\")","v":63536.183328908381},{"$f":"IFERROR(+Purchases!L68,\"\")","v":65124.587912131086},{"$f":"IFERROR(+Purchases!M68,\"\")","v":66752.702609934349},{"$f":"IFERROR(+Purchases!N68,\"\")","v":68421.520175182697},{"$f":"IFERROR(+Purchases!O68,\"\")","v":70132.058179562257},{"$f":"IFERROR(+Purchases!P68,\"\")","v":71885.359634051303},{"$f":"IFERROR(+Purchases!Q68,\"\")","v":73682.493624902592},{"$f":"IFERROR(+Purchases!R68,\"\")","v":75524.555965525142},{"$f":"IFERROR(+Purchases!S68,\"\")","v":77412.669864663272},{"$f":"IFERROR(+Purchases!T68,\"\")","v":79347.986611279848},{"$f":"IFERROR(+Purchases!U68,\"\")","v":81331.686276561828},{"$f":"IFERROR(+Purchases!V68,\"\")","v":83364.978433475873},{"$f":"IFERROR(+Purchases!W68,\"\")","v":85449.10289431276},{"$f":"IFERROR(+Purchases!X68,\"\")","v":87585.330466670566},{"$f":"IFERROR(+Purchases!Y68,\"\")","v":89774.963728337316},{"$f":"IFERROR(+Purchases!Z68,\"\")","v":92019.337821545749},{"$f":"IFERROR(+Purchases!AA68,\"\")","v":94319.821267084379},{"$f":"IFERROR(+Purchases!AB68,\"\")","v":96677.816798761472},{"$f":"IFERROR(+Purchases!AC68,\"\")","v":99094.76221873051},{"$f":"IFERROR(+Purchases!AD68,\"\")","v":101572.13127419876},{"$f":"IFERROR(+Purchases!AE68,\"\")","v":104111.43455605372},{"$f":"IFERROR(+Purchases!AF68,\"\")","v":106714.22041995506},{"$f":"IFERROR(+Purchases!AG68,\"\")","v":109382.07593045392},{"$f":"IFERROR(+Purchases!AH68,\"\")","v":112116.62782871527},{"$f":"IFERROR(+Purchases!AI68,\"\")","v":114919.54352443312},{"$f":"IFERROR(+Purchases!AJ68,\"\")","v":117792.53211254395}]
["Hide",{"$f":"+B11","v":0},null,{"$f":"+Purchases!F69","v":0},{"$f":"+Purchases!G69","v":0},{"$f":"+Purchases!H69","v":0},{"$f":"+Purchases!I69","v":0},{"$f":"+Purchases!J69","v":0},{"$f":"+Purchases!K69","v":0},{"$f":"+Purchases!L69","v":0},{"$f":"+Purchases!M69","v":0},{"$f":"+Purchases!N69","v":0},{"$f":"+Purchases!O69","v":0},{"$f":"+Purchases!P69","v":0},{"$f":"+Purchases!Q69","v":0},{"$f":"+Purchases!R69","v":0},{"$f":"+Purchases!S69","v":0},{"$f":"+Purchases!T69","v":0},{"$f":"+Purchases!U69","v":0},{"$f":"+Purchases!V69","v":0},{"$f":"+Purchases!W69","v":0},{"$f":"+Purchases!X69","v":0},{"$f":"+Purchases!Y69","v":0},{"$f":"+Purchases!Z69","v":0},{"$f":"+Purchases!AA69","v":0},{"$f":"+Purchases!AB69","v":0},{"$f":"+Purchases!AC69","v":0},{"$f":"+Purchases!AD69","v":0},{"$f":"+Purchases!AE69","v":0},{"$f":"+Purchases!AF69","v":0},{"$f":"+Purchases!AG69","v":0},{"$f":"+Purchases!AH69","v":0},{"$f":"+Purchases!AI69","v":0},{"$f":"+Purchases!AJ69","v":0}]
["Hide",0,null,{"$f":"+Purchases!F70","v":0},{"$f":"+Purchases!G70","v":0},{"$f":"+Purchases!H70","v":0},{"$f":"+Purchases!I70","v":0},{"$f":"+Purchases!J70","v":0},{"$f":"+Purchases!K70","v":0},{"$f":"+Purchases!L70","v":0},{"$f":"+Purchases!M70","v":0},{"$f":"+Purchases!N70","v":0},{"$f":"+Purchases!O70","v":0},{"$f":"+Purchases!P70","v":0},{"$f":"+Purchases!Q70","v":0},{"$f":"+Purchases!R70","v":0},{"$f":"+Purchases!S70","v":0},{"$f":"+Purchases!T70","v":0},{"$f":"+Purchases!U70","v":0},{"$f":"+Purchases!V70","v":0},{"$f":"+Purchases!W70","v":0},{"$f":"+Purchases!X70","v":0},{"$f":"+Purchases!Y70","v":0},{"$f":"+Purchases!Z70","v":0},{"$f":"+Purchases!AA70","v":0},{"$f":"+Purchases!AB70","v":0},{"$f":"+Purchases!AC70","v":0},{"$f":"+Purchases!AD70","v":0},{"$f":"+Purchases!AE70","v":0},{"$f":"+Purchases!AF70","v":0},{"$f":"+Purchases!AG70","v":0},{"$f":"+Purchases!AH70","v":0},{"$f":"+Purchases!AI70","v":0},{"$f":"+Purchases!AJ70","v":0}]
["Hide","",null,{"$f":"+Purchases!F71","v":0},{"$f":"+Purchases!G71","v":0},{"$f":"+Purchases!H71","v":0},{"$f":"+Purchases!I71","v":0},{"$f":"+Purchases!J71","v":0},{"$f":"+Purchases!K71","v":0},{"$f":"+Purchases!L71","v":0},{"$f":"+Purchases!M71","v":0},{"$f":"+Purchases!N71","v":0},{"$f":"+Purchases!O71","v":0},{"$f":"+Purchases!P71","v":0},{"$f":"+Purchases!Q71","v":0},{"$f":"+Purchases!R71","v":0},{"$f":"+Purchases!S71","v":0},{"$f":"+Purchases!T71","v":0},{"$f":"+Purchases!U71","v":0},{"$f":"+Purchases!V71","v":0},{"$f":"+Purchases!W71","v":0},{"$f":"+Purchases!X71","v":0},{"$f":"+Purchases!Y71","v":0},{"$f":"+Purchases!Z71","v":0},{"$f":"+Purchases!AA71","v":0},{"$f":"+Purchases!AB71","v":0},{"$f":"+Purchases!AC71","v":0},{"$f":"+Purchases!AD71","v":0},{"$f":"+Purchases!AE71","v":0},{"$f":"+Purchases!AF71","v":0},{"$f":"+Purchases!AG71","v":0},{"$f":"+Purchases!AH71","v":0},{"$f":"+Purchases!AI71","v":0},{"$f":"+Purchases!AJ71","v":0}]
["Hide","",null,{"$f":"+Purchases!F72","v":0},{"$f":"+Purchases!G72","v":0},{"$f":"+Purchases!H72","v":0},{"$f":"+Purchases!I72","v":0},{"$f":"+Purchases!J72","v":0},{"$f":"+Purchases!K72","v":0},{"$f":"+Purchases!L72","v":0},{"$f":"+Purchases!M72","v":0},{"$f":"+Purchases!N72","v":0},{"$f":"+Purchases!O72","v":0},{"$f":"+Purchases!P72","v":0},{"$f":"+Purchases!Q72","v":0},{"$f":"+Purchases!R72","v":0},{"$f":"+Purchases!S72","v":0},{"$f":"+Purchases!T72","v":0},{"$f":"+Purchases!U72","v":0},{"$f":"+Purchases!V72","v":0},{"$f":"+Purchases!W72","v":0},{"$f":"+Purchases!X72","v":0},{"$f":"+Purchases!Y72","v":0},{"$f":"+Purchases!Z72","v":0},{"$f":"+Purchases!AA72","v":0},{"$f":"+Purchases!AB72","v":0},{"$f":"+Purchases!AC72","v":0},{"$f":"+Purchases!AD72","v":0},{"$f":"+Purchases!AE72","v":0},{"$f":"+Purchases!AF72","v":0},{"$f":"+Purchases!AG72","v":0},{"$f":"+Purchases!AH72","v":0},{"$f":"+Purchases!AI72","v":0},{"$f":"+Purchases!AJ72","v":0}]
["Hide","",null,{"$f":"+Purchases!F73","v":0},{"$f":"+Purchases!G73","v":0},{"$f":"+Purchases!H73","v":0},{"$f":"+Purchases!I73","v":0},{"$f":"+Purchases!J73","v":0},{"$f":"+Purchases!K73","v":0},{"$f":"+Purchases!L73","v":0},{"$f":"+Purchases!M73","v":0},{"$f":"+Purchases!N73","v":0},{"$f":"+Purchases!O73","v":0},{"$f":"+Purchases!P73","v":0},{"$f":"+Purchases!Q73","v":0},{"$f":"+Purchases!R73","v":0},{"$f":"+Purchases!S73","v":0},{"$f":"+Purchases!T73","v":0},{"$f":"+Purchases!U73","v":0},{"$f":"+Purchases!V73","v":0},{"$f":"+Purchases!W73","v":0},{"$f":"+Purchases!X73","v":0},{"$f":"+Purchases!Y73","v":0},{"$f":"+Purchases!Z73","v":0},{"$f":"+Purchases!AA73","v":0},{"$f":"+Purchases!AB73","v":0},{"$f":"+Purchases!AC73","v":0},{"$f":"+Purchases!AD73","v":0},{"$f":"+Purchases!AE73","v":0},{"$f":"+Purchases!AF73","v":0},{"$f":"+Purchases!AG73","v":0},{"$f":"+Purchases!AH73","v":0},{"$f":"+Purchases!AI73","v":0},{"$f":"+Purchases!AJ73","v":0}]
["Hide","",null,{"$f":"+Purchases!F74","v":0},{"$f":"+Purchases!G74","v":0},{"$f":"+Purchases!H74","v":0},{"$f":"+Purchases!I74","v":0},{"$f":"+Purchases!J74","v":0},{"$f":"+Purchases!K74","v":0},{"$f":"+Purchases!L74","v":0},{"$f":"+Purchases!M74","v":0},{"$f":"+Purchases!N74","v":0},{"$f":"+Purchases!O74","v":0},{"$f":"+Purchases!P74","v":0},{"$f":"+Purchases!Q74","v":0},{"$f":"+Purchases!R74","v":0},{"$f":"+Purchases!S74","v":0},{"$f":"+Purchases!T74","v":0},{"$f":"+Purchases!U74","v":0},{"$f":"+Purchases!V74","v":0},{"$f":"+Purchases!W74","v":0},{"$f":"+Purchases!X74","v":0},{"$f":"+Purchases!Y74","v":0},{"$f":"+Purchases!Z74","v":0},{"$f":"+Purchases!AA74","v":0},{"$f":"+Purchases!AB74","v":0},{"$f":"+Purchases!AC74","v":0},{"$f":"+Purchases!AD74","v":0},{"$f":"+Purchases!AE74","v":0},{"$f":"+Purchases!AF74","v":0},{"$f":"+Purchases!AG74","v":0},{"$f":"+Purchases!AH74","v":0},{"$f":"+Purchases!AI74","v":0},{"$f":"+Purchases!AJ74","v":0}]
["Hide","",null,{"$f":"+Purchases!F75","v":0},{"$f":"+Purchases!G75","v":0},{"$f":"+Purchases!H75","v":0},{"$f":"+Purchases!I75","v":0},{"$f":"+Purchases!J75","v":0},{"$f":"+Purchases!K75","v":0},{"$f":"+Purchases!L75","v":0},{"$f":"+Purchases!M75","v":0},{"$f":"+Purchases!N75","v":0},{"$f":"+Purchases!O75","v":0},{"$f":"+Purchases!P75","v":0},{"$f":"+Purchases!Q75","v":0},{"$f":"+Purchases!R75","v":0},{"$f":"+Purchases!S75","v":0},{"$f":"+Purchases!T75","v":0},{"$f":"+Purchases!U75","v":0},{"$f":"+Purchases!V75","v":0},{"$f":"+Purchases!W75","v":0},{"$f":"+Purchases!X75","v":0},{"$f":"+Purchases!Y75","v":0},{"$f":"+Purchases!Z75","v":0},{"$f":"+Purchases!AA75","v":0},{"$f":"+Purchases!AB75","v":0},{"$f":"+Purchases!AC75","v":0},{"$f":"+Purchases!AD75","v":0},{"$f":"+Purchases!AE75","v":0},{"$f":"+Purchases!AF75","v":0},{"$f":"+Purchases!AG75","v":0},{"$f":"+Purchases!AH75","v":0},{"$f":"+Purchases!AI75","v":0},{"$f":"+Purchases!AJ75","v":0}]
["Hide","",null,{"$f":"+Purchases!F76","v":0},{"$f":"+Purchases!G76","v":0},{"$f":"+Purchases!H76","v":0},{"$f":"+Purchases!I76","v":0},{"$f":"+Purchases!J76","v":0},{"$f":"+Purchases!K76","v":0},{"$f":"+Purchases!L76","v":0},{"$f":"+Purchases!M76","v":0},{"$f":"+Purchases!N76","v":0},{"$f":"+Purchases!O76","v":0},{"$f":"+Purchases!P76","v":0},{"$f":"+Purchases!Q76","v":0},{"$f":"+Purchases!R76","v":0},{"$f":"+Purchases!S76","v":0},{"$f":"+Purchases!T76","v":0},{"$f":"+Purchases!U76","v":0},{"$f":"+Purchases!V76","v":0},{"$f":"+Purchases!W76","v":0},{"$f":"+Purchases!X76","v":0},{"$f":"+Purchases!Y76","v":0},{"$f":"+Purchases!Z76","v":0},{"$f":"+Purchases!AA76","v":0},{"$f":"+Purchases!AB76","v":0},{"$f":"+Purchases!AC76","v":0},{"$f":"+Purchases!AD76","v":0},{"$f":"+Purchases!AE76","v":0},{"$f":"+Purchases!AF76","v":0},{"$f":"+Purchases!AG76","v":0},{"$f":"+Purchases!AH76","v":0},{"$f":"+Purchases!AI76","v":0},{"$f":"+Purchases!AJ76","v":0}]
["","Total",null,{"$f":"SUM(D20:D29)","v":207233.05888077116},{"$f":"SUM(E20:E29)","v":212413.88535279041},{"$f":"SUM(F20:F29)","v":217724.23248661018},{"$f":"SUM(G20:G29)","v":223167.33829877543},228746.52175624477,234465.18480015089,240326.81442015467,246334.98478065847,252493.3594001749,258805.69338517921,265275.8357198087,{"$f":"SUM(O20:O29)","v":271907.73161280388},278705.42490312399,285673.06052570208,292814.88703884458,300135.25921481563,307638.64069518604,315329.60671256564,323212.84688037972,331293.16805238917,339575.49725369888,348064.88468504132,356766.50680216734,365685.66947222152,374827.81120902702,384198.50648925261,393803.46915148397,403648.55588027101,413739.76977727772,424083.26402170956,{"$f":"SUM(AH20:AH29)","v":434685.34562225232}]
["","Purchases Cost (Non-Escalated, w/o sensitivity multipliers)"]
["",{"$f":"+B9","v":"CHP Fuel"},null,{"$f":"+Purchases!F54","v":151076.33082717116},{"$f":"+Purchases!G54","v":151076.33082717116},{"$f":"+Purchases!H54","v":151076.33082717116},{"$f":"+Purchases!I54","v":151076.33082717116},{"$f":"+Purchases!J54","v":151076.33082717116},{"$f":"+Purchases!K54","v":151076.33082717116},{"$f":"+Purchases!L54","v":151076.33082717116},{"$f":"+Purchases!M54","v":151076.33082717116},{"$f":"+Purchases!N54","v":151076.33082717116},{"$f":"+Purchases!O54","v":151076.33082717116},{"$f":"+Purchases!P54","v":151076.33082717116},{"$f":"+Purchases!Q54","v":151076.33082717116},{"$f":"+Purchases!R54","v":151076.33082717116},{"$f":"+Purchases!S54","v":151076.33082717116},{"$f":"+Purchases!T54","v":151076.33082717116},{"$f":"+Purchases!U54","v":151076.33082717116},{"$f":"+Purchases!V54","v":151076.33082717116},{"$f":"+Purchases!W54","v":151076.33082717116},{"$f":"+Purchases!X54","v":151076.33082717116},{"$f":"+Purchases!Y54","v":151076.33082717116},{"$f":"+Purchases!Z54","v":151076.33082717116},{"$f":"+Purchases!AA54","v":151076.33082717116},{"$f":"+Purchases!AB54","v":151076.33082717116},{"$f":"+Purchases!AC54","v":151076.33082717116},{"$f":"+Purchases!AD54","v":151076.33082717116},{"$f":"+Purchases!AE54","v":151076.33082717116},{"$f":"+Purchases!AF54","v":151076.33082717116},{"$f":"+Purchases!AG54","v":151076.33082717116},{"$f":"+Purchases!AH54","v":151076.33082717116},{"$f":"+Purchases!AI54","v":151076.33082717116},{"$f":"+Purchases!AJ54","v":151076.33082717116}]
["","Supplemental Fuel, Needs Unmet by CHP",null,{"$f":"IFERROR(+Purchases!F55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!G55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!H55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!I55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!J55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!K55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!L55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!M55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!N55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!O55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!P55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!Q55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!R55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!S55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!T55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!U55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!V55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!W55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!X55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!Y55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!Z55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AA55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AB55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AC55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AD55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AE55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AF55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AG55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AH55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AI55,\"\")","v":56156.728053599996},{"$f":"IFERROR(+Purchases!AJ55,\"\")","v":56156.728053599996}]
["Hide",0,null,{"$f":"+Purchases!F56","v":0},{"$f":"+Purchases!G56","v":0},{"$f":"+Purchases!H56","v":0},{"$f":"+Purchases!I56","v":0},{"$f":"+Purchases!J56","v":0},{"$f":"+Purchases!K56","v":0},{"$f":"+Purchases!L56","v":0},{"$f":"+Purchases!M56","v":0},{"$f":"+Purchases!N56","v":0},{"$f":"+Purchases!O56","v":0},{"$f":"+Purchases!P56","v":0},{"$f":"+Purchases!Q56","v":0},{"$f":"+Purchases!R56","v":0},{"$f":"+Purchases!S56","v":0},{"$f":"+Purchases!T56","v":0},{"$f":"+Purchases!U56","v":0},{"$f":"+Purchases!V56","v":0},{"$f":"+Purchases!W56","v":0},{"$f":"+Purchases!X56","v":0},{"$f":"+Purchases!Y56","v":0},{"$f":"+Purchases!Z56","v":0},{"$f":"+Purchases!AA56","v":0},{"$f":"+Purchases!AB56","v":0},{"$f":"+Purchases!AC56","v":0},{"$f":"+Purchases!AD56","v":0},{"$f":"+Purchases!AE56","v":0},{"$f":"+Purchases!AF56","v":0},{"$f":"+Purchases!AG56","v":0},{"$f":"+Purchases!AH56","v":0},{"$f":"+Purchases!AI56","v":0},{"$f":"+Purchases!AJ56","v":0}]
["Hide",0,null,{"$f":"+Purchases!F57","v":0},{"$f":"+Purchases!G57","v":0},{"$f":"+Purchases!H57","v":0},{"$f":"+Purchases!I57","v":0},{"$f":"+Purchases!J57","v":0},{"$f":"+Purchases!K57","v":0},{"$f":"+Purchases!L57","v":0},{"$f":"+Purchases!M57","v":0},{"$f":"+Purchases!N57","v":0},{"$f":"+Purchases!O57","v":0},{"$f":"+Purchases!P57","v":0},{"$f":"+Purchases!Q57","v":0},{"$f":"+Purchases!R57","v":0},{"$f":"+Purchases!S57","v":0},{"$f":"+Purchases!T57","v":0},{"$f":"+Purchases!U57","v":0},{"$f":"+Purchases!V57","v":0},{"$f":"+Purchases!W57","v":0},{"$f":"+Purchases!X57","v":0},{"$f":"+Purchases!Y57","v":0},{"$f":"+Purchases!Z57","v":0},{"$f":"+Purchases!AA57","v":0},{"$f":"+Purchases!AB57","v":0},{"$f":"+Purchases!AC57","v":0},{"$f":"+Purchases!AD57","v":0},{"$f":"+Purchases!AE57","v":0},{"$f":"+Purchases!AF57","v":0},{"$f":"+Purchases!AG57","v":0},{"$f":"+Purchases!AH57","v":0},{"$f":"+Purchases!AI57","v":0},{"$f":"+Purchases!AJ57","v":0}]
["Hide","",null,{"$f":"+Purchases!F58","v":0},{"$f":"+Purchases!G58","v":0},{"$f":"+Purchases!H58","v":0},{"$f":"+Purchases!I58","v":0},{"$f":"+Purchases!J58","v":0},{"$f":"+Purchases!K58","v":0},{"$f":"+Purchases!L58","v":0},{"$f":"+Purchases!M58","v":0},{"$f":"+Purchases!N58","v":0},{"$f":"+Purchases!O58","v":0},{"$f":"+Purchases!P58","v":0},{"$f":"+Purchases!Q58","v":0},{"$f":"+Purchases!R58","v":0},{"$f":"+Purchases!S58","v":0},{"$f":"+Purchases!T58","v":0},{"$f":"+Purchases!U58","v":0},{"$f":"+Purchases!V58","v":0},{"$f":"+Purchases!W58","v":0},{"$f":"+Purchases!X58","v":0},{"$f":"+Purchases!Y58","v":0},{"$f":"+Purchases!Z58","v":0},{"$f":"+Purchases!AA58","v":0},{"$f":"+Purchases!AB58","v":0},{"$f":"+Purchases!AC58","v":0},{"$f":"+Purchases!AD58","v":0},{"$f":"+Purchases!AE58","v":0},{"$f":"+Purchases!AF58","v":0},{"$f":"+Purchases!AG58","v":0},{"$f":"+Purchases!AH58","v":0},{"$f":"+Purchases!AI58","v":0},{"$f":"+Purchases!AJ58","v":0}]
["Hide","",null,{"$f":"+Purchases!F59","v":0},{"$f":"+Purchases!G59","v":0},{"$f":"+Purchases!H59","v":0},{"$f":"+Purchases!I59","v":0},{"$f":"+Purchases!J59","v":0},{"$f":"+Purchases!K59","v":0},{"$f":"+Purchases!L59","v":0},{"$f":"+Purchases!M59","v":0},{"$f":"+Purchases!N59","v":0},{"$f":"+Purchases!O59","v":0},{"$f":"+Purchases!P59","v":0},{"$f":"+Purchases!Q59","v":0},{"$f":"+Purchases!R59","v":0},{"$f":"+Purchases!S59","v":0},{"$f":"+Purchases!T59","v":0},{"$f":"+Purchases!U59","v":0},{"$f":"+Purchases!V59","v":0},{"$f":"+Purchases!W59","v":0},{"$f":"+Purchases!X59","v":0},{"$f":"+Purchases!Y59","v":0},{"$f":"+Purchases!Z59","v":0},{"$f":"+Purchases!AA59","v":0},{"$f":"+Purchases!AB59","v":0},{"$f":"+Purchases!AC59","v":0},{"$f":"+Purchases!AD59","v":0},{"$f":"+Purchases!AE59","v":0},{"$f":"+Purchases!AF59","v":0},{"$f":"+Purchases!AG59","v":0},{"$f":"+Purchases!AH59","v":0},{"$f":"+Purchases!AI59","v":0},{"$f":"+Purchases!AJ59","v":0}]
["Hide","",null,{"$f":"+Purchases!F60","v":0},{"$f":"+Purchases!G60","v":0},{"$f":"+Purchases!H60","v":0},{"$f":"+Purchases!I60","v":0},{"$f":"+Purchases!J60","v":0},{"$f":"+Purchases!K60","v":0},{"$f":"+Purchases!L60","v":0},{"$f":"+Purchases!M60","v":0},{"$f":"+Purchases!N60","v":0},{"$f":"+Purchases!O60","v":0},{"$f":"+Purchases!P60","v":0},{"$f":"+Purchases!Q60","v":0},{"$f":"+Purchases!R60","v":0},{"$f":"+Purchases!S60","v":0},{"$f":"+Purchases!T60","v":0},{"$f":"+Purchases!U60","v":0},{"$f":"+Purchases!V60","v":0},{"$f":"+Purchases!W60","v":0},{"$f":"+Purchases!X60","v":0},{"$f":"+Purchases!Y60","v":0},{"$f":"+Purchases!Z60","v":0},{"$f":"+Purchases!AA60","v":0},{"$f":"+Purchases!AB60","v":0},{"$f":"+Purchases!AC60","v":0},{"$f":"+Purchases!AD60","v":0},{"$f":"+Purchases!AE60","v":0},{"$f":"+Purchases!AF60","v":0},{"$f":"+Purchases!AG60","v":0},{"$f":"+Purchases!AH60","v":0},{"$f":"+Purchases!AI60","v":0},{"$f":"+Purchases!AJ60","v":0}]
["Hide","",null,{"$f":"+Purchases!F61","v":0},{"$f":"+Purchases!G61","v":0},{"$f":"+Purchases!H61","v":0},{"$f":"+Purchases!I61","v":0},{"$f":"+Purchases!J61","v":0},{"$f":"+Purchases!K61","v":0},{"$f":"+Purchases!L61","v":0},{"$f":"+Purchases!M61","v":0},{"$f":"+Purchases!N61","v":0},{"$f":"+Purchases!O61","v":0},{"$f":"+Purchases!P61","v":0},{"$f":"+Purchases!Q61","v":0},{"$f":"+Purchases!R61","v":0},{"$f":"+Purchases!S61","v":0},{"$f":"+Purchases!T61","v":0},{"$f":"+Purchases!U61","v":0},{"$f":"+Purchases!V61","v":0},{"$f":"+Purchases!W61","v":0},{"$f":"+Purchases!X61","v":0},{"$f":"+Purchases!Y61","v":0},{"$f":"+Purchases!Z61","v":0},{"$f":"+Purchases!AA61","v":0},{"$f":"+Purchases!AB61","v":0},{"$f":"+Purchases!AC61","v":0},{"$f":"+Purchases!AD61","v":0},{"$f":"+Purchases!AE61","v":0},{"$f":"+Purchases!AF61","v":0},{"$f":"+Purchases!AG61","v":0},{"$f":"+Purchases!AH61","v":0},{"$f":"+Purchases!AI61","v":0},{"$f":"+Purchases!AJ61","v":0}]
["Hide","",null,{"$f":"+Purchases!F62","v":0},{"$f":"+Purchases!G62","v":0},{"$f":"+Purchases!H62","v":0},{"$f":"+Purchases!I62","v":0},{"$f":"+Purchases!J62","v":0},{"$f":"+Purchases!K62","v":0},{"$f":"+Purchases!L62","v":0},{"$f":"+Purchases!M62","v":0},{"$f":"+Purchases!N62","v":0},{"$f":"+Purchases!O62","v":0},{"$f":"+Purchases!P62","v":0},{"$f":"+Purchases!Q62","v":0},{"$f":"+Purchases!R62","v":0},{"$f":"+Purchases!S62","v":0},{"$f":"+Purchases!T62","v":0},{"$f":"+Purchases!U62","v":0},{"$f":"+Purchases!V62","v":0},{"$f":"+Purchases!W62","v":0},{"$f":"+Purchases!X62","v":0},{"$f":"+Purchases!Y62","v":0},{"$f":"+Purchases!Z62","v":0},{"$f":"+Purchases!AA62","v":0},{"$f":"+Purchases!AB62","v":0},{"$f":"+Purchases!AC62","v":0},{"$f":"+Purchases!AD62","v":0},{"$f":"+Purchases!AE62","v":0},{"$f":"+Purchases!AF62","v":0},{"$f":"+Purchases!AG62","v":0},{"$f":"+Purchases!AH62","v":0},{"$f":"+Purchases!AI62","v":0},{"$f":"+Purchases!AJ62","v":0}]
["Hide","",null,{"$f":"+Purchases!F63","v":0},{"$f":"+Purchases!G63","v":0},{"$f":"+Purchases!H63","v":0},{"$f":"+Purchases!I63","v":0},{"$f":"+Purchases!J63","v":0},{"$f":"+Purchases!K63","v":0},{"$f":"+Purchases!L63","v":0},{"$f":"+Purchases!M63","v":0},{"$f":"+Purchases!N63","v":0},{"$f":"+Purchases!O63","v":0},{"$f":"+Purchases!P63","v":0},{"$f":"+Purchases!Q63","v":0},{"$f":"+Purchases!R63","v":0},{"$f":"+Purchases!S63","v":0},{"$f":"+Purchases!T63","v":0},{"$f":"+Purchases!U63","v":0},{"$f":"+Purchases!V63","v":0},{"$f":"+Purchases!W63","v":0},{"$f":"+Purchases!X63","v":0},{"$f":"+Purchases!Y63","v":0},{"$f":"+Purchases!Z63","v":0},{"$f":"+Purchases!AA63","v":0},{"$f":"+Purchases!AB63","v":0},{"$f":"+Purchases!AC63","v":0},{"$f":"+Purchases!AD63","v":0},{"$f":"+Purchases!AE63","v":0},{"$f":"+Purchases!AF63","v":0},{"$f":"+Purchases!AG63","v":0},{"$f":"+Purchases!AH63","v":0},{"$f":"+Purchases!AI63","v":0},{"$f":"+Purchases!AJ63","v":0}]
["Bottom","Total",null,{"$f":"SUM(D32:D41)","v":207233.05888077116},{"$f":"SUM(E32:E41)","v":207233.05888077116},{"$f":"SUM(F32:F41)","v":207233.05888077116},{"$f":"SUM(G32:G41)","v":207233.05888077116},207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,{"$f":"SUM(O32:O41)","v":207233.05888077116},207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,207233.05888077116,{"$f":"SUM(AH32:AH41)","v":207233.05888077116}]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]
[]
[]
[]
[null,null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":15}]
[]
[null,null,null,{"$f":"IF(AND(D7>=$D$100,D7<=$E$100),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[null,"OPERATING FACTORS"]
[null,null,"Apply operating factor"]
[null,{"$f":"B9","v":"CHP Fuel"},{"$f":"Purchases!C21","v":"True"},{"$f":"IF($C108=\"True\",General!D$35,1)","v":1},{"$f":"IF($C108=\"True\",General!E$35,1)","v":1},{"$f":"IF($C108=\"True\",General!F$35,1)","v":1},{"$f":"IF($C108=\"True\",General!G$35,1)","v":1},{"$f":"IF($C108=\"True\",General!H$35,1)","v":1},{"$f":"IF($C108=\"True\",General!I$35,1)","v":1},{"$f":"IF($C108=\"True\",General!J$35,1)","v":1},{"$f":"IF($C108=\"True\",General!K$35,1)","v":1},{"$f":"IF($C108=\"True\",General!L$35,1)","v":1},{"$f":"IF($C108=\"True\",General!M$35,1)","v":1},{"$f":"IF($C108=\"True\",General!N$35,1)","v":1},{"$f":"IF($C108=\"True\",General!O$35,1)","v":1},{"$f":"IF($C108=\"True\",General!P$35,1)","v":1},{"$f":"IF($C108=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C108=\"True\",General!R$35,1)","v":1},{"$f":"IF($C108=\"True\",General!S$35,1)","v":1},{"$f":"IF($C108=\"True\",General!T$35,1)","v":1},{"$f":"IF($C108=\"True\",General!U$35,1)","v":1},{"$f":"IF($C108=\"True\",General!V$35,1)","v":1},{"$f":"IF($C108=\"True\",General!W$35,1)","v":1},{"$f":"IF($C108=\"True\",General!X$35,1)","v":1},{"$f":"IF($C108=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C108=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C108=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C108=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C108=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C108=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C108=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C108=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C108=\"True\",General!AG$35,1)","v":1}]
[null,"Supplemental Fuel, Needs Unmet by CHP",{"$f":"Purchases!C22","v":"True"},{"$f":"IF($C109=\"True\",General!D$35,1)","v":1},{"$f":"IF($C109=\"True\",General!E$35,1)","v":1},{"$f":"IF($C109=\"True\",General!F$35,1)","v":1},{"$f":"IF($C109=\"True\",General!G$35,1)","v":1},{"$f":"IF($C109=\"True\",General!H$35,1)","v":1},{"$f":"IF($C109=\"True\",General!I$35,1)","v":1},{"$f":"IF($C109=\"True\",General!J$35,1)","v":1},{"$f":"IF($C109=\"True\",General!K$35,1)","v":1},{"$f":"IF($C109=\"True\",General!L$35,1)","v":1},{"$f":"IF($C109=\"True\",General!M$35,1)","v":1},{"$f":"IF($C109=\"True\",General!N$35,1)","v":1},{"$f":"IF($C109=\"True\",General!O$35,1)","v":1},{"$f":"IF($C109=\"True\",General!P$35,1)","v":1},{"$f":"IF($C109=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C109=\"True\",General!R$35,1)","v":1},{"$f":"IF($C109=\"True\",General!S$35,1)","v":1},{"$f":"IF($C109=\"True\",General!T$35,1)","v":1},{"$f":"IF($C109=\"True\",General!U$35,1)","v":1},{"$f":"IF($C109=\"True\",General!V$35,1)","v":1},{"$f":"IF($C109=\"True\",General!W$35,1)","v":1},{"$f":"IF($C109=\"True\",General!X$35,1)","v":1},{"$f":"IF($C109=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C109=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C109=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C109=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C109=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C109=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C109=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C109=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C109=\"True\",General!AG$35,1)","v":1}]
[null,0,{"$f":"Purchases!C23","v":0},{"$f":"IF($C110=\"True\",General!D$35,1)","v":1},{"$f":"IF($C110=\"True\",General!E$35,1)","v":1},{"$f":"IF($C110=\"True\",General!F$35,1)","v":1},{"$f":"IF($C110=\"True\",General!G$35,1)","v":1},{"$f":"IF($C110=\"True\",General!H$35,1)","v":1},{"$f":"IF($C110=\"True\",General!I$35,1)","v":1},{"$f":"IF($C110=\"True\",General!J$35,1)","v":1},{"$f":"IF($C110=\"True\",General!K$35,1)","v":1},{"$f":"IF($C110=\"True\",General!L$35,1)","v":1},{"$f":"IF($C110=\"True\",General!M$35,1)","v":1},{"$f":"IF($C110=\"True\",General!N$35,1)","v":1},{"$f":"IF($C110=\"True\",General!O$35,1)","v":1},{"$f":"IF($C110=\"True\",General!P$35,1)","v":1},{"$f":"IF($C110=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C110=\"True\",General!R$35,1)","v":1},{"$f":"IF($C110=\"True\",General!S$35,1)","v":1},{"$f":"IF($C110=\"True\",General!T$35,1)","v":1},{"$f":"IF($C110=\"True\",General!U$35,1)","v":1},{"$f":"IF($C110=\"True\",General!V$35,1)","v":1},{"$f":"IF($C110=\"True\",General!W$35,1)","v":1},{"$f":"IF($C110=\"True\",General!X$35,1)","v":1},{"$f":"IF($C110=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C110=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C110=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C110=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C110=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C110=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C110=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C110=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C110=\"True\",General!AG$35,1)","v":1}]
[null,0,{"$f":"Purchases!C24","v":0},{"$f":"IF($C111=\"True\",General!D$35,1)","v":1},{"$f":"IF($C111=\"True\",General!E$35,1)","v":1},{"$f":"IF($C111=\"True\",General!F$35,1)","v":1},{"$f":"IF($C111=\"True\",General!G$35,1)","v":1},{"$f":"IF($C111=\"True\",General!H$35,1)","v":1},{"$f":"IF($C111=\"True\",General!I$35,1)","v":1},{"$f":"IF($C111=\"True\",General!J$35,1)","v":1},{"$f":"IF($C111=\"True\",General!K$35,1)","v":1},{"$f":"IF($C111=\"True\",General!L$35,1)","v":1},{"$f":"IF($C111=\"True\",General!M$35,1)","v":1},{"$f":"IF($C111=\"True\",General!N$35,1)","v":1},{"$f":"IF($C111=\"True\",General!O$35,1)","v":1},{"$f":"IF($C111=\"True\",General!P$35,1)","v":1},{"$f":"IF($C111=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C111=\"True\",General!R$35,1)","v":1},{"$f":"IF($C111=\"True\",General!S$35,1)","v":1},{"$f":"IF($C111=\"True\",General!T$35,1)","v":1},{"$f":"IF($C111=\"True\",General!U$35,1)","v":1},{"$f":"IF($C111=\"True\",General!V$35,1)","v":1},{"$f":"IF($C111=\"True\",General!W$35,1)","v":1},{"$f":"IF($C111=\"True\",General!X$35,1)","v":1},{"$f":"IF($C111=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C111=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C111=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C111=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C111=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C111=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C111=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C111=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C111=\"True\",General!AG$35,1)","v":1}]
[null,"",{"$f":"Purchases!C25","v":0},{"$f":"IF($C112=\"True\",General!D$35,1)","v":1},{"$f":"IF($C112=\"True\",General!E$35,1)","v":1},{"$f":"IF($C112=\"True\",General!F$35,1)","v":1},{"$f":"IF($C112=\"True\",General!G$35,1)","v":1},{"$f":"IF($C112=\"True\",General!H$35,1)","v":1},{"$f":"IF($C112=\"True\",General!I$35,1)","v":1},{"$f":"IF($C112=\"True\",General!J$35,1)","v":1},{"$f":"IF($C112=\"True\",General!K$35,1)","v":1},{"$f":"IF($C112=\"True\",General!L$35,1)","v":1},{"$f":"IF($C112=\"True\",General!M$35,1)","v":1},{"$f":"IF($C112=\"True\",General!N$35,1)","v":1},{"$f":"IF($C112=\"True\",General!O$35,1)","v":1},{"$f":"IF($C112=\"True\",General!P$35,1)","v":1},{"$f":"IF($C112=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C112=\"True\",General!R$35,1)","v":1},{"$f":"IF($C112=\"True\",General!S$35,1)","v":1},{"$f":"IF($C112=\"True\",General!T$35,1)","v":1},{"$f":"IF($C112=\"True\",General!U$35,1)","v":1},{"$f":"IF($C112=\"True\",General!V$35,1)","v":1},{"$f":"IF($C112=\"True\",General!W$35,1)","v":1},{"$f":"IF($C112=\"True\",General!X$35,1)","v":1},{"$f":"IF($C112=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C112=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C112=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C112=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C112=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C112=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C112=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C112=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C112=\"True\",General!AG$35,1)","v":1}]
[null,"",{"$f":"Purchases!C26","v":0},{"$f":"IF($C113=\"True\",General!D$35,1)","v":1},{"$f":"IF($C113=\"True\",General!E$35,1)","v":1},{"$f":"IF($C113=\"True\",General!F$35,1)","v":1},{"$f":"IF($C113=\"True\",General!G$35,1)","v":1},{"$f":"IF($C113=\"True\",General!H$35,1)","v":1},{"$f":"IF($C113=\"True\",General!I$35,1)","v":1},{"$f":"IF($C113=\"True\",General!J$35,1)","v":1},{"$f":"IF($C113=\"True\",General!K$35,1)","v":1},{"$f":"IF($C113=\"True\",General!L$35,1)","v":1},{"$f":"IF($C113=\"True\",General!M$35,1)","v":1},{"$f":"IF($C113=\"True\",General!N$35,1)","v":1},{"$f":"IF($C113=\"True\",General!O$35,1)","v":1},{"$f":"IF($C113=\"True\",General!P$35,1)","v":1},{"$f":"IF($C113=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C113=\"True\",General!R$35,1)","v":1},{"$f":"IF($C113=\"True\",General!S$35,1)","v":1},{"$f":"IF($C113=\"True\",General!T$35,1)","v":1},{"$f":"IF($C113=\"True\",General!U$35,1)","v":1},{"$f":"IF($C113=\"True\",General!V$35,1)","v":1},{"$f":"IF($C113=\"True\",General!W$35,1)","v":1},{"$f":"IF($C113=\"True\",General!X$35,1)","v":1},{"$f":"IF($C113=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C113=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C113=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C113=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C113=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C113=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C113=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C113=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C113=\"True\",General!AG$35,1)","v":1}]
[null,"",{"$f":"Purchases!C27","v":0},{"$f":"IF($C114=\"True\",General!D$35,1)","v":1},{"$f":"IF($C114=\"True\",General!E$35,1)","v":1},{"$f":"IF($C114=\"True\",General!F$35,1)","v":1},{"$f":"IF($C114=\"True\",General!G$35,1)","v":1},{"$f":"IF($C114=\"True\",General!H$35,1)","v":1},{"$f":"IF($C114=\"True\",General!I$35,1)","v":1},{"$f":"IF($C114=\"True\",General!J$35,1)","v":1},{"$f":"IF($C114=\"True\",General!K$35,1)","v":1},{"$f":"IF($C114=\"True\",General!L$35,1)","v":1},{"$f":"IF($C114=\"True\",General!M$35,1)","v":1},{"$f":"IF($C114=\"True\",General!N$35,1)","v":1},{"$f":"IF($C114=\"True\",General!O$35,1)","v":1},{"$f":"IF($C114=\"True\",General!P$35,1)","v":1},{"$f":"IF($C114=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C114=\"True\",General!R$35,1)","v":1},{"$f":"IF($C114=\"True\",General!S$35,1)","v":1},{"$f":"IF($C114=\"True\",General!T$35,1)","v":1},{"$f":"IF($C114=\"True\",General!U$35,1)","v":1},{"$f":"IF($C114=\"True\",General!V$35,1)","v":1},{"$f":"IF($C114=\"True\",General!W$35,1)","v":1},{"$f":"IF($C114=\"True\",General!X$35,1)","v":1},{"$f":"IF($C114=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C114=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C114=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C114=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C114=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C114=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C114=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C114=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C114=\"True\",General!AG$35,1)","v":1}]
[null,"",{"$f":"Purchases!C28","v":0},{"$f":"IF($C115=\"True\",General!D$35,1)","v":1},{"$f":"IF($C115=\"True\",General!E$35,1)","v":1},{"$f":"IF($C115=\"True\",General!F$35,1)","v":1},{"$f":"IF($C115=\"True\",General!G$35,1)","v":1},{"$f":"IF($C115=\"True\",General!H$35,1)","v":1},{"$f":"IF($C115=\"True\",General!I$35,1)","v":1},{"$f":"IF($C115=\"True\",General!J$35,1)","v":1},{"$f":"IF($C115=\"True\",General!K$35,1)","v":1},{"$f":"IF($C115=\"True\",General!L$35,1)","v":1},{"$f":"IF($C115=\"True\",General!M$35,1)","v":1},{"$f":"IF($C115=\"True\",General!N$35,1)","v":1},{"$f":"IF($C115=\"True\",General!O$35,1)","v":1},{"$f":"IF($C115=\"True\",General!P$35,1)","v":1},{"$f":"IF($C115=\"True\",General!Q$35,1)","v":1},{"$f":"IF($C115=\"True\",General!R$35,1)","v":1},{"$f":"IF($C115=\"True\",General!S$35,1)","v":1},{"$f":"IF($C115=\"True\",General!T$35,1)","v":1},{"$f":"IF($C115=\"True\",General!U$35,1)","v":1},{"$f":"IF($C115=\"True\",General!V$35,1)","v":1},{"$f":"IF($C115=\"True\",General!W$35,1)","v":1},{"$f":"IF($C115=\"True\",General!X$35,1)","v":1},{"$f":"IF($C115=\"True\",General!Y$35,1)","v":1},{"$f":"IF($C115=\"True\",General!Z$35,1)","v":1},{"$f":"IF($C115=\"True\",General!AA$35,1)","v":1},{"$f":"IF($C115=\"True\",General!AB$35,1)","v":1},{"$f":"IF($C115=\"True\",General!AC$35,1)","v":1},{"$f":"IF($C115=\"True\",General!AD$35,1)","v":1},{"$f":"IF($C115=\"True\",General!AE$35,1)","v":1},{"$f":"IF($C115=\"True\",General!AF$35,1)","v":1},{"$f":"IF($C115=\"True\",General!AG$35,1)","v":1}]

{"sheet":"O_Operating_Costs","index":47,"n_rows":107,"n_cols":33,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Operating Costs Report",null,null,"©2009","Scenario",1,null,null,"Print Years",1,15]
[null,"OPERATING COSTS",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,{"$f":"+K7+1","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Operation Costs (Escalated, includes sensitivity multipliers)"]
[{"$f":"IF(AND(SUM(C9:AG9)=0,OR(B9=\"\",B9=0)),\"Hide\",\"\")","v":""},"Variable Costs",{"$f":"IFERROR(+C22,\"\")","v":258733.05888077116},{"$f":"IFERROR(+D22,\"\")","v":265201.38535279041},271831.41998661018,278627.20548627543,285592.88562343223,292732.70776401804,300051.02545811853,307552.30109457142,315241.10862193565,323122.136337484,331200.18974592106,339480.19448956905,347967.19935180829,356666.3793356035,365583.03881899349,374722.61478946824,384090.68015920499,393692.94716318505,403535.27084226464,413623.6526133212,423964.24392865418,434563.3500268705,445427.4337775422,456563.11962198076,467977.19761253026,479676.62755284342,491668.54324166453,503960.25682270608,516559.26324327366,529473.24482435535,542710.07594496431]
["","Fixed Costs",{"$f":"+C34","v":54398.880000000005},{"$f":"+D34","v":108961.12},108961.12,108961.12,108961.12,108961.12,108961.12,108797.76000000001,108961.12,{"$f":"+L34","v":108797.76000000001},108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,{"$f":"+R34","v":54398.880000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG34","v":0}]
["","Total",{"$f":"SUM(C9:C10)","v":313131.93888077117},{"$f":"SUM(D9:D10)","v":374162.50535279041},380792.53998661018,387588.32548627543,394554.00562343223,401693.82776401803,409012.14545811852,416350.06109457143,424202.22862193565,{"$f":"SUM(L9:L10)","v":431919.89633748401},440161.30974592105,448277.95448956906,456928.31935180828,465464.13933560351,474544.15881899348,{"$f":"SUM(R9:R10)","v":429121.49478946824},384090.68015920499,393692.94716318505,403535.27084226464,413623.6526133212,423964.24392865418,434563.3500268705,445427.4337775422,456563.11962198076,467977.19761253026,479676.62755284342,491668.54324166453,503960.25682270608,516559.26324327366,529473.24482435535,{"$f":"SUM(AG9:AG10)","v":542710.07594496431}]
["","Variable Costs (Escalated, includes sensitivity multipliers)"]
["","Purchased Fuels",{"$f":"IFERROR(+Purchases!F77,\"\")","v":207233.05888077116},{"$f":"IFERROR(+Purchases!G77,\"\")","v":212413.88535279041},{"$f":"IFERROR(+Purchases!H77,\"\")","v":217724.23248661018},{"$f":"IFERROR(+Purchases!I77,\"\")","v":223167.33829877543},{"$f":"IFERROR(+Purchases!J77,\"\")","v":228746.52175624477},{"$f":"IFERROR(+Purchases!K77,\"\")","v":234465.18480015089},{"$f":"IFERROR(+Purchases!L77,\"\")","v":240326.81442015467},{"$f":"IFERROR(+Purchases!M77,\"\")","v":246334.98478065847},{"$f":"IFERROR(+Purchases!N77,\"\")","v":252493.3594001749},{"$f":"IFERROR(+Purchases!O77,\"\")","v":258805.69338517921},{"$f":"IFERROR(+Purchases!P77,\"\")","v":265275.8357198087},{"$f":"IFERROR(+Purchases!Q77,\"\")","v":271907.73161280388},{"$f":"IFERROR(+Purchases!R77,\"\")","v":278705.42490312399},{"$f":"IFERROR(+Purchases!S77,\"\")","v":285673.06052570208},{"$f":"IFERROR(+Purchases!T77,\"\")","v":292814.88703884458},{"$f":"IFERROR(+Purchases!U77,\"\")","v":300135.25921481563},{"$f":"IFERROR(+Purchases!V77,\"\")","v":307638.64069518604},{"$f":"IFERROR(+Purchases!W77,\"\")","v":315329.60671256564},{"$f":"IFERROR(+Purchases!X77,\"\")","v":323212.84688037972},{"$f":"IFERROR(+Purchases!Y77,\"\")","v":331293.16805238917},{"$f":"IFERROR(+Purchases!Z77,\"\")","v":339575.49725369888},{"$f":"IFERROR(+Purchases!AA77,\"\")","v":348064.88468504132},{"$f":"IFERROR(+Purchases!AB77,\"\")","v":356766.50680216734},{"$f":"IFERROR(+Purchases!AC77,\"\")","v":365685.66947222152},{"$f":"IFERROR(+Purchases!AD77,\"\")","v":374827.81120902702},{"$f":"IFERROR(+Purchases!AE77,\"\")","v":384198.50648925261},{"$f":"IFERROR(+Purchases!AF77,\"\")","v":393803.46915148397},{"$f":"IFERROR(+Purchases!AG77,\"\")","v":403648.55588027101},{"$f":"IFERROR(+Purchases!AH77,\"\")","v":413739.76977727772},{"$f":"IFERROR(+Purchases!AI77,\"\")","v":424083.26402170956},{"$f":"IFERROR(+Purchases!AJ77,\"\")","v":434685.34562225232}]
["","Non-Fuel Purchases",{"$f":"IFERROR(+Purchases!F78,\"\")","v":0},{"$f":"IFERROR(+Purchases!G78,\"\")","v":0},{"$f":"IFERROR(+Purchases!H78,\"\")","v":0},{"$f":"IFERROR(+Purchases!I78,\"\")","v":0},{"$f":"IFERROR(+Purchases!J78,\"\")","v":0},{"$f":"IFERROR(+Purchases!K78,\"\")","v":0},{"$f":"IFERROR(+Purchases!L78,\"\")","v":0},{"$f":"IFERROR(+Purchases!M78,\"\")","v":0},{"$f":"IFERROR(+Purchases!N78,\"\")","v":0},{"$f":"IFERROR(+Purchases!O78,\"\")","v":0},{"$f":"IFERROR(+Purchases!P78,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q78,\"\")","v":0},{"$f":"IFERROR(+Purchases!R78,\"\")","v":0},{"$f":"IFERROR(+Purchases!S78,\"\")","v":0},{"$f":"IFERROR(+Purchases!T78,\"\")","v":0},{"$f":"IFERROR(+Purchases!U78,\"\")","v":0},{"$f":"IFERROR(+Purchases!V78,\"\")","v":0},{"$f":"IFERROR(+Purchases!W78,\"\")","v":0},{"$f":"IFERROR(+Purchases!X78,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y78,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ78,\"\")","v":0}]
["","Major Expenses",{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C80","v":0},{"$f":"+'Taxes & Fees'!D80","v":0},{"$f":"+'Taxes & Fees'!E80","v":0},{"$f":"+'Taxes & Fees'!F80","v":0},{"$f":"+'Taxes & Fees'!G80","v":0},{"$f":"+'Taxes & Fees'!H80","v":0},{"$f":"+'Taxes & Fees'!I80","v":0},{"$f":"+'Taxes & Fees'!J80","v":0},{"$f":"+'Taxes & Fees'!K80","v":0},{"$f":"+'Taxes & Fees'!L80","v":0},{"$f":"+'Taxes & Fees'!M80","v":0},{"$f":"+'Taxes & Fees'!N80","v":0},{"$f":"+'Taxes & Fees'!O80","v":0},{"$f":"+'Taxes & Fees'!P80","v":0},{"$f":"+'Taxes & Fees'!Q80","v":0},{"$f":"+'Taxes & Fees'!R80","v":0},{"$f":"+'Taxes & Fees'!S80","v":0},{"$f":"+'Taxes & Fees'!T80","v":0},{"$f":"+'Taxes & Fees'!U80","v":0},{"$f":"+'Taxes & Fees'!V80","v":0},{"$f":"+'Taxes & Fees'!W80","v":0},{"$f":"+'Taxes & Fees'!X80","v":0},{"$f":"+'Taxes & Fees'!Y80","v":0},{"$f":"+'Taxes & Fees'!Z80","v":0},{"$f":"+'Taxes & Fees'!AA80","v":0},{"$f":"+'Taxes & Fees'!AB80","v":0},{"$f":"+'Taxes & Fees'!AC80","v":0},{"$f":"+'Taxes & Fees'!AD80","v":0},{"$f":"+'Taxes & Fees'!AE80","v":0},{"$f":"+'Taxes & Fees'!AF80","v":0},{"$f":"+'Taxes & Fees'!AG80","v":0}]
[{"$f":"IF(AND(SUM(C17:AG17)=0,OR(B17=\"\",B17=0)),\"Hide\",\"\")","v":"Hide"},{"$f":"IF(SUM(C17:AG17)=0,\"\",\"Royalty payments\")","v":""},{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
[{"$f":"IF(AND(SUM(C18:AG18)=0,OR(B18=\"\",B18=0)),\"Hide\",\"\")","v":""},{"$f":"IF(SUM(C18:AG18)=0,\"\",+IF('O&M'!$C$30=\"True\",'O&M'!D$30,\"\"))","v":"Variable Costs"},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!E$44,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!F$44,0)","v":52787.499999999993},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!G$44,0)","v":54107.187499999993},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!H$44,0)","v":55459.867187499993},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!I$44,0)","v":56846.363867187487},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!J$44,0)","v":58267.522963867166},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!K$44,0)","v":59724.211037963847},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!L$44,0)","v":61217.316313912932},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!M$44,0)","v":62747.749221760751},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!N$44,0)","v":64316.442952304758},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!O$44,0)","v":65924.354026112371},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!P$44,0)","v":67572.462876765174},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Q$44,0)","v":69261.7744486843},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!R$44,0)","v":70993.318809901408},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!S$44,0)","v":72768.151780148939},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!T$44,0)","v":74587.35557465264},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!U$44,0)","v":76452.039464018962},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!V$44,0)","v":78363.34045061942},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!W$44,0)","v":80322.423961884895},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!X$44,0)","v":82330.484560932018},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Y$44,0)","v":84388.746674955299},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Z$44,0)","v":86498.465341829171},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AA$44,0)","v":88660.926975374896},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AB$44,0)","v":90877.450149759257},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AC$44,0)","v":93149.386403503231},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AD$44,0)","v":95478.121063590806},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AE$44,0)","v":97865.074090180569},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AF$44,0)","v":100311.70094243507},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AG$44,0)","v":102819.49346599594},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AH$44,0)","v":105389.98080264582},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AI$44,0)","v":108024.73032271197}]
["Hide",{"$f":"IF(SUM(C19:AG19)=0,\"\",+IF('O&M'!$C$45=\"True\",'O&M'!D$45,\"\"))","v":""},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!E$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!F$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!G$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!H$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!I$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!J$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!K$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!L$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!M$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!N$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!O$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!P$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Q$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!R$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!S$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!T$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!U$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!V$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!W$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!X$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Y$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Z$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AA$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AB$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AC$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AD$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AE$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AF$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AG$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AH$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AI$55,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!D$56,\"\")","v":""},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!E$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!F$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!G$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!H$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!I$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!J$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!K$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!L$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!M$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!N$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!O$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!P$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Q$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!R$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!S$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!T$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!U$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!V$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!W$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!X$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Y$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Z$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AA$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AB$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AC$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AD$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AE$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AF$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AG$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AH$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AI$66,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!D$67,\"\")","v":""},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!E$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!F$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!G$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!H$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!I$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!J$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!K$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!L$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!M$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!N$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!O$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!P$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Q$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!R$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!S$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!T$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!U$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!V$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!W$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!X$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Y$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Z$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AA$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AB$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AC$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AD$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AE$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AF$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AG$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AH$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AI$77,0)","v":0}]
["","Sub-Total",{"$f":"SUM(C13:C21)","v":258733.05888077116},265201.38535279041,271831.41998661018,278627.20548627543,285592.88562343223,292732.70776401804,300051.02545811853,307552.30109457142,315241.10862193565,{"$f":"SUM(L13:L21)","v":323122.136337484},331200.18974592106,339480.19448956905,347967.19935180829,356666.3793356035,365583.03881899349,{"$f":"SUM(R13:R21)","v":374722.61478946824},384090.68015920499,393692.94716318505,403535.27084226464,413623.6526133212,423964.24392865418,434563.3500268705,445427.4337775422,456563.11962198076,467977.19761253026,479676.62755284342,491668.54324166453,503960.25682270608,516559.26324327366,529473.24482435535,{"$f":"SUM(AG13:AG21)","v":542710.07594496431}]
["","Fixed Costs (Escalated, includes sensitivity multipliers)"]
["Hide",{"$f":"IF(SUM(C24:AG24)=0,\"\",\"Operating Labor\")","v":""},{"$f":"+'O&M'!E96","v":0},{"$f":"+'O&M'!F96","v":0},{"$f":"+'O&M'!G96","v":0},{"$f":"+'O&M'!H96","v":0},{"$f":"+'O&M'!I96","v":0},{"$f":"+'O&M'!J96","v":0},{"$f":"+'O&M'!K96","v":0},{"$f":"+'O&M'!L96","v":0},{"$f":"+'O&M'!M96","v":0},{"$f":"+'O&M'!N96","v":0},{"$f":"+'O&M'!O96","v":0},{"$f":"+'O&M'!P96","v":0},{"$f":"+'O&M'!Q96","v":0},{"$f":"+'O&M'!R96","v":0},{"$f":"+'O&M'!S96","v":0},{"$f":"+'O&M'!T96","v":0},{"$f":"+'O&M'!U96","v":0},{"$f":"+'O&M'!V96","v":0},{"$f":"+'O&M'!W96","v":0},{"$f":"+'O&M'!X96","v":0},{"$f":"+'O&M'!Y96","v":0},{"$f":"+'O&M'!Z96","v":0},{"$f":"+'O&M'!AA96","v":0},{"$f":"+'O&M'!AB96","v":0},{"$f":"+'O&M'!AC96","v":0},{"$f":"+'O&M'!AD96","v":0},{"$f":"+'O&M'!AE96","v":0},{"$f":"+'O&M'!AF96","v":0},{"$f":"+'O&M'!AG96","v":0},{"$f":"+'O&M'!AH96","v":0},{"$f":"+'O&M'!AI96","v":0}]
["Hide",{"$f":"IF(SUM(C25:AG25)=0,\"\",\"Property Taxes\")","v":""},{"$f":"+'O&M'!E110","v":0},{"$f":"+'O&M'!F110","v":0},{"$f":"+'O&M'!G110","v":0},{"$f":"+'O&M'!H110","v":0},{"$f":"+'O&M'!I110","v":0},{"$f":"+'O&M'!J110","v":0},{"$f":"+'O&M'!K110","v":0},{"$f":"+'O&M'!L110","v":0},{"$f":"+'O&M'!M110","v":0},{"$f":"+'O&M'!N110","v":0},{"$f":"+'O&M'!O110","v":0},{"$f":"+'O&M'!P110","v":0},{"$f":"+'O&M'!Q110","v":0},{"$f":"+'O&M'!R110","v":0},{"$f":"+'O&M'!S110","v":0},{"$f":"+'O&M'!T110","v":0},{"$f":"+'O&M'!U110","v":0},{"$f":"+'O&M'!V110","v":0},{"$f":"+'O&M'!W110","v":0},{"$f":"+'O&M'!X110","v":0},{"$f":"+'O&M'!Y110","v":0},{"$f":"+'O&M'!Z110","v":0},{"$f":"+'O&M'!AA110","v":0},{"$f":"+'O&M'!AB110","v":0},{"$f":"+'O&M'!AC110","v":0},{"$f":"+'O&M'!AD110","v":0},{"$f":"+'O&M'!AE110","v":0},{"$f":"+'O&M'!AF110","v":0},{"$f":"+'O&M'!AG110","v":0},{"$f":"+'O&M'!AH110","v":0},{"$f":"+'O&M'!AI110","v":0}]
["Hide",{"$f":"IF(SUM(C26:AG26)=0,\"\",\"Insurance\")","v":""},{"$f":"+'O&M'!E103","v":0},{"$f":"+'O&M'!F103","v":0},{"$f":"+'O&M'!G103","v":0},{"$f":"+'O&M'!H103","v":0},{"$f":"+'O&M'!I103","v":0},{"$f":"+'O&M'!J103","v":0},{"$f":"+'O&M'!K103","v":0},{"$f":"+'O&M'!L103","v":0},{"$f":"+'O&M'!M103","v":0},{"$f":"+'O&M'!N103","v":0},{"$f":"+'O&M'!O103","v":0},{"$f":"+'O&M'!P103","v":0},{"$f":"+'O&M'!Q103","v":0},{"$f":"+'O&M'!R103","v":0},{"$f":"+'O&M'!S103","v":0},{"$f":"+'O&M'!T103","v":0},{"$f":"+'O&M'!U103","v":0},{"$f":"+'O&M'!V103","v":0},{"$f":"+'O&M'!W103","v":0},{"$f":"+'O&M'!X103","v":0},{"$f":"+'O&M'!Y103","v":0},{"$f":"+'O&M'!Z103","v":0},{"$f":"+'O&M'!AA103","v":0},{"$f":"+'O&M'!AB103","v":0},{"$f":"+'O&M'!AC103","v":0},{"$f":"+'O&M'!AD103","v":0},{"$f":"+'O&M'!AE103","v":0},{"$f":"+'O&M'!AF103","v":0},{"$f":"+'O&M'!AG103","v":0},{"$f":"+'O&M'!AH103","v":0},{"$f":"+'O&M'!AI103","v":0}]
["","Depreciation (SH)",{"$f":"Depreciation!D77","v":54398.880000000005},{"$f":"Depreciation!E77","v":108961.12},{"$f":"Depreciation!F77","v":108961.12},{"$f":"Depreciation!G77","v":108961.12},{"$f":"Depreciation!H77","v":108961.12},{"$f":"Depreciation!I77","v":108961.12},{"$f":"Depreciation!J77","v":108961.12},{"$f":"Depreciation!K77","v":108797.76000000001},{"$f":"Depreciation!L77","v":108961.12},{"$f":"Depreciation!M77","v":108797.76000000001},{"$f":"Depreciation!N77","v":108961.12},{"$f":"Depreciation!O77","v":108797.76000000001},{"$f":"Depreciation!P77","v":108961.12},{"$f":"Depreciation!Q77","v":108797.76000000001},{"$f":"Depreciation!R77","v":108961.12},{"$f":"Depreciation!S77","v":54398.880000000005},{"$f":"Depreciation!T77","v":0},{"$f":"Depreciation!U77","v":0},{"$f":"Depreciation!V77","v":0},{"$f":"Depreciation!W77","v":0},{"$f":"Depreciation!X77","v":0},{"$f":"Depreciation!Y77","v":0},{"$f":"Depreciation!Z77","v":0},{"$f":"Depreciation!AA77","v":0},{"$f":"Depreciation!AB77","v":0},{"$f":"Depreciation!AC77","v":0},{"$f":"Depreciation!AD77","v":0},{"$f":"Depreciation!AE77","v":0},{"$f":"Depreciation!AF77","v":0},{"$f":"Depreciation!AG77","v":0},{"$f":"Depreciation!AH77","v":0}]
["","Debt Interest",{"$f":"-'Funding Schedule'!B70","v":0},{"$f":"-'Funding Schedule'!C70","v":0},{"$f":"-'Funding Schedule'!D70","v":0},{"$f":"-'Funding Schedule'!E70","v":0},{"$f":"-'Funding Schedule'!F70","v":0},{"$f":"-'Funding Schedule'!G70","v":0},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["","Loan Fees",{"$f":"-'Funding Schedule'!B73","v":0},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["",{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!D$30,\"-\")","v":"-"},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!E$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!F$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!G$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!H$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!I$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!J$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!K$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!L$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!M$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!N$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!O$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!P$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Q$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!R$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!S$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!T$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!U$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!V$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!W$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!X$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Y$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Z$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AA$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AB$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AC$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AD$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AE$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AF$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AG$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AH$44,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AI$44,0)","v":0}]
["",{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!D$45,\"\")","v":"Fixed Costs"},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!E$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!F$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!G$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!H$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!I$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!J$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!K$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!L$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!M$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!N$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!O$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!P$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Q$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!R$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!S$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!T$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!U$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!V$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!W$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!X$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Y$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Z$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AA$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AB$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AC$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AD$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AE$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AF$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AG$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AH$55,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AI$55,0)","v":0}]
["Hide",{"$f":"IF(SUM(C32:AG32)=0,\"\",+IF('O&M'!$C$56=\"False\",'O&M'!D$56,\"\"))","v":""},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!E$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!F$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!G$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!H$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!I$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!J$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!K$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!L$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!M$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!N$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!O$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!P$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Q$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!R$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!S$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!T$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!U$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!V$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!W$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!X$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Y$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Z$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AA$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AB$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AC$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AD$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AE$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AF$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AG$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AH$66,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AI$66,0)","v":0}]
["Hide",{"$f":"IF(SUM(C33:AG33)=0,\"\",+IF('O&M'!$C$67=\"False\",'O&M'!D$67,\"\"))","v":""},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!E$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!F$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!G$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!H$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!I$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!J$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!K$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!L$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!M$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!N$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!O$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!P$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Q$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!R$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!S$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!T$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!U$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!V$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!W$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!X$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Y$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Z$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AA$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AB$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AC$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AD$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AE$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AF$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AG$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AH$77,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AI$77,0)","v":0}]
["","Sub-Total",{"$f":"SUM(C24:C33)","v":54398.880000000005},108961.12,108961.12,108961.12,108961.12,108961.12,108961.12,108797.76000000001,108961.12,{"$f":"SUM(L24:L33)","v":108797.76000000001},108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,{"$f":"SUM(R24:R33)","v":54398.880000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG24:AG33)","v":0}]
["Hide"]
["Hide","Operation Costs (Non-Escalated, w/o sensitivity factors)"]
["Hide","Variable Costs",{"$f":"IFERROR(C49,\"\")","v":258733.05888077116},{"$f":"IFERROR(D49,\"\")","v":258733.05888077116},258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116]
["Hide","Fixed Costs",{"$f":"+C62","v":61260},{"$f":"+D62","v":471783.67999999999},330150.56,267910.40000000002,268073.76,234421.59999999998,0,0,0,{"$f":"+L62","v":0},0,0,0,0,0,{"$f":"+R62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG62","v":0}]
["Hide","Total",{"$f":"SUM(C37:C38)","v":319993.05888077116},730516.73888077121,588883.6188807711,526643.45888077118,526806.81888077117,493154.65888077114,258733.05888077116,258733.05888077116,258733.05888077116,{"$f":"SUM(L37:L38)","v":258733.05888077116},258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,{"$f":"SUM(R37:R38)","v":258733.05888077116},258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,{"$f":"SUM(AG37:AG38)","v":258733.05888077116}]
["Hide","Variable Costs (Non-Escalated, w/o sensitivity factors)"]
["Hide",{"$f":"B13","v":"Purchased Fuels"},{"$f":"IFERROR(Purchases!F64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!G64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!H64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!I64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!J64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!K64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!L64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!M64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!N64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!O64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!P64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!Q64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!R64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!S64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!T64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!U64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!V64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!W64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!X64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!Y64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!Z64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AA64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AB64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AC64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AD64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AE64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AF64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AG64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AH64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AI64,\"\")","v":207233.05888077116},{"$f":"IFERROR(Purchases!AJ64,\"\")","v":207233.05888077116}]
["Hide",{"$f":"B14","v":"Non-Fuel Purchases"},{"$f":"IFERROR(Purchases!F65,\"\")","v":0},{"$f":"IFERROR(Purchases!G65,\"\")","v":0},{"$f":"IFERROR(Purchases!H65,\"\")","v":0},{"$f":"IFERROR(Purchases!I65,\"\")","v":0},{"$f":"IFERROR(Purchases!J65,\"\")","v":0},{"$f":"IFERROR(Purchases!K65,\"\")","v":0},{"$f":"IFERROR(Purchases!L65,\"\")","v":0},{"$f":"IFERROR(Purchases!M65,\"\")","v":0},{"$f":"IFERROR(Purchases!N65,\"\")","v":0},{"$f":"IFERROR(Purchases!O65,\"\")","v":0},{"$f":"IFERROR(Purchases!P65,\"\")","v":0},{"$f":"IFERROR(Purchases!Q65,\"\")","v":0},{"$f":"IFERROR(Purchases!R65,\"\")","v":0},{"$f":"IFERROR(Purchases!S65,\"\")","v":0},{"$f":"IFERROR(Purchases!T65,\"\")","v":0},{"$f":"IFERROR(Purchases!U65,\"\")","v":0},{"$f":"IFERROR(Purchases!V65,\"\")","v":0},{"$f":"IFERROR(Purchases!W65,\"\")","v":0},{"$f":"IFERROR(Purchases!X65,\"\")","v":0},{"$f":"IFERROR(Purchases!Y65,\"\")","v":0},{"$f":"IFERROR(Purchases!Z65,\"\")","v":0},{"$f":"IFERROR(Purchases!AA65,\"\")","v":0},{"$f":"IFERROR(Purchases!AB65,\"\")","v":0},{"$f":"IFERROR(Purchases!AC65,\"\")","v":0},{"$f":"IFERROR(Purchases!AD65,\"\")","v":0},{"$f":"IFERROR(Purchases!AE65,\"\")","v":0},{"$f":"IFERROR(Purchases!AF65,\"\")","v":0},{"$f":"IFERROR(Purchases!AG65,\"\")","v":0},{"$f":"IFERROR(Purchases!AH65,\"\")","v":0},{"$f":"IFERROR(Purchases!AI65,\"\")","v":0},{"$f":"IFERROR(Purchases!AJ65,\"\")","v":0}]
["Hide","Franchise Fees",{"$f":"+'Taxes & Fees'!C70","v":0},{"$f":"+'Taxes & Fees'!D70","v":0},{"$f":"+'Taxes & Fees'!E70","v":0},{"$f":"+'Taxes & Fees'!F70","v":0},{"$f":"+'Taxes & Fees'!G70","v":0},{"$f":"+'Taxes & Fees'!H70","v":0},{"$f":"+'Taxes & Fees'!I70","v":0},{"$f":"+'Taxes & Fees'!J70","v":0},{"$f":"+'Taxes & Fees'!K70","v":0},{"$f":"+'Taxes & Fees'!L70","v":0},{"$f":"+'Taxes & Fees'!M70","v":0},{"$f":"+'Taxes & Fees'!N70","v":0},{"$f":"+'Taxes & Fees'!O70","v":0},{"$f":"+'Taxes & Fees'!P70","v":0},{"$f":"+'Taxes & Fees'!Q70","v":0},{"$f":"+'Taxes & Fees'!R70","v":0},{"$f":"+'Taxes & Fees'!S70","v":0},{"$f":"+'Taxes & Fees'!T70","v":0},{"$f":"+'Taxes & Fees'!U70","v":0},{"$f":"+'Taxes & Fees'!V70","v":0},{"$f":"+'Taxes & Fees'!W70","v":0},{"$f":"+'Taxes & Fees'!X70","v":0},{"$f":"+'Taxes & Fees'!Y70","v":0},{"$f":"+'Taxes & Fees'!Z70","v":0},{"$f":"+'Taxes & Fees'!AA70","v":0},{"$f":"+'Taxes & Fees'!AB70","v":0},{"$f":"+'Taxes & Fees'!AC70","v":0},{"$f":"+'Taxes & Fees'!AD70","v":0},{"$f":"+'Taxes & Fees'!AE70","v":0},{"$f":"+'Taxes & Fees'!AF70","v":0},{"$f":"+'Taxes & Fees'!AG70","v":0}]
["Hide","Royalty payments",{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
["",{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!D$30,\"\")","v":"Variable Costs"},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!E$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!F$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!G$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!H$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!I$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!J$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!K$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!L$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!M$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!N$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!O$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!P$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Q$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!R$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!S$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!T$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!U$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!V$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!W$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!X$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Y$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!Z$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AA$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AB$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AC$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AD$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AE$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AF$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AG$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AH$42,0)","v":51500},{"$f":"+IF('O&M'!$C$30=\"True\",'O&M'!AI$42,0)","v":51500}]
["Hide",{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!D$45,\"\")","v":""},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!E$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!F$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!G$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!H$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!I$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!J$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!K$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!L$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!M$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!N$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!O$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!P$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Q$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!R$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!S$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!T$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!U$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!V$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!W$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!X$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Y$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!Z$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AA$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AB$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AC$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AD$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AE$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AF$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AG$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AH$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"True\",'O&M'!AI$53,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!D$56,\"\")","v":""},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!E$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!F$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!G$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!H$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!I$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!J$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!K$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!L$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!M$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!N$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!O$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!P$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Q$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!R$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!S$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!T$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!U$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!V$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!W$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!X$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Y$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!Z$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AA$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AB$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AC$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AD$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AE$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AF$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AG$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AH$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"True\",'O&M'!AI$64,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!D$67,\"\")","v":""},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!E$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!F$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!G$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!H$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!I$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!J$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!K$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!L$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!M$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!N$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!O$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!P$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Q$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!R$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!S$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!T$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!U$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!V$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!W$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!X$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Y$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!Z$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AA$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AB$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AC$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AD$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AE$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AF$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AG$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AH$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"True\",'O&M'!AI$75,0)","v":0}]
["Hide","Total",{"$f":"SUM(C41:C48)","v":258733.05888077116},258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,{"$f":"SUM(L41:L48)","v":258733.05888077116},258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,{"$f":"SUM(R41:R48)","v":258733.05888077116},258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,258733.05888077116,{"$f":"SUM(AG41:AG48)","v":258733.05888077116}]
["Hide","Fixed Costs (Non-Escalated, w/o sensitivity factors)"]
["Hide",{"$f":"IF(OR('O&M'!D$82=0,'O&M'!D$82=\"\"),\"\",'O&M'!D$82)","v":""},{"$f":"+'O&M'!E94","v":0},{"$f":"+'O&M'!F94","v":0},{"$f":"+'O&M'!G94","v":0},{"$f":"+'O&M'!H94","v":0},{"$f":"+'O&M'!I94","v":0},{"$f":"+'O&M'!J94","v":0},{"$f":"+'O&M'!K94","v":0},{"$f":"+'O&M'!L94","v":0},{"$f":"+'O&M'!M94","v":0},{"$f":"+'O&M'!N94","v":0},{"$f":"+'O&M'!O94","v":0},{"$f":"+'O&M'!P94","v":0},{"$f":"+'O&M'!Q94","v":0},{"$f":"+'O&M'!R94","v":0},{"$f":"+'O&M'!S94","v":0},{"$f":"+'O&M'!T94","v":0},{"$f":"+'O&M'!U94","v":0},{"$f":"+'O&M'!V94","v":0},{"$f":"+'O&M'!W94","v":0},{"$f":"+'O&M'!X94","v":0},{"$f":"+'O&M'!Y94","v":0},{"$f":"+'O&M'!Z94","v":0},{"$f":"+'O&M'!AA94","v":0},{"$f":"+'O&M'!AB94","v":0},{"$f":"+'O&M'!AC94","v":0},{"$f":"+'O&M'!AD94","v":0},{"$f":"+'O&M'!AE94","v":0},{"$f":"+'O&M'!AF94","v":0},{"$f":"+'O&M'!AG94","v":0},{"$f":"+'O&M'!AH94","v":0},{"$f":"+'O&M'!AI94","v":0}]
["Hide",{"$f":"IF(OR('O&M'!D$104=0,'O&M'!D$104=\"\"),\"\",'O&M'!D$104)","v":"Property Taxes"},{"$f":"+'O&M'!E108","v":0},{"$f":"+'O&M'!F108","v":0},{"$f":"+'O&M'!G108","v":0},{"$f":"+'O&M'!H108","v":0},{"$f":"+'O&M'!I108","v":0},{"$f":"+'O&M'!J108","v":0},{"$f":"+'O&M'!K108","v":0},{"$f":"+'O&M'!L108","v":0},{"$f":"+'O&M'!M108","v":0},{"$f":"+'O&M'!N108","v":0},{"$f":"+'O&M'!O108","v":0},{"$f":"+'O&M'!P108","v":0},{"$f":"+'O&M'!Q108","v":0},{"$f":"+'O&M'!R108","v":0},{"$f":"+'O&M'!S108","v":0},{"$f":"+'O&M'!T108","v":0},{"$f":"+'O&M'!U108","v":0},{"$f":"+'O&M'!V108","v":0},{"$f":"+'O&M'!W108","v":0},{"$f":"+'O&M'!X108","v":0},{"$f":"+'O&M'!Y108","v":0},{"$f":"+'O&M'!Z108","v":0},{"$f":"+'O&M'!AA108","v":0},{"$f":"+'O&M'!AB108","v":0},{"$f":"+'O&M'!AC108","v":0},{"$f":"+'O&M'!AD108","v":0},{"$f":"+'O&M'!AE108","v":0},{"$f":"+'O&M'!AF108","v":0},{"$f":"+'O&M'!AG108","v":0},{"$f":"+'O&M'!AH108","v":0},{"$f":"+'O&M'!AI108","v":0}]
["Hide",{"$f":"IF(OR('O&M'!D$97=0,'O&M'!D$97=\"\"),\"\",'O&M'!D$97)","v":"Insurance"},{"$f":"+'O&M'!E101","v":0},{"$f":"+'O&M'!F101","v":0},{"$f":"+'O&M'!G101","v":0},{"$f":"+'O&M'!H101","v":0},{"$f":"+'O&M'!I101","v":0},{"$f":"+'O&M'!J101","v":0},{"$f":"+'O&M'!K101","v":0},{"$f":"+'O&M'!L101","v":0},{"$f":"+'O&M'!M101","v":0},{"$f":"+'O&M'!N101","v":0},{"$f":"+'O&M'!O101","v":0},{"$f":"+'O&M'!P101","v":0},{"$f":"+'O&M'!Q101","v":0},{"$f":"+'O&M'!R101","v":0},{"$f":"+'O&M'!S101","v":0},{"$f":"+'O&M'!T101","v":0},{"$f":"+'O&M'!U101","v":0},{"$f":"+'O&M'!V101","v":0},{"$f":"+'O&M'!W101","v":0},{"$f":"+'O&M'!X101","v":0},{"$f":"+'O&M'!Y101","v":0},{"$f":"+'O&M'!Z101","v":0},{"$f":"+'O&M'!AA101","v":0},{"$f":"+'O&M'!AB101","v":0},{"$f":"+'O&M'!AC101","v":0},{"$f":"+'O&M'!AD101","v":0},{"$f":"+'O&M'!AE101","v":0},{"$f":"+'O&M'!AF101","v":0},{"$f":"+'O&M'!AG101","v":0},{"$f":"+'O&M'!AH101","v":0},{"$f":"+'O&M'!AI101","v":0}]
["Hide","Depreciation",{"$f":"+Depreciation!D43","v":61260},{"$f":"+Depreciation!E43","v":471783.67999999999},{"$f":"+Depreciation!F43","v":330150.56},{"$f":"+Depreciation!G43","v":267910.40000000002},{"$f":"+Depreciation!H43","v":268073.76},{"$f":"+Depreciation!I43","v":234421.59999999998},{"$f":"+Depreciation!J43","v":0},{"$f":"+Depreciation!K43","v":0},{"$f":"+Depreciation!L43","v":0},{"$f":"+Depreciation!M43","v":0},{"$f":"+Depreciation!N43","v":0},{"$f":"+Depreciation!O43","v":0},{"$f":"+Depreciation!P43","v":0},{"$f":"+Depreciation!Q43","v":0},{"$f":"+Depreciation!R43","v":0},{"$f":"+Depreciation!S43","v":0},{"$f":"+Depreciation!T43","v":0},{"$f":"+Depreciation!U43","v":0},{"$f":"+Depreciation!V43","v":0},{"$f":"+Depreciation!W43","v":0},{"$f":"+Depreciation!X43","v":0},{"$f":"+Depreciation!Y43","v":0},{"$f":"+Depreciation!Z43","v":0},{"$f":"+Depreciation!AA43","v":0},{"$f":"+Depreciation!AB43","v":0},{"$f":"+Depreciation!AC43","v":0},{"$f":"+Depreciation!AD43","v":0},{"$f":"+Depreciation!AE43","v":0},{"$f":"+Depreciation!AF43","v":0},{"$f":"+Depreciation!AG43","v":0},{"$f":"+Depreciation!AH43","v":0}]
["Hide","Debt Interest",{"$f":"-'Funding Schedule'!B70","v":0},{"$f":"-'Funding Schedule'!C70","v":0},{"$f":"-'Funding Schedule'!D70","v":0},{"$f":"-'Funding Schedule'!E70","v":0},{"$f":"-'Funding Schedule'!F70","v":0},{"$f":"-'Funding Schedule'!G70","v":0},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["Hide","Loan Fees",{"$f":"-'Funding Schedule'!B73","v":0},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["Hide","Major Expenses",{"$f":"+'Major Expenses'!C34","v":0},{"$f":"+'Major Expenses'!D34","v":0},{"$f":"+'Major Expenses'!E34","v":0},{"$f":"+'Major Expenses'!F34","v":0},{"$f":"+'Major Expenses'!G34","v":0},{"$f":"+'Major Expenses'!H34","v":0},{"$f":"+'Major Expenses'!I34","v":0},{"$f":"+'Major Expenses'!J34","v":0},{"$f":"+'Major Expenses'!K34","v":0},{"$f":"+'Major Expenses'!L34","v":0},{"$f":"+'Major Expenses'!M34","v":0},{"$f":"+'Major Expenses'!N34","v":0},{"$f":"+'Major Expenses'!O34","v":0},{"$f":"+'Major Expenses'!P34","v":0},{"$f":"+'Major Expenses'!Q34","v":0},{"$f":"+'Major Expenses'!R34","v":0},{"$f":"+'Major Expenses'!S34","v":0},{"$f":"+'Major Expenses'!T34","v":0},{"$f":"+'Major Expenses'!U34","v":0},{"$f":"+'Major Expenses'!V34","v":0},{"$f":"+'Major Expenses'!W34","v":0},{"$f":"+'Major Expenses'!X34","v":0},{"$f":"+'Major Expenses'!Y34","v":0},{"$f":"+'Major Expenses'!Z34","v":0},{"$f":"+'Major Expenses'!AA34","v":0},{"$f":"+'Major Expenses'!AB34","v":0},{"$f":"+'Major Expenses'!AC34","v":0},{"$f":"+'Major Expenses'!AD34","v":0},{"$f":"+'Major Expenses'!AE34","v":0},{"$f":"+'Major Expenses'!AF34","v":0},{"$f":"+'Major Expenses'!AG34","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!D$30,\"-\")","v":"-"},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!E$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!F$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!G$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!H$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!I$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!J$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!K$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!L$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!M$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!N$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!O$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!P$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Q$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!R$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!S$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!T$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!U$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!V$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!W$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!X$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Y$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!Z$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AA$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AB$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AC$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AD$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AE$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AF$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AG$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AH$42,0)","v":0},{"$f":"+IF('O&M'!$C$30=\"False\",'O&M'!AI$42,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!D$45,\"\")","v":"Fixed Costs"},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!E$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!F$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!G$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!H$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!I$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!J$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!K$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!L$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!M$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!N$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!O$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!P$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Q$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!R$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!S$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!T$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!U$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!V$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!W$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!X$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Y$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!Z$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AA$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AB$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AC$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AD$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AE$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AF$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AG$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AH$53,0)","v":0},{"$f":"+IF('O&M'!$C$45=\"False\",'O&M'!AI$53,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!D$56,\"\")","v":""},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!E$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!F$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!G$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!H$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!I$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!J$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!K$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!L$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!M$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!N$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!O$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!P$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Q$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!R$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!S$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!T$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!U$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!V$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!W$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!X$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Y$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!Z$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AA$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AB$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AC$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AD$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AE$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AF$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AG$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AH$64,0)","v":0},{"$f":"+IF('O&M'!$C$56=\"False\",'O&M'!AI$64,0)","v":0}]
["Hide",{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!D$67,\"-\")","v":"-"},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!E$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!F$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!G$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!H$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!I$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!J$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!K$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!L$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!M$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!N$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!O$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!P$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Q$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!R$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!S$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!T$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!U$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!V$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!W$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!X$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Y$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!Z$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AA$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AB$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AC$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AD$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AE$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AF$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AG$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AH$75,0)","v":0},{"$f":"+IF('O&M'!$C$67=\"False\",'O&M'!AI$75,0)","v":0}]
["Bottom","Total",{"$f":"SUM(C51:C61)","v":61260},{"$f":"SUM(D51:D61)","v":471783.67999999999},330150.56,267910.40000000002,268073.76,234421.59999999998,0,0,0,{"$f":"SUM(L51:L61)","v":0},0,0,0,0,0,{"$f":"SUM(R51:R61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG51:AG61)","v":0}]
["Bottom",{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]
[]
[]
[]
[null,"Print Years",{"$f":"IF(K1=\"\",0,K1)","v":1},{"$f":"IF(L1=\"\",K1,L1)","v":15}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$105,C7<=$D$105),\"\",\"Hide\")","v":""},{"$f":"IF(AND(D7>=$C$105,D7<=$D$105),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_Operating_Income","index":48,"n_rows":172,"n_cols":35,"rows_kept":172,"cut":false,"hidden":false,"merged":[[33,1,33,2],[34,1,34,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[41,1,41,2],[42,1,42,2],[6,1,6,2],[38,1,38,2],[45,1,45,2],[31,1,31,2],[32,1,32,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[39,1,39,2],[40,1,40,2],[36,1,36,2],[37,1,37,2],[43,1,43,2],[44,1,44,2],[46,1,46,2],[47,1,47,2],[49,1,49,2],[48,1,48,2]]}
[null,"RELCOST: Operating Income Report",null,null,null,"©2009","Scenario",1,null,null,"Print Years",1,15]
[null,"OPERATING INCOME",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
[null,"Project Year",null,{"$f":"FirstYear_0or1","v":1},{"$f":"+D7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"+R7+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Sales, Income Units (includes sensitivity multipliers and plant operating factors)"]
[{"$f":"IF(AND(SUM(D9:AH9)=0,OR(B9=0,B9=\"\")),\"Hide\",\"\")","v":""},{"$f":"IF(+'Sales & Savings'!E$17=\"\",\"\",'Sales & Savings'!E$17)","v":"Avoided Electricity Purchases"},{"$f":"+'Sales & Savings'!F18","v":"kWh"},{"$f":"D119","v":2340000},{"$f":"E119","v":2340000},2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,2340000,{"$f":"+'Sales & Savings'!AK18","v":2340000}]
[{"$f":"IF(AND(SUM(D10:AH10)=0,OR(B10=0,B10=\"\")),\"Hide\",\"\")","v":""},{"$f":"IF(+'Sales & Savings'!E$24=\"\",\"\",'Sales & Savings'!E$24)","v":"Avoided Boiler Fuel Purchases"},{"$f":"+'Sales & Savings'!F25","v":"MMBtu"},{"$f":"D120","v":27900},27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,{"$f":"+'Sales & Savings'!AK25","v":27900}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$31=\"\",\"\",'Sales & Savings'!E$31)","v":""},{"$f":"+'Sales & Savings'!F32","v":"kWh"},{"$f":"D121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$32*WhatIf!$B23*General!AH$35","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$38=\"\",\"\",'Sales & Savings'!E$38)","v":""},{"$f":"+'Sales & Savings'!F39","v":"year"},{"$f":"D122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(+'Sales & Savings'!AK$39*WhatIf!$B24*General!AH$35,0)","v":0}]
["",{"$f":"IF(+'Sales & Savings'!E$45=\"\",\"\",'Sales & Savings'!E$45)","v":"Electricity Sales, "},{"$f":"+'Sales & Savings'!F46","v":"kWh"},{"$f":"D123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(+'Sales & Savings'!AK$46*WhatIf!$B25*General!AH$35,0)","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$52=\"\",\"\",'Sales & Savings'!E$52)","v":""},{"$f":"+'Sales & Savings'!F53","v":"kWh"},{"$f":"D124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$53*WhatIf!$B26*General!AH$35","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$59=\"\",\"\",'Sales & Savings'!E$59)","v":""},{"$f":"+'Sales & Savings'!F60","v":"MMBtu"},{"$f":"D125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$60*WhatIf!$B27*General!AH$35","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$66=\"\",\"\",'Sales & Savings'!E$66)","v":""},{"$f":"+'Sales & Savings'!F67","v":0},{"$f":"D126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$67*WhatIf!$B28*General!AH$35","v":0}]
["Hide",{"$f":"IF(+'Sales & Savings'!E$73=\"\",\"\",'Sales & Savings'!E$73)","v":""},{"$f":"+'Sales & Savings'!F74","v":0},{"$f":"D127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$74*WhatIf!$B29*General!AH$35","v":0}]
["Hide",{"$f":"IF(SUM('Sales & Savings'!G81:AK86)=0,\"\",\"Other Income\")","v":""}," ",{"$f":"D128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+'Sales & Savings'!AK$87*WhatIf!$B30*General!AH$35","v":0}]
["Hide",{"$f":"IF('Prod Incentives'!$E17=\"\",\"\",'Prod Incentives'!$E17)","v":""},{"$f":"+'Prod Incentives'!F18","v":"kWh"},{"$f":"+'Prod Incentives'!G$18*Sens_CarbonCredit*General!D$35","v":0},{"$f":"+'Prod Incentives'!H$18*Sens_CarbonCredit*General!E$35","v":0},{"$f":"+'Prod Incentives'!I$18*Sens_CarbonCredit*General!F$35","v":0},{"$f":"+'Prod Incentives'!J$18*Sens_CarbonCredit*General!G$35","v":0},{"$f":"+'Prod Incentives'!K$18*Sens_CarbonCredit*General!H$35","v":0},{"$f":"+'Prod Incentives'!L$18*Sens_CarbonCredit*General!I$35","v":0},{"$f":"+'Prod Incentives'!M$18*Sens_CarbonCredit*General!J$35","v":0},{"$f":"+'Prod Incentives'!N$18*Sens_CarbonCredit*General!K$35","v":0},{"$f":"+'Prod Incentives'!O$18*Sens_CarbonCredit*General!L$35","v":0},{"$f":"+'Prod Incentives'!P$18*Sens_CarbonCredit*General!M$35","v":0},{"$f":"+'Prod Incentives'!Q$18*Sens_CarbonCredit*General!N$35","v":0},{"$f":"+'Prod Incentives'!R$18*Sens_CarbonCredit*General!O$35","v":0},{"$f":"+'Prod Incentives'!S$18*Sens_CarbonCredit*General!P$35","v":0},{"$f":"+'Prod Incentives'!T$18*Sens_CarbonCredit*General!Q$35","v":0},{"$f":"+'Prod Incentives'!U$18*Sens_CarbonCredit*General!R$35","v":0},{"$f":"+'Prod Incentives'!V$18*Sens_CarbonCredit*General!S$35","v":0},{"$f":"+'Prod Incentives'!W$18*Sens_CarbonCredit*General!T$35","v":0},{"$f":"+'Prod Incentives'!X$18*Sens_CarbonCredit*General!U$35","v":0},{"$f":"+'Prod Incentives'!Y$18*Sens_CarbonCredit*General!V$35","v":0},{"$f":"+'Prod Incentives'!Z$18*Sens_CarbonCredit*General!W$35","v":0},{"$f":"+'Prod Incentives'!AA$18*Sens_CarbonCredit*General!X$35","v":0},{"$f":"+'Prod Incentives'!AB$18*Sens_CarbonCredit*General!Y$35","v":0},{"$f":"+'Prod Incentives'!AC$18*Sens_CarbonCredit*General!Z$35","v":0},{"$f":"+'Prod Incentives'!AD$18*Sens_CarbonCredit*General!AA$35","v":0},{"$f":"+'Prod Incentives'!AE$18*Sens_CarbonCredit*General!AB$35","v":0},{"$f":"+'Prod Incentives'!AF$18*Sens_CarbonCredit*General!AC$35","v":0},{"$f":"+'Prod Incentives'!AG$18*Sens_CarbonCredit*General!AD$35","v":0},{"$f":"+'Prod Incentives'!AH$18*Sens_CarbonCredit*General!AE$35","v":0},{"$f":"+'Prod Incentives'!AI$18*Sens_CarbonCredit*General!AF$35","v":0},{"$f":"+'Prod Incentives'!AJ$18*Sens_CarbonCredit*General!AG$35","v":0},{"$f":"+'Prod Incentives'!AK$18*Sens_CarbonCredit*General!AH$35","v":0}]
["Hide",{"$f":"IF('Prod Incentives'!$E26=0,\"\",'Prod Incentives'!$E26)","v":""},{"$f":"+'Prod Incentives'!F27","v":"kWh"},{"$f":"+'Prod Incentives'!G$27*WhatIf!$B10*General!D$35","v":0},{"$f":"+'Prod Incentives'!H$27*WhatIf!$B10*General!E$35","v":0},{"$f":"+'Prod Incentives'!I$27*WhatIf!$B10*General!F$35","v":0},{"$f":"+'Prod Incentives'!J$27*WhatIf!$B10*General!G$35","v":0},{"$f":"+'Prod Incentives'!K$27*WhatIf!$B10*General!H$35","v":0},{"$f":"+'Prod Incentives'!L$27*WhatIf!$B10*General!I$35","v":0},{"$f":"+'Prod Incentives'!M$27*WhatIf!$B10*General!J$35","v":0},{"$f":"+'Prod Incentives'!N$27*WhatIf!$B10*General!K$35","v":0},{"$f":"+'Prod Incentives'!O$27*WhatIf!$B10*General!L$35","v":0},{"$f":"+'Prod Incentives'!P$27*WhatIf!$B10*General!M$35","v":0},{"$f":"+'Prod Incentives'!Q$27*WhatIf!$B10*General!N$35","v":0},{"$f":"+'Prod Incentives'!R$27*WhatIf!$B10*General!O$35","v":0},{"$f":"+'Prod Incentives'!S$27*WhatIf!$B10*General!P$35","v":0},{"$f":"+'Prod Incentives'!T$27*WhatIf!$B10*General!Q$35","v":0},{"$f":"+'Prod Incentives'!U$27*WhatIf!$B10*General!R$35","v":0},{"$f":"+'Prod Incentives'!V$27*WhatIf!$B10*General!S$35","v":0},{"$f":"+'Prod Incentives'!W$27*WhatIf!$B10*General!T$35","v":0},{"$f":"+'Prod Incentives'!X$27*WhatIf!$B10*General!U$35","v":0},{"$f":"+'Prod Incentives'!Y$27*WhatIf!$B10*General!V$35","v":0},{"$f":"+'Prod Incentives'!Z$27*WhatIf!$B10*General!W$35","v":0},{"$f":"+'Prod Incentives'!AA$27*WhatIf!$B10*General!X$35","v":0},{"$f":"+'Prod Incentives'!AB$27*WhatIf!$B10*General!Y$35","v":0},{"$f":"+'Prod Incentives'!AC$27*WhatIf!$B10*General!Z$35","v":0},{"$f":"+'Prod Incentives'!AD$27*WhatIf!$B10*General!AA$35","v":0},{"$f":"+'Prod Incentives'!AE$27*WhatIf!$B10*General!AB$35","v":0},{"$f":"+'Prod Incentives'!AF$27*WhatIf!$B10*General!AC$35","v":0},{"$f":"+'Prod Incentives'!AG$27*WhatIf!$B10*General!AD$35","v":0},{"$f":"+'Prod Incentives'!AH$27*WhatIf!$B10*General!AE$35","v":0},{"$f":"+'Prod Incentives'!AI$27*WhatIf!$B10*General!AF$35","v":0},{"$f":"+'Prod Incentives'!AJ$27*WhatIf!$B10*General!AG$35","v":0},{"$f":"+'Prod Incentives'!AK$27*WhatIf!$B10*General!AH$35","v":0}]
["","Income, Sales (Escalated, includes sensitivity multipliers)"]
["",{"$f":"+B9","v":"Avoided Electricity Purchases"},null,{"$f":"+'Sales & Savings'!G23","v":154440},{"$f":"+'Sales & Savings'!H23","v":158301},{"$f":"+'Sales & Savings'!I23","v":162258.52499999999},{"$f":"+'Sales & Savings'!J23","v":166314.98812499997},{"$f":"+'Sales & Savings'!K23","v":170472.86282812495},{"$f":"+'Sales & Savings'!L23","v":174734.68439882807},{"$f":"+'Sales & Savings'!M23","v":179103.05150879876},{"$f":"+'Sales & Savings'!N23","v":183580.6277965187},{"$f":"+'Sales & Savings'!O23","v":188170.14349143166},{"$f":"+'Sales & Savings'!P23","v":192874.39707871742},{"$f":"+'Sales & Savings'!Q23","v":197696.25700568533},{"$f":"+'Sales & Savings'!R23","v":202638.66343082744},{"$f":"+'Sales & Savings'!S23","v":207704.63001659812},{"$f":"+'Sales & Savings'!T23","v":212897.24576701305},{"$f":"+'Sales & Savings'!U23","v":218219.67691118838},{"$f":"+'Sales & Savings'!V23","v":223675.16883396805},{"$f":"+'Sales & Savings'!W23","v":229267.04805481722},{"$f":"+'Sales & Savings'!X23","v":234998.72425618762},{"$f":"+'Sales & Savings'!Y23","v":240873.69236259229},{"$f":"+'Sales & Savings'!Z23","v":246895.53467165708},{"$f":"+'Sales & Savings'!AA23","v":253067.92303844847},{"$f":"+'Sales & Savings'!AB23","v":259394.62111440967},{"$f":"+'Sales & Savings'!AC23","v":265879.48664226988},{"$f":"+'Sales & Savings'!AD23","v":272526.47380832658},{"$f":"+'Sales & Savings'!AE23","v":279339.63565353479},{"$f":"+'Sales & Savings'!AF23","v":286323.12654487311},{"$f":"+'Sales & Savings'!AG23","v":293481.20470849489},{"$f":"+'Sales & Savings'!AH23","v":300818.23482620722},{"$f":"+'Sales & Savings'!AI23","v":308338.69069686241},{"$f":"+'Sales & Savings'!AJ23","v":316047.15796428389},{"$f":"+'Sales & Savings'!AK23","v":323948.33691339102}]
["",{"$f":"+B10","v":"Avoided Boiler Fuel Purchases"},null,{"$f":"+'Sales & Savings'!G30","v":145638},{"$f":"+'Sales & Savings'!H30","v":149278.94999999998},{"$f":"+'Sales & Savings'!I30","v":153010.92374999999},{"$f":"+'Sales & Savings'!J30","v":156836.19684374999},{"$f":"+'Sales & Savings'!K30","v":160757.10176484371},{"$f":"+'Sales & Savings'!L30","v":164776.02930896479},{"$f":"+'Sales & Savings'!M30","v":168895.4300416889},{"$f":"+'Sales & Savings'!N30","v":173117.8157927311},{"$f":"+'Sales & Savings'!O30","v":177445.76118754936},{"$f":"+'Sales & Savings'!P30","v":181881.90521723806},{"$f":"+'Sales & Savings'!Q30","v":186428.95284766899},{"$f":"+'Sales & Savings'!R30","v":191089.67666886072},{"$f":"+'Sales & Savings'!S30","v":195866.9185855822},{"$f":"+'Sales & Savings'!T30","v":200763.59155022175},{"$f":"+'Sales & Savings'!U30","v":205782.68133897727},{"$f":"+'Sales & Savings'!V30","v":210927.24837245169},{"$f":"+'Sales & Savings'!W30","v":216200.42958176296},{"$f":"+'Sales & Savings'!X30","v":221605.44032130702},{"$f":"+'Sales & Savings'!Y30","v":227145.57632933967},{"$f":"+'Sales & Savings'!Z30","v":232824.21573757313},{"$f":"+'Sales & Savings'!AA30","v":238644.82113101243},{"$f":"+'Sales & Savings'!AB30","v":244610.94165928772},{"$f":"+'Sales & Savings'!AC30","v":250726.21520076989},{"$f":"+'Sales & Savings'!AD30","v":256994.37058078911},{"$f":"+'Sales & Savings'!AE30","v":263419.22984530882},{"$f":"+'Sales & Savings'!AF30","v":270004.71059144149},{"$f":"+'Sales & Savings'!AG30","v":276754.82835622755},{"$f":"+'Sales & Savings'!AH30","v":283673.69906513317},{"$f":"+'Sales & Savings'!AI30","v":290765.54154176149},{"$f":"+'Sales & Savings'!AJ30","v":298034.68008030549},{"$f":"+'Sales & Savings'!AK30","v":305485.5470823131}]
["Hide",{"$f":"+B11","v":""},null,{"$f":"+'Sales & Savings'!G37","v":0},{"$f":"+'Sales & Savings'!H37","v":0},{"$f":"+'Sales & Savings'!I37","v":0},{"$f":"+'Sales & Savings'!J37","v":0},{"$f":"+'Sales & Savings'!K37","v":0},{"$f":"+'Sales & Savings'!L37","v":0},{"$f":"+'Sales & Savings'!M37","v":0},{"$f":"+'Sales & Savings'!N37","v":0},{"$f":"+'Sales & Savings'!O37","v":0},{"$f":"+'Sales & Savings'!P37","v":0},{"$f":"+'Sales & Savings'!Q37","v":0},{"$f":"+'Sales & Savings'!R37","v":0},{"$f":"+'Sales & Savings'!S37","v":0},{"$f":"+'Sales & Savings'!T37","v":0},{"$f":"+'Sales & Savings'!U37","v":0},{"$f":"+'Sales & Savings'!V37","v":0},{"$f":"+'Sales & Savings'!W37","v":0},{"$f":"+'Sales & Savings'!X37","v":0},{"$f":"+'Sales & Savings'!Y37","v":0},{"$f":"+'Sales & Savings'!Z37","v":0},{"$f":"+'Sales & Savings'!AA37","v":0},{"$f":"+'Sales & Savings'!AB37","v":0},{"$f":"+'Sales & Savings'!AC37","v":0},{"$f":"+'Sales & Savings'!AD37","v":0},{"$f":"+'Sales & Savings'!AE37","v":0},{"$f":"+'Sales & Savings'!AF37","v":0},{"$f":"+'Sales & Savings'!AG37","v":0},{"$f":"+'Sales & Savings'!AH37","v":0},{"$f":"+'Sales & Savings'!AI37","v":0},{"$f":"+'Sales & Savings'!AJ37","v":0},{"$f":"+'Sales & Savings'!AK37","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G44","v":0},{"$f":"+'Sales & Savings'!H44","v":0},{"$f":"+'Sales & Savings'!I44","v":0},{"$f":"+'Sales & Savings'!J44","v":0},{"$f":"+'Sales & Savings'!K44","v":0},{"$f":"+'Sales & Savings'!L44","v":0},{"$f":"+'Sales & Savings'!M44","v":0},{"$f":"+'Sales & Savings'!N44","v":0},{"$f":"+'Sales & Savings'!O44","v":0},{"$f":"+'Sales & Savings'!P44","v":0},{"$f":"+'Sales & Savings'!Q44","v":0},{"$f":"+'Sales & Savings'!R44","v":0},{"$f":"+'Sales & Savings'!S44","v":0},{"$f":"+'Sales & Savings'!T44","v":0},{"$f":"+'Sales & Savings'!U44","v":0},{"$f":"+'Sales & Savings'!V44","v":0},{"$f":"+'Sales & Savings'!W44","v":0},{"$f":"+'Sales & Savings'!X44","v":0},{"$f":"+'Sales & Savings'!Y44","v":0},{"$f":"+'Sales & Savings'!Z44","v":0},{"$f":"+'Sales & Savings'!AA44","v":0},{"$f":"+'Sales & Savings'!AB44","v":0},{"$f":"+'Sales & Savings'!AC44","v":0},{"$f":"+'Sales & Savings'!AD44","v":0},{"$f":"+'Sales & Savings'!AE44","v":0},{"$f":"+'Sales & Savings'!AF44","v":0},{"$f":"+'Sales & Savings'!AG44","v":0},{"$f":"+'Sales & Savings'!AH44","v":0},{"$f":"+'Sales & Savings'!AI44","v":0},{"$f":"+'Sales & Savings'!AJ44","v":0},{"$f":"+'Sales & Savings'!AK44","v":0}]
["","Electricity Sales, ",null,{"$f":"+'Sales & Savings'!G51","v":0},{"$f":"+'Sales & Savings'!H51","v":0},{"$f":"+'Sales & Savings'!I51","v":0},{"$f":"+'Sales & Savings'!J51","v":0},{"$f":"+'Sales & Savings'!K51","v":0},{"$f":"+'Sales & Savings'!L51","v":0},{"$f":"+'Sales & Savings'!M51","v":0},{"$f":"+'Sales & Savings'!N51","v":0},{"$f":"+'Sales & Savings'!O51","v":0},{"$f":"+'Sales & Savings'!P51","v":0},{"$f":"+'Sales & Savings'!Q51","v":0},{"$f":"+'Sales & Savings'!R51","v":0},{"$f":"+'Sales & Savings'!S51","v":0},{"$f":"+'Sales & Savings'!T51","v":0},{"$f":"+'Sales & Savings'!U51","v":0},{"$f":"+'Sales & Savings'!V51","v":0},{"$f":"+'Sales & Savings'!W51","v":0},{"$f":"+'Sales & Savings'!X51","v":0},{"$f":"+'Sales & Savings'!Y51","v":0},{"$f":"+'Sales & Savings'!Z51","v":0},{"$f":"+'Sales & Savings'!AA51","v":0},{"$f":"+'Sales & Savings'!AB51","v":0},{"$f":"+'Sales & Savings'!AC51","v":0},{"$f":"+'Sales & Savings'!AD51","v":0},{"$f":"+'Sales & Savings'!AE51","v":0},{"$f":"+'Sales & Savings'!AF51","v":0},{"$f":"+'Sales & Savings'!AG51","v":0},{"$f":"+'Sales & Savings'!AH51","v":0},{"$f":"+'Sales & Savings'!AI51","v":0},{"$f":"+'Sales & Savings'!AJ51","v":0},{"$f":"+'Sales & Savings'!AK51","v":0}]
[{"$f":"IF(AND(SUM(D27:AH27)=0,OR(B27=0,B27=\"\")),\"Hide\",\"\")","v":"Hide"},"",null,{"$f":"+'Sales & Savings'!G58","v":0},{"$f":"+'Sales & Savings'!H58","v":0},{"$f":"+'Sales & Savings'!I58","v":0},{"$f":"+'Sales & Savings'!J58","v":0},{"$f":"+'Sales & Savings'!K58","v":0},{"$f":"+'Sales & Savings'!L58","v":0},{"$f":"+'Sales & Savings'!M58","v":0},{"$f":"+'Sales & Savings'!N58","v":0},{"$f":"+'Sales & Savings'!O58","v":0},{"$f":"+'Sales & Savings'!P58","v":0},{"$f":"+'Sales & Savings'!Q58","v":0},{"$f":"+'Sales & Savings'!R58","v":0},{"$f":"+'Sales & Savings'!S58","v":0},{"$f":"+'Sales & Savings'!T58","v":0},{"$f":"+'Sales & Savings'!U58","v":0},{"$f":"+'Sales & Savings'!V58","v":0},{"$f":"+'Sales & Savings'!W58","v":0},{"$f":"+'Sales & Savings'!X58","v":0},{"$f":"+'Sales & Savings'!Y58","v":0},{"$f":"+'Sales & Savings'!Z58","v":0},{"$f":"+'Sales & Savings'!AA58","v":0},{"$f":"+'Sales & Savings'!AB58","v":0},{"$f":"+'Sales & Savings'!AC58","v":0},{"$f":"+'Sales & Savings'!AD58","v":0},{"$f":"+'Sales & Savings'!AE58","v":0},{"$f":"+'Sales & Savings'!AF58","v":0},{"$f":"+'Sales & Savings'!AG58","v":0},{"$f":"+'Sales & Savings'!AH58","v":0},{"$f":"+'Sales & Savings'!AI58","v":0},{"$f":"+'Sales & Savings'!AJ58","v":0},{"$f":"+'Sales & Savings'!AK58","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G65","v":0},{"$f":"+'Sales & Savings'!H65","v":0},{"$f":"+'Sales & Savings'!I65","v":0},{"$f":"+'Sales & Savings'!J65","v":0},{"$f":"+'Sales & Savings'!K65","v":0},{"$f":"+'Sales & Savings'!L65","v":0},{"$f":"+'Sales & Savings'!M65","v":0},{"$f":"+'Sales & Savings'!N65","v":0},{"$f":"+'Sales & Savings'!O65","v":0},{"$f":"+'Sales & Savings'!P65","v":0},{"$f":"+'Sales & Savings'!Q65","v":0},{"$f":"+'Sales & Savings'!R65","v":0},{"$f":"+'Sales & Savings'!S65","v":0},{"$f":"+'Sales & Savings'!T65","v":0},{"$f":"+'Sales & Savings'!U65","v":0},{"$f":"+'Sales & Savings'!V65","v":0},{"$f":"+'Sales & Savings'!W65","v":0},{"$f":"+'Sales & Savings'!X65","v":0},{"$f":"+'Sales & Savings'!Y65","v":0},{"$f":"+'Sales & Savings'!Z65","v":0},{"$f":"+'Sales & Savings'!AA65","v":0},{"$f":"+'Sales & Savings'!AB65","v":0},{"$f":"+'Sales & Savings'!AC65","v":0},{"$f":"+'Sales & Savings'!AD65","v":0},{"$f":"+'Sales & Savings'!AE65","v":0},{"$f":"+'Sales & Savings'!AF65","v":0},{"$f":"+'Sales & Savings'!AG65","v":0},{"$f":"+'Sales & Savings'!AH65","v":0},{"$f":"+'Sales & Savings'!AI65","v":0},{"$f":"+'Sales & Savings'!AJ65","v":0},{"$f":"+'Sales & Savings'!AK65","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G72","v":0},{"$f":"+'Sales & Savings'!H72","v":0},{"$f":"+'Sales & Savings'!I72","v":0},{"$f":"+'Sales & Savings'!J72","v":0},{"$f":"+'Sales & Savings'!K72","v":0},{"$f":"+'Sales & Savings'!L72","v":0},{"$f":"+'Sales & Savings'!M72","v":0},{"$f":"+'Sales & Savings'!N72","v":0},{"$f":"+'Sales & Savings'!O72","v":0},{"$f":"+'Sales & Savings'!P72","v":0},{"$f":"+'Sales & Savings'!Q72","v":0},{"$f":"+'Sales & Savings'!R72","v":0},{"$f":"+'Sales & Savings'!S72","v":0},{"$f":"+'Sales & Savings'!T72","v":0},{"$f":"+'Sales & Savings'!U72","v":0},{"$f":"+'Sales & Savings'!V72","v":0},{"$f":"+'Sales & Savings'!W72","v":0},{"$f":"+'Sales & Savings'!X72","v":0},{"$f":"+'Sales & Savings'!Y72","v":0},{"$f":"+'Sales & Savings'!Z72","v":0},{"$f":"+'Sales & Savings'!AA72","v":0},{"$f":"+'Sales & Savings'!AB72","v":0},{"$f":"+'Sales & Savings'!AC72","v":0},{"$f":"+'Sales & Savings'!AD72","v":0},{"$f":"+'Sales & Savings'!AE72","v":0},{"$f":"+'Sales & Savings'!AF72","v":0},{"$f":"+'Sales & Savings'!AG72","v":0},{"$f":"+'Sales & Savings'!AH72","v":0},{"$f":"+'Sales & Savings'!AI72","v":0},{"$f":"+'Sales & Savings'!AJ72","v":0},{"$f":"+'Sales & Savings'!AK72","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G79","v":0},{"$f":"+'Sales & Savings'!H79","v":0},{"$f":"+'Sales & Savings'!I79","v":0},{"$f":"+'Sales & Savings'!J79","v":0},{"$f":"+'Sales & Savings'!K79","v":0},{"$f":"+'Sales & Savings'!L79","v":0},{"$f":"+'Sales & Savings'!M79","v":0},{"$f":"+'Sales & Savings'!N79","v":0},{"$f":"+'Sales & Savings'!O79","v":0},{"$f":"+'Sales & Savings'!P79","v":0},{"$f":"+'Sales & Savings'!Q79","v":0},{"$f":"+'Sales & Savings'!R79","v":0},{"$f":"+'Sales & Savings'!S79","v":0},{"$f":"+'Sales & Savings'!T79","v":0},{"$f":"+'Sales & Savings'!U79","v":0},{"$f":"+'Sales & Savings'!V79","v":0},{"$f":"+'Sales & Savings'!W79","v":0},{"$f":"+'Sales & Savings'!X79","v":0},{"$f":"+'Sales & Savings'!Y79","v":0},{"$f":"+'Sales & Savings'!Z79","v":0},{"$f":"+'Sales & Savings'!AA79","v":0},{"$f":"+'Sales & Savings'!AB79","v":0},{"$f":"+'Sales & Savings'!AC79","v":0},{"$f":"+'Sales & Savings'!AD79","v":0},{"$f":"+'Sales & Savings'!AE79","v":0},{"$f":"+'Sales & Savings'!AF79","v":0},{"$f":"+'Sales & Savings'!AG79","v":0},{"$f":"+'Sales & Savings'!AH79","v":0},{"$f":"+'Sales & Savings'!AI79","v":0},{"$f":"+'Sales & Savings'!AJ79","v":0},{"$f":"+'Sales & Savings'!AK79","v":0}]
["Hide",{"$f":"IF(SUM('Sales & Savings'!G81:AK86)=0,\"\",\"Other Income\")","v":""},null,{"$f":"+'Sales & Savings'!G88","v":0},{"$f":"+'Sales & Savings'!H88","v":0},{"$f":"+'Sales & Savings'!I88","v":0},{"$f":"+'Sales & Savings'!J88","v":0},{"$f":"+'Sales & Savings'!K88","v":0},{"$f":"+'Sales & Savings'!L88","v":0},{"$f":"+'Sales & Savings'!M88","v":0},{"$f":"+'Sales & Savings'!N88","v":0},{"$f":"+'Sales & Savings'!O88","v":0},{"$f":"+'Sales & Savings'!P88","v":0},{"$f":"+'Sales & Savings'!Q88","v":0},{"$f":"+'Sales & Savings'!R88","v":0},{"$f":"+'Sales & Savings'!S88","v":0},{"$f":"+'Sales & Savings'!T88","v":0},{"$f":"+'Sales & Savings'!U88","v":0},{"$f":"+'Sales & Savings'!V88","v":0},{"$f":"+'Sales & Savings'!W88","v":0},{"$f":"+'Sales & Savings'!X88","v":0},{"$f":"+'Sales & Savings'!Y88","v":0},{"$f":"+'Sales & Savings'!Z88","v":0},{"$f":"+'Sales & Savings'!AA88","v":0},{"$f":"+'Sales & Savings'!AB88","v":0},{"$f":"+'Sales & Savings'!AC88","v":0},{"$f":"+'Sales & Savings'!AD88","v":0},{"$f":"+'Sales & Savings'!AE88","v":0},{"$f":"+'Sales & Savings'!AF88","v":0},{"$f":"+'Sales & Savings'!AG88","v":0},{"$f":"+'Sales & Savings'!AH88","v":0},{"$f":"+'Sales & Savings'!AI88","v":0},{"$f":"+'Sales & Savings'!AJ88","v":0},{"$f":"+'Sales & Savings'!AK88","v":0}]
["Hide","",null,{"$f":"+'Prod Incentives'!G24","v":0},{"$f":"+'Prod Incentives'!H24","v":0},{"$f":"+'Prod Incentives'!I24","v":0},{"$f":"+'Prod Incentives'!J24","v":0},{"$f":"+'Prod Incentives'!K24","v":0},{"$f":"+'Prod Incentives'!L24","v":0},{"$f":"+'Prod Incentives'!M24","v":0},{"$f":"+'Prod Incentives'!N24","v":0},{"$f":"+'Prod Incentives'!O24","v":0},{"$f":"+'Prod Incentives'!P24","v":0},{"$f":"+'Prod Incentives'!Q24","v":0},{"$f":"+'Prod Incentives'!R24","v":0},{"$f":"+'Prod Incentives'!S24","v":0},{"$f":"+'Prod Incentives'!T24","v":0},{"$f":"+'Prod Incentives'!U24","v":0},{"$f":"+'Prod Incentives'!V24","v":0},{"$f":"+'Prod Incentives'!W24","v":0},{"$f":"+'Prod Incentives'!X24","v":0},{"$f":"+'Prod Incentives'!Y24","v":0},{"$f":"+'Prod Incentives'!Z24","v":0},{"$f":"+'Prod Incentives'!AA24","v":0},{"$f":"+'Prod Incentives'!AB24","v":0},{"$f":"+'Prod Incentives'!AC24","v":0},{"$f":"+'Prod Incentives'!AD24","v":0},{"$f":"+'Prod Incentives'!AE24","v":0},{"$f":"+'Prod Incentives'!AF24","v":0},{"$f":"+'Prod Incentives'!AG24","v":0},{"$f":"+'Prod Incentives'!AH24","v":0},{"$f":"+'Prod Incentives'!AI24","v":0},{"$f":"+'Prod Incentives'!AJ24","v":0},{"$f":"+'Prod Incentives'!AK24","v":0}]
["Hide","",null,{"$f":"+'Prod Incentives'!G33","v":0},{"$f":"+'Prod Incentives'!H33","v":0},{"$f":"+'Prod Incentives'!I33","v":0},{"$f":"+'Prod Incentives'!J33","v":0},{"$f":"+'Prod Incentives'!K33","v":0},{"$f":"+'Prod Incentives'!L33","v":0},{"$f":"+'Prod Incentives'!M33","v":0},{"$f":"+'Prod Incentives'!N33","v":0},{"$f":"+'Prod Incentives'!O33","v":0},{"$f":"+'Prod Incentives'!P33","v":0},{"$f":"+'Prod Incentives'!Q33","v":0},{"$f":"+'Prod Incentives'!R33","v":0},{"$f":"+'Prod Incentives'!S33","v":0},{"$f":"+'Prod Incentives'!T33","v":0},{"$f":"+'Prod Incentives'!U33","v":0},{"$f":"+'Prod Incentives'!V33","v":0},{"$f":"+'Prod Incentives'!W33","v":0},{"$f":"+'Prod Incentives'!X33","v":0},{"$f":"+'Prod Incentives'!Y33","v":0},{"$f":"+'Prod Incentives'!Z33","v":0},{"$f":"+'Prod Incentives'!AA33","v":0},{"$f":"+'Prod Incentives'!AB33","v":0},{"$f":"+'Prod Incentives'!AC33","v":0},{"$f":"+'Prod Incentives'!AD33","v":0},{"$f":"+'Prod Incentives'!AE33","v":0},{"$f":"+'Prod Incentives'!AF33","v":0},{"$f":"+'Prod Incentives'!AG33","v":0},{"$f":"+'Prod Incentives'!AH33","v":0},{"$f":"+'Prod Incentives'!AI33","v":0},{"$f":"+'Prod Incentives'!AJ33","v":0},{"$f":"+'Prod Incentives'!AK33","v":0}]
["Hide"]
[{"$f":"IF(AND(SUM(D35:AH35)=0,OR(B35=0,B35=\"\")),\"Hide\",\"\")","v":""},"Total Income",null,{"$f":"SUM(D22:D34)","v":300078},{"$f":"SUM(E22:E34)","v":307579.94999999995},315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445467.47763658018,456604.16457749461,468019.26869193197,479719.75040923024,491712.7441694609,504005.56277369743,516605.70184303977,529520.84438911569,542758.8654988436,556327.8371363146,570236.03306472243,584491.93389134039,599104.2322386239,614081.83804458939,629433.88399570412,{"$f":"+SUM(D35:AG35)","v":13174235.359828215}]
["Hide","Income, Sales (Non-Escalated, w/o sensitivity factors)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O_Operating_Costs!AH35","v":0}]
["Hide",{"$f":"+B22","v":"Avoided Electricity Purchases"},null,{"$f":"+'Sales & Savings'!G20","v":154440},{"$f":"+'Sales & Savings'!H20","v":154440},{"$f":"+'Sales & Savings'!I20","v":154440},{"$f":"+'Sales & Savings'!J20","v":154440},{"$f":"+'Sales & Savings'!K20","v":154440},{"$f":"+'Sales & Savings'!L20","v":154440},{"$f":"+'Sales & Savings'!M20","v":154440},{"$f":"+'Sales & Savings'!N20","v":154440},{"$f":"+'Sales & Savings'!O20","v":154440},{"$f":"+'Sales & Savings'!P20","v":154440},{"$f":"+'Sales & Savings'!Q20","v":154440},{"$f":"+'Sales & Savings'!R20","v":154440},{"$f":"+'Sales & Savings'!S20","v":154440},{"$f":"+'Sales & Savings'!T20","v":154440},{"$f":"+'Sales & Savings'!U20","v":154440},{"$f":"+'Sales & Savings'!V20","v":154440},{"$f":"+'Sales & Savings'!W20","v":154440},{"$f":"+'Sales & Savings'!X20","v":154440},{"$f":"+'Sales & Savings'!Y20","v":154440},{"$f":"+'Sales & Savings'!Z20","v":154440},{"$f":"+'Sales & Savings'!AA20","v":154440},{"$f":"+'Sales & Savings'!AB20","v":154440},{"$f":"+'Sales & Savings'!AC20","v":154440},{"$f":"+'Sales & Savings'!AD20","v":154440},{"$f":"+'Sales & Savings'!AE20","v":154440},{"$f":"+'Sales & Savings'!AF20","v":154440},{"$f":"+'Sales & Savings'!AG20","v":154440},{"$f":"+'Sales & Savings'!AH20","v":154440},{"$f":"+'Sales & Savings'!AI20","v":154440},{"$f":"+'Sales & Savings'!AJ20","v":154440},{"$f":"+'Sales & Savings'!AK20","v":154440},{"$f":"+AI35-AI36","v":13174235.359828215}]
["Hide","Avoided Boiler Fuel Purchases",null,{"$f":"+'Sales & Savings'!G27","v":145638},{"$f":"+'Sales & Savings'!H27","v":145638},{"$f":"+'Sales & Savings'!I27","v":145638},{"$f":"+'Sales & Savings'!J27","v":145638},{"$f":"+'Sales & Savings'!K27","v":145638},{"$f":"+'Sales & Savings'!L27","v":145638},{"$f":"+'Sales & Savings'!M27","v":145638},{"$f":"+'Sales & Savings'!N27","v":145638},{"$f":"+'Sales & Savings'!O27","v":145638},{"$f":"+'Sales & Savings'!P27","v":145638},{"$f":"+'Sales & Savings'!Q27","v":145638},{"$f":"+'Sales & Savings'!R27","v":145638},{"$f":"+'Sales & Savings'!S27","v":145638},{"$f":"+'Sales & Savings'!T27","v":145638},{"$f":"+'Sales & Savings'!U27","v":145638},{"$f":"+'Sales & Savings'!V27","v":145638},{"$f":"+'Sales & Savings'!W27","v":145638},{"$f":"+'Sales & Savings'!X27","v":145638},{"$f":"+'Sales & Savings'!Y27","v":145638},{"$f":"+'Sales & Savings'!Z27","v":145638},{"$f":"+'Sales & Savings'!AA27","v":145638},{"$f":"+'Sales & Savings'!AB27","v":145638},{"$f":"+'Sales & Savings'!AC27","v":145638},{"$f":"+'Sales & Savings'!AD27","v":145638},{"$f":"+'Sales & Savings'!AE27","v":145638},{"$f":"+'Sales & Savings'!AF27","v":145638},{"$f":"+'Sales & Savings'!AG27","v":145638},{"$f":"+'Sales & Savings'!AH27","v":145638},{"$f":"+'Sales & Savings'!AI27","v":145638},{"$f":"+'Sales & Savings'!AJ27","v":145638},{"$f":"+'Sales & Savings'!AK27","v":145638}]
["Hide","",null,{"$f":"+'Sales & Savings'!G35","v":0},{"$f":"+'Sales & Savings'!H35","v":0},{"$f":"+'Sales & Savings'!I35","v":0},{"$f":"+'Sales & Savings'!J35","v":0},{"$f":"+'Sales & Savings'!K35","v":0},{"$f":"+'Sales & Savings'!L35","v":0},{"$f":"+'Sales & Savings'!M35","v":0},{"$f":"+'Sales & Savings'!N35","v":0},{"$f":"+'Sales & Savings'!O35","v":0},{"$f":"+'Sales & Savings'!P35","v":0},{"$f":"+'Sales & Savings'!Q35","v":0},{"$f":"+'Sales & Savings'!R35","v":0},{"$f":"+'Sales & Savings'!S35","v":0},{"$f":"+'Sales & Savings'!T35","v":0},{"$f":"+'Sales & Savings'!U35","v":0},{"$f":"+'Sales & Savings'!V35","v":0},{"$f":"+'Sales & Savings'!W35","v":0},{"$f":"+'Sales & Savings'!X35","v":0},{"$f":"+'Sales & Savings'!Y35","v":0},{"$f":"+'Sales & Savings'!Z35","v":0},{"$f":"+'Sales & Savings'!AA35","v":0},{"$f":"+'Sales & Savings'!AB35","v":0},{"$f":"+'Sales & Savings'!AC35","v":0},{"$f":"+'Sales & Savings'!AD35","v":0},{"$f":"+'Sales & Savings'!AE35","v":0},{"$f":"+'Sales & Savings'!AF35","v":0},{"$f":"+'Sales & Savings'!AG35","v":0},{"$f":"+'Sales & Savings'!AH35","v":0},{"$f":"+'Sales & Savings'!AI35","v":0},{"$f":"+'Sales & Savings'!AJ35","v":0},{"$f":"+'Sales & Savings'!AK35","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G42","v":0},{"$f":"+'Sales & Savings'!H42","v":0},{"$f":"+'Sales & Savings'!I42","v":0},{"$f":"+'Sales & Savings'!J42","v":0},{"$f":"+'Sales & Savings'!K42","v":0},{"$f":"+'Sales & Savings'!L42","v":0},{"$f":"+'Sales & Savings'!M42","v":0},{"$f":"+'Sales & Savings'!N42","v":0},{"$f":"+'Sales & Savings'!O42","v":0},{"$f":"+'Sales & Savings'!P42","v":0},{"$f":"+'Sales & Savings'!Q42","v":0},{"$f":"+'Sales & Savings'!R42","v":0},{"$f":"+'Sales & Savings'!S42","v":0},{"$f":"+'Sales & Savings'!T42","v":0},{"$f":"+'Sales & Savings'!U42","v":0},{"$f":"+'Sales & Savings'!V42","v":0},{"$f":"+'Sales & Savings'!W42","v":0},{"$f":"+'Sales & Savings'!X42","v":0},{"$f":"+'Sales & Savings'!Y42","v":0},{"$f":"+'Sales & Savings'!Z42","v":0},{"$f":"+'Sales & Savings'!AA42","v":0},{"$f":"+'Sales & Savings'!AB42","v":0},{"$f":"+'Sales & Savings'!AC42","v":0},{"$f":"+'Sales & Savings'!AD42","v":0},{"$f":"+'Sales & Savings'!AE42","v":0},{"$f":"+'Sales & Savings'!AF42","v":0},{"$f":"+'Sales & Savings'!AG42","v":0},{"$f":"+'Sales & Savings'!AH42","v":0},{"$f":"+'Sales & Savings'!AI42","v":0},{"$f":"+'Sales & Savings'!AJ42","v":0},{"$f":"+'Sales & Savings'!AK42","v":0}]
["","Electricity Sales, ",null,{"$f":"+'Sales & Savings'!G49","v":0},{"$f":"+'Sales & Savings'!H49","v":0},{"$f":"+'Sales & Savings'!I49","v":0},{"$f":"+'Sales & Savings'!J49","v":0},{"$f":"+'Sales & Savings'!K49","v":0},{"$f":"+'Sales & Savings'!L49","v":0},{"$f":"+'Sales & Savings'!M49","v":0},{"$f":"+'Sales & Savings'!N49","v":0},{"$f":"+'Sales & Savings'!O49","v":0},{"$f":"+'Sales & Savings'!P49","v":0},{"$f":"+'Sales & Savings'!Q49","v":0},{"$f":"+'Sales & Savings'!R49","v":0},{"$f":"+'Sales & Savings'!S49","v":0},{"$f":"+'Sales & Savings'!T49","v":0},{"$f":"+'Sales & Savings'!U49","v":0},{"$f":"+'Sales & Savings'!V49","v":0},{"$f":"+'Sales & Savings'!W49","v":0},{"$f":"+'Sales & Savings'!X49","v":0},{"$f":"+'Sales & Savings'!Y49","v":0},{"$f":"+'Sales & Savings'!Z49","v":0},{"$f":"+'Sales & Savings'!AA49","v":0},{"$f":"+'Sales & Savings'!AB49","v":0},{"$f":"+'Sales & Savings'!AC49","v":0},{"$f":"+'Sales & Savings'!AD49","v":0},{"$f":"+'Sales & Savings'!AE49","v":0},{"$f":"+'Sales & Savings'!AF49","v":0},{"$f":"+'Sales & Savings'!AG49","v":0},{"$f":"+'Sales & Savings'!AH49","v":0},{"$f":"+'Sales & Savings'!AI49","v":0},{"$f":"+'Sales & Savings'!AJ49","v":0},{"$f":"+'Sales & Savings'!AK49","v":0}]
[{"$f":"IF(AND(SUM(D42:AH42)=0,OR(B42=0,B42=\"\")),\"Hide\",\"\")","v":"Hide"},"",null,{"$f":"+'Sales & Savings'!G56","v":0},{"$f":"+'Sales & Savings'!H56","v":0},{"$f":"+'Sales & Savings'!I56","v":0},{"$f":"+'Sales & Savings'!J56","v":0},{"$f":"+'Sales & Savings'!K56","v":0},{"$f":"+'Sales & Savings'!L56","v":0},{"$f":"+'Sales & Savings'!M56","v":0},{"$f":"+'Sales & Savings'!N56","v":0},{"$f":"+'Sales & Savings'!O56","v":0},{"$f":"+'Sales & Savings'!P56","v":0},{"$f":"+'Sales & Savings'!Q56","v":0},{"$f":"+'Sales & Savings'!R56","v":0},{"$f":"+'Sales & Savings'!S56","v":0},{"$f":"+'Sales & Savings'!T56","v":0},{"$f":"+'Sales & Savings'!U56","v":0},{"$f":"+'Sales & Savings'!V56","v":0},{"$f":"+'Sales & Savings'!W56","v":0},{"$f":"+'Sales & Savings'!X56","v":0},{"$f":"+'Sales & Savings'!Y56","v":0},{"$f":"+'Sales & Savings'!Z56","v":0},{"$f":"+'Sales & Savings'!AA56","v":0},{"$f":"+'Sales & Savings'!AB56","v":0},{"$f":"+'Sales & Savings'!AC56","v":0},{"$f":"+'Sales & Savings'!AD56","v":0},{"$f":"+'Sales & Savings'!AE56","v":0},{"$f":"+'Sales & Savings'!AF56","v":0},{"$f":"+'Sales & Savings'!AG56","v":0},{"$f":"+'Sales & Savings'!AH56","v":0},{"$f":"+'Sales & Savings'!AI56","v":0},{"$f":"+'Sales & Savings'!AJ56","v":0},{"$f":"+'Sales & Savings'!AK56","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G63","v":0},{"$f":"+'Sales & Savings'!H63","v":0},{"$f":"+'Sales & Savings'!I63","v":0},{"$f":"+'Sales & Savings'!J63","v":0},{"$f":"+'Sales & Savings'!K63","v":0},{"$f":"+'Sales & Savings'!L63","v":0},{"$f":"+'Sales & Savings'!M63","v":0},{"$f":"+'Sales & Savings'!N63","v":0},{"$f":"+'Sales & Savings'!O63","v":0},{"$f":"+'Sales & Savings'!P63","v":0},{"$f":"+'Sales & Savings'!Q63","v":0},{"$f":"+'Sales & Savings'!R63","v":0},{"$f":"+'Sales & Savings'!S63","v":0},{"$f":"+'Sales & Savings'!T63","v":0},{"$f":"+'Sales & Savings'!U63","v":0},{"$f":"+'Sales & Savings'!V63","v":0},{"$f":"+'Sales & Savings'!W63","v":0},{"$f":"+'Sales & Savings'!X63","v":0},{"$f":"+'Sales & Savings'!Y63","v":0},{"$f":"+'Sales & Savings'!Z63","v":0},{"$f":"+'Sales & Savings'!AA63","v":0},{"$f":"+'Sales & Savings'!AB63","v":0},{"$f":"+'Sales & Savings'!AC63","v":0},{"$f":"+'Sales & Savings'!AD63","v":0},{"$f":"+'Sales & Savings'!AE63","v":0},{"$f":"+'Sales & Savings'!AF63","v":0},{"$f":"+'Sales & Savings'!AG63","v":0},{"$f":"+'Sales & Savings'!AH63","v":0},{"$f":"+'Sales & Savings'!AI63","v":0},{"$f":"+'Sales & Savings'!AJ63","v":0},{"$f":"+'Sales & Savings'!AK63","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G70","v":0},{"$f":"+'Sales & Savings'!H70","v":0},{"$f":"+'Sales & Savings'!I70","v":0},{"$f":"+'Sales & Savings'!J70","v":0},{"$f":"+'Sales & Savings'!K70","v":0},{"$f":"+'Sales & Savings'!L70","v":0},{"$f":"+'Sales & Savings'!M70","v":0},{"$f":"+'Sales & Savings'!N70","v":0},{"$f":"+'Sales & Savings'!O70","v":0},{"$f":"+'Sales & Savings'!P70","v":0},{"$f":"+'Sales & Savings'!Q70","v":0},{"$f":"+'Sales & Savings'!R70","v":0},{"$f":"+'Sales & Savings'!S70","v":0},{"$f":"+'Sales & Savings'!T70","v":0},{"$f":"+'Sales & Savings'!U70","v":0},{"$f":"+'Sales & Savings'!V70","v":0},{"$f":"+'Sales & Savings'!W70","v":0},{"$f":"+'Sales & Savings'!X70","v":0},{"$f":"+'Sales & Savings'!Y70","v":0},{"$f":"+'Sales & Savings'!Z70","v":0},{"$f":"+'Sales & Savings'!AA70","v":0},{"$f":"+'Sales & Savings'!AB70","v":0},{"$f":"+'Sales & Savings'!AC70","v":0},{"$f":"+'Sales & Savings'!AD70","v":0},{"$f":"+'Sales & Savings'!AE70","v":0},{"$f":"+'Sales & Savings'!AF70","v":0},{"$f":"+'Sales & Savings'!AG70","v":0},{"$f":"+'Sales & Savings'!AH70","v":0},{"$f":"+'Sales & Savings'!AI70","v":0},{"$f":"+'Sales & Savings'!AJ70","v":0},{"$f":"+'Sales & Savings'!AK70","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G77","v":0},{"$f":"+'Sales & Savings'!H77","v":0},{"$f":"+'Sales & Savings'!I77","v":0},{"$f":"+'Sales & Savings'!J77","v":0},{"$f":"+'Sales & Savings'!K77","v":0},{"$f":"+'Sales & Savings'!L77","v":0},{"$f":"+'Sales & Savings'!M77","v":0},{"$f":"+'Sales & Savings'!N77","v":0},{"$f":"+'Sales & Savings'!O77","v":0},{"$f":"+'Sales & Savings'!P77","v":0},{"$f":"+'Sales & Savings'!Q77","v":0},{"$f":"+'Sales & Savings'!R77","v":0},{"$f":"+'Sales & Savings'!S77","v":0},{"$f":"+'Sales & Savings'!T77","v":0},{"$f":"+'Sales & Savings'!U77","v":0},{"$f":"+'Sales & Savings'!V77","v":0},{"$f":"+'Sales & Savings'!W77","v":0},{"$f":"+'Sales & Savings'!X77","v":0},{"$f":"+'Sales & Savings'!Y77","v":0},{"$f":"+'Sales & Savings'!Z77","v":0},{"$f":"+'Sales & Savings'!AA77","v":0},{"$f":"+'Sales & Savings'!AB77","v":0},{"$f":"+'Sales & Savings'!AC77","v":0},{"$f":"+'Sales & Savings'!AD77","v":0},{"$f":"+'Sales & Savings'!AE77","v":0},{"$f":"+'Sales & Savings'!AF77","v":0},{"$f":"+'Sales & Savings'!AG77","v":0},{"$f":"+'Sales & Savings'!AH77","v":0},{"$f":"+'Sales & Savings'!AI77","v":0},{"$f":"+'Sales & Savings'!AJ77","v":0},{"$f":"+'Sales & Savings'!AK77","v":0}]
["Hide","",null,{"$f":"+'Sales & Savings'!G87","v":0},{"$f":"+'Sales & Savings'!H87","v":0},{"$f":"+'Sales & Savings'!I87","v":0},{"$f":"+'Sales & Savings'!J87","v":0},{"$f":"+'Sales & Savings'!K87","v":0},{"$f":"+'Sales & Savings'!L87","v":0},{"$f":"+'Sales & Savings'!M87","v":0},{"$f":"+'Sales & Savings'!N87","v":0},{"$f":"+'Sales & Savings'!O87","v":0},{"$f":"+'Sales & Savings'!P87","v":0},{"$f":"+'Sales & Savings'!Q87","v":0},{"$f":"+'Sales & Savings'!R87","v":0},{"$f":"+'Sales & Savings'!S87","v":0},{"$f":"+'Sales & Savings'!T87","v":0},{"$f":"+'Sales & Savings'!U87","v":0},{"$f":"+'Sales & Savings'!V87","v":0},{"$f":"+'Sales & Savings'!W87","v":0},{"$f":"+'Sales & Savings'!X87","v":0},{"$f":"+'Sales & Savings'!Y87","v":0},{"$f":"+'Sales & Savings'!Z87","v":0},{"$f":"+'Sales & Savings'!AA87","v":0},{"$f":"+'Sales & Savings'!AB87","v":0},{"$f":"+'Sales & Savings'!AC87","v":0},{"$f":"+'Sales & Savings'!AD87","v":0},{"$f":"+'Sales & Savings'!AE87","v":0},{"$f":"+'Sales & Savings'!AF87","v":0},{"$f":"+'Sales & Savings'!AG87","v":0},{"$f":"+'Sales & Savings'!AH87","v":0},{"$f":"+'Sales & Savings'!AI87","v":0},{"$f":"+'Sales & Savings'!AJ87","v":0},{"$f":"+'Sales & Savings'!AK87","v":0}]
["Hide","",null,{"$f":"+'Prod Incentives'!G22","v":0},{"$f":"+'Prod Incentives'!H22","v":0},{"$f":"+'Prod Incentives'!I22","v":0},{"$f":"+'Prod Incentives'!J22","v":0},{"$f":"+'Prod Incentives'!K22","v":0},{"$f":"+'Prod Incentives'!L22","v":0},{"$f":"+'Prod Incentives'!M22","v":0},{"$f":"+'Prod Incentives'!N22","v":0},{"$f":"+'Prod Incentives'!O22","v":0},{"$f":"+'Prod Incentives'!P22","v":0},{"$f":"+'Prod Incentives'!Q22","v":0},{"$f":"+'Prod Incentives'!R22","v":0},{"$f":"+'Prod Incentives'!S22","v":0},{"$f":"+'Prod Incentives'!T22","v":0},{"$f":"+'Prod Incentives'!U22","v":0},{"$f":"+'Prod Incentives'!V22","v":0},{"$f":"+'Prod Incentives'!W22","v":0},{"$f":"+'Prod Incentives'!X22","v":0},{"$f":"+'Prod Incentives'!Y22","v":0},{"$f":"+'Prod Incentives'!Z22","v":0},{"$f":"+'Prod Incentives'!AA22","v":0},{"$f":"+'Prod Incentives'!AB22","v":0},{"$f":"+'Prod Incentives'!AC22","v":0},{"$f":"+'Prod Incentives'!AD22","v":0},{"$f":"+'Prod Incentives'!AE22","v":0},{"$f":"+'Prod Incentives'!AF22","v":0},{"$f":"+'Prod Incentives'!AG22","v":0},{"$f":"+'Prod Incentives'!AH22","v":0},{"$f":"+'Prod Incentives'!AI22","v":0},{"$f":"+'Prod Incentives'!AJ22","v":0},{"$f":"+'Prod Incentives'!AK22","v":0}]
["Hide","",null,{"$f":"+'Prod Incentives'!G31","v":0},{"$f":"+'Prod Incentives'!H31","v":0},{"$f":"+'Prod Incentives'!I31","v":0},{"$f":"+'Prod Incentives'!J31","v":0},{"$f":"+'Prod Incentives'!K31","v":0},{"$f":"+'Prod Incentives'!L31","v":0},{"$f":"+'Prod Incentives'!M31","v":0},{"$f":"+'Prod Incentives'!N31","v":0},{"$f":"+'Prod Incentives'!O31","v":0},{"$f":"+'Prod Incentives'!P31","v":0},{"$f":"+'Prod Incentives'!Q31","v":0},{"$f":"+'Prod Incentives'!R31","v":0},{"$f":"+'Prod Incentives'!S31","v":0},{"$f":"+'Prod Incentives'!T31","v":0},{"$f":"+'Prod Incentives'!U31","v":0},{"$f":"+'Prod Incentives'!V31","v":0},{"$f":"+'Prod Incentives'!W31","v":0},{"$f":"+'Prod Incentives'!X31","v":0},{"$f":"+'Prod Incentives'!Y31","v":0},{"$f":"+'Prod Incentives'!Z31","v":0},{"$f":"+'Prod Incentives'!AA31","v":0},{"$f":"+'Prod Incentives'!AB31","v":0},{"$f":"+'Prod Incentives'!AC31","v":0},{"$f":"+'Prod Incentives'!AD31","v":0},{"$f":"+'Prod Incentives'!AE31","v":0},{"$f":"+'Prod Incentives'!AF31","v":0},{"$f":"+'Prod Incentives'!AG31","v":0},{"$f":"+'Prod Incentives'!AH31","v":0},{"$f":"+'Prod Incentives'!AI31","v":0},{"$f":"+'Prod Incentives'!AJ31","v":0},{"$f":"+'Prod Incentives'!AK31","v":0}]
["Hide"]
["Bottom","Total Income",null,{"$f":"SUM(D37:D49)","v":300078},{"$f":"SUM(E37:E49)","v":300078},300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078,300078]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[null,"REVENUES WITH SENSITIVITY AND OPERATING FACTORS APPLIED"]
[1,{"$f":"'Sales & Savings'!E176","v":"Avoided Electricity Purchases"},{"$f":"'Sales & Savings'!F176","v":"kWh"},{"$f":"'Sales & Savings'!G176","v":2340000},{"$f":"'Sales & Savings'!H176","v":2340000},{"$f":"'Sales & Savings'!I176","v":2340000},{"$f":"'Sales & Savings'!J176","v":2340000},{"$f":"'Sales & Savings'!K176","v":2340000},{"$f":"'Sales & Savings'!L176","v":2340000},{"$f":"'Sales & Savings'!M176","v":2340000},{"$f":"'Sales & Savings'!N176","v":2340000},{"$f":"'Sales & Savings'!O176","v":2340000},{"$f":"'Sales & Savings'!P176","v":2340000},{"$f":"'Sales & Savings'!Q176","v":2340000},{"$f":"'Sales & Savings'!R176","v":2340000},{"$f":"'Sales & Savings'!S176","v":2340000},{"$f":"'Sales & Savings'!T176","v":2340000},{"$f":"'Sales & Savings'!U176","v":2340000},{"$f":"'Sales & Savings'!V176","v":2340000},{"$f":"'Sales & Savings'!W176","v":2340000},{"$f":"'Sales & Savings'!X176","v":2340000},{"$f":"'Sales & Savings'!Y176","v":2340000},{"$f":"'Sales & Savings'!Z176","v":2340000},{"$f":"'Sales & Savings'!AA176","v":2340000},{"$f":"'Sales & Savings'!AB176","v":2340000},{"$f":"'Sales & Savings'!AC176","v":2340000},{"$f":"'Sales & Savings'!AD176","v":2340000},{"$f":"'Sales & Savings'!AE176","v":2340000},{"$f":"'Sales & Savings'!AF176","v":2340000},{"$f":"'Sales & Savings'!AG176","v":2340000},{"$f":"'Sales & Savings'!AH176","v":2340000},{"$f":"'Sales & Savings'!AI176","v":2340000},{"$f":"'Sales & Savings'!AJ176","v":2340000}]
[{"$f":"A119+1","v":2},{"$f":"'Sales & Savings'!E177","v":"Avoided Boiler Fuel Purchases"},{"$f":"'Sales & Savings'!F177","v":"MMBtu"},{"$f":"'Sales & Savings'!G177","v":27900},{"$f":"'Sales & Savings'!H177","v":27900},{"$f":"'Sales & Savings'!I177","v":27900},{"$f":"'Sales & Savings'!J177","v":27900},{"$f":"'Sales & Savings'!K177","v":27900},{"$f":"'Sales & Savings'!L177","v":27900},{"$f":"'Sales & Savings'!M177","v":27900},{"$f":"'Sales & Savings'!N177","v":27900},{"$f":"'Sales & Savings'!O177","v":27900},{"$f":"'Sales & Savings'!P177","v":27900},{"$f":"'Sales & Savings'!Q177","v":27900},{"$f":"'Sales & Savings'!R177","v":27900},{"$f":"'Sales & Savings'!S177","v":27900},{"$f":"'Sales & Savings'!T177","v":27900},{"$f":"'Sales & Savings'!U177","v":27900},{"$f":"'Sales & Savings'!V177","v":27900},{"$f":"'Sales & Savings'!W177","v":27900},{"$f":"'Sales & Savings'!X177","v":27900},{"$f":"'Sales & Savings'!Y177","v":27900},{"$f":"'Sales & Savings'!Z177","v":27900},{"$f":"'Sales & Savings'!AA177","v":27900},{"$f":"'Sales & Savings'!AB177","v":27900},{"$f":"'Sales & Savings'!AC177","v":27900},{"$f":"'Sales & Savings'!AD177","v":27900},{"$f":"'Sales & Savings'!AE177","v":27900},{"$f":"'Sales & Savings'!AF177","v":27900},{"$f":"'Sales & Savings'!AG177","v":27900},{"$f":"'Sales & Savings'!AH177","v":27900},{"$f":"'Sales & Savings'!AI177","v":27900},{"$f":"'Sales & Savings'!AJ177","v":27900}]
[{"$f":"A120+1","v":3},{"$f":"'Sales & Savings'!E178","v":0},{"$f":"'Sales & Savings'!F178","v":"kWh"},{"$f":"'Sales & Savings'!G178","v":0},{"$f":"'Sales & Savings'!H178","v":0},{"$f":"'Sales & Savings'!I178","v":0},{"$f":"'Sales & Savings'!J178","v":0},{"$f":"'Sales & Savings'!K178","v":0},{"$f":"'Sales & Savings'!L178","v":0},{"$f":"'Sales & Savings'!M178","v":0},{"$f":"'Sales & Savings'!N178","v":0},{"$f":"'Sales & Savings'!O178","v":0},{"$f":"'Sales & Savings'!P178","v":0},{"$f":"'Sales & Savings'!Q178","v":0},{"$f":"'Sales & Savings'!R178","v":0},{"$f":"'Sales & Savings'!S178","v":0},{"$f":"'Sales & Savings'!T178","v":0},{"$f":"'Sales & Savings'!U178","v":0},{"$f":"'Sales & Savings'!V178","v":0},{"$f":"'Sales & Savings'!W178","v":0},{"$f":"'Sales & Savings'!X178","v":0},{"$f":"'Sales & Savings'!Y178","v":0},{"$f":"'Sales & Savings'!Z178","v":0},{"$f":"'Sales & Savings'!AA178","v":0},{"$f":"'Sales & Savings'!AB178","v":0},{"$f":"'Sales & Savings'!AC178","v":0},{"$f":"'Sales & Savings'!AD178","v":0},{"$f":"'Sales & Savings'!AE178","v":0},{"$f":"'Sales & Savings'!AF178","v":0},{"$f":"'Sales & Savings'!AG178","v":0},{"$f":"'Sales & Savings'!AH178","v":0},{"$f":"'Sales & Savings'!AI178","v":0},{"$f":"'Sales & Savings'!AJ178","v":0}]
[4,{"$f":"'Sales & Savings'!E179","v":0},{"$f":"'Sales & Savings'!F179","v":"year"},{"$f":"'Sales & Savings'!G179","v":0},{"$f":"'Sales & Savings'!H179","v":0},{"$f":"'Sales & Savings'!I179","v":0},{"$f":"'Sales & Savings'!J179","v":0},{"$f":"'Sales & Savings'!K179","v":0},{"$f":"'Sales & Savings'!L179","v":0},{"$f":"'Sales & Savings'!M179","v":0},{"$f":"'Sales & Savings'!N179","v":0},{"$f":"'Sales & Savings'!O179","v":0},{"$f":"'Sales & Savings'!P179","v":0},{"$f":"'Sales & Savings'!Q179","v":0},{"$f":"'Sales & Savings'!R179","v":0},{"$f":"'Sales & Savings'!S179","v":0},{"$f":"'Sales & Savings'!T179","v":0},{"$f":"'Sales & Savings'!U179","v":0},{"$f":"'Sales & Savings'!V179","v":0},{"$f":"'Sales & Savings'!W179","v":0},{"$f":"'Sales & Savings'!X179","v":0},{"$f":"'Sales & Savings'!Y179","v":0},{"$f":"'Sales & Savings'!Z179","v":0},{"$f":"'Sales & Savings'!AA179","v":0},{"$f":"'Sales & Savings'!AB179","v":0},{"$f":"'Sales & Savings'!AC179","v":0},{"$f":"'Sales & Savings'!AD179","v":0},{"$f":"'Sales & Savings'!AE179","v":0},{"$f":"'Sales & Savings'!AF179","v":0},{"$f":"'Sales & Savings'!AG179","v":0},{"$f":"'Sales & Savings'!AH179","v":0},{"$f":"'Sales & Savings'!AI179","v":0},{"$f":"'Sales & Savings'!AJ179","v":0}]
[5,{"$f":"'Sales & Savings'!E180","v":"Electricity Sales, "},{"$f":"'Sales & Savings'!F180","v":"kWh"},{"$f":"'Sales & Savings'!G180","v":0},{"$f":"'Sales & Savings'!H180","v":0},{"$f":"'Sales & Savings'!I180","v":0},{"$f":"'Sales & Savings'!J180","v":0},{"$f":"'Sales & Savings'!K180","v":0},{"$f":"'Sales & Savings'!L180","v":0},{"$f":"'Sales & Savings'!M180","v":0},{"$f":"'Sales & Savings'!N180","v":0},{"$f":"'Sales & Savings'!O180","v":0},{"$f":"'Sales & Savings'!P180","v":0},{"$f":"'Sales & Savings'!Q180","v":0},{"$f":"'Sales & Savings'!R180","v":0},{"$f":"'Sales & Savings'!S180","v":0},{"$f":"'Sales & Savings'!T180","v":0},{"$f":"'Sales & Savings'!U180","v":0},{"$f":"'Sales & Savings'!V180","v":0},{"$f":"'Sales & Savings'!W180","v":0},{"$f":"'Sales & Savings'!X180","v":0},{"$f":"'Sales & Savings'!Y180","v":0},{"$f":"'Sales & Savings'!Z180","v":0},{"$f":"'Sales & Savings'!AA180","v":0},{"$f":"'Sales & Savings'!AB180","v":0},{"$f":"'Sales & Savings'!AC180","v":0},{"$f":"'Sales & Savings'!AD180","v":0},{"$f":"'Sales & Savings'!AE180","v":0},{"$f":"'Sales & Savings'!AF180","v":0},{"$f":"'Sales & Savings'!AG180","v":0},{"$f":"'Sales & Savings'!AH180","v":0},{"$f":"'Sales & Savings'!AI180","v":0},{"$f":"'Sales & Savings'!AJ180","v":0}]
[6,{"$f":"'Sales & Savings'!E181","v":0},{"$f":"'Sales & Savings'!F181","v":"kWh"},{"$f":"'Sales & Savings'!G181","v":0},{"$f":"'Sales & Savings'!H181","v":0},{"$f":"'Sales & Savings'!I181","v":0},{"$f":"'Sales & Savings'!J181","v":0},{"$f":"'Sales & Savings'!K181","v":0},{"$f":"'Sales & Savings'!L181","v":0},{"$f":"'Sales & Savings'!M181","v":0},{"$f":"'Sales & Savings'!N181","v":0},{"$f":"'Sales & Savings'!O181","v":0},{"$f":"'Sales & Savings'!P181","v":0},{"$f":"'Sales & Savings'!Q181","v":0},{"$f":"'Sales & Savings'!R181","v":0},{"$f":"'Sales & Savings'!S181","v":0},{"$f":"'Sales & Savings'!T181","v":0},{"$f":"'Sales & Savings'!U181","v":0},{"$f":"'Sales & Savings'!V181","v":0},{"$f":"'Sales & Savings'!W181","v":0},{"$f":"'Sales & Savings'!X181","v":0},{"$f":"'Sales & Savings'!Y181","v":0},{"$f":"'Sales & Savings'!Z181","v":0},{"$f":"'Sales & Savings'!AA181","v":0},{"$f":"'Sales & Savings'!AB181","v":0},{"$f":"'Sales & Savings'!AC181","v":0},{"$f":"'Sales & Savings'!AD181","v":0},{"$f":"'Sales & Savings'!AE181","v":0},{"$f":"'Sales & Savings'!AF181","v":0},{"$f":"'Sales & Savings'!AG181","v":0},{"$f":"'Sales & Savings'!AH181","v":0},{"$f":"'Sales & Savings'!AI181","v":0},{"$f":"'Sales & Savings'!AJ181","v":0}]
[7,{"$f":"'Sales & Savings'!E182","v":0},{"$f":"'Sales & Savings'!F182","v":"MMBtu"},{"$f":"'Sales & Savings'!G182","v":0},{"$f":"'Sales & Savings'!H182","v":0},{"$f":"'Sales & Savings'!I182","v":0},{"$f":"'Sales & Savings'!J182","v":0},{"$f":"'Sales & Savings'!K182","v":0},{"$f":"'Sales & Savings'!L182","v":0},{"$f":"'Sales & Savings'!M182","v":0},{"$f":"'Sales & Savings'!N182","v":0},{"$f":"'Sales & Savings'!O182","v":0},{"$f":"'Sales & Savings'!P182","v":0},{"$f":"'Sales & Savings'!Q182","v":0},{"$f":"'Sales & Savings'!R182","v":0},{"$f":"'Sales & Savings'!S182","v":0},{"$f":"'Sales & Savings'!T182","v":0},{"$f":"'Sales & Savings'!U182","v":0},{"$f":"'Sales & Savings'!V182","v":0},{"$f":"'Sales & Savings'!W182","v":0},{"$f":"'Sales & Savings'!X182","v":0},{"$f":"'Sales & Savings'!Y182","v":0},{"$f":"'Sales & Savings'!Z182","v":0},{"$f":"'Sales & Savings'!AA182","v":0},{"$f":"'Sales & Savings'!AB182","v":0},{"$f":"'Sales & Savings'!AC182","v":0},{"$f":"'Sales & Savings'!AD182","v":0},{"$f":"'Sales & Savings'!AE182","v":0},{"$f":"'Sales & Savings'!AF182","v":0},{"$f":"'Sales & Savings'!AG182","v":0},{"$f":"'Sales & Savings'!AH182","v":0},{"$f":"'Sales & Savings'!AI182","v":0},{"$f":"'Sales & Savings'!AJ182","v":0}]
[8,{"$f":"'Sales & Savings'!E183","v":0},{"$f":"'Sales & Savings'!F183","v":0},{"$f":"'Sales & Savings'!G183","v":0},{"$f":"'Sales & Savings'!H183","v":0},{"$f":"'Sales & Savings'!I183","v":0},{"$f":"'Sales & Savings'!J183","v":0},{"$f":"'Sales & Savings'!K183","v":0},{"$f":"'Sales & Savings'!L183","v":0},{"$f":"'Sales & Savings'!M183","v":0},{"$f":"'Sales & Savings'!N183","v":0},{"$f":"'Sales & Savings'!O183","v":0},{"$f":"'Sales & Savings'!P183","v":0},{"$f":"'Sales & Savings'!Q183","v":0},{"$f":"'Sales & Savings'!R183","v":0},{"$f":"'Sales & Savings'!S183","v":0},{"$f":"'Sales & Savings'!T183","v":0},{"$f":"'Sales & Savings'!U183","v":0},{"$f":"'Sales & Savings'!V183","v":0},{"$f":"'Sales & Savings'!W183","v":0},{"$f":"'Sales & Savings'!X183","v":0},{"$f":"'Sales & Savings'!Y183","v":0},{"$f":"'Sales & Savings'!Z183","v":0},{"$f":"'Sales & Savings'!AA183","v":0},{"$f":"'Sales & Savings'!AB183","v":0},{"$f":"'Sales & Savings'!AC183","v":0},{"$f":"'Sales & Savings'!AD183","v":0},{"$f":"'Sales & Savings'!AE183","v":0},{"$f":"'Sales & Savings'!AF183","v":0},{"$f":"'Sales & Savings'!AG183","v":0},{"$f":"'Sales & Savings'!AH183","v":0},{"$f":"'Sales & Savings'!AI183","v":0},{"$f":"'Sales & Savings'!AJ183","v":0}]
[9,{"$f":"'Sales & Savings'!E184","v":0},{"$f":"'Sales & Savings'!F184","v":0},{"$f":"'Sales & Savings'!G184","v":0},{"$f":"'Sales & Savings'!H184","v":0},{"$f":"'Sales & Savings'!I184","v":0},{"$f":"'Sales & Savings'!J184","v":0},{"$f":"'Sales & Savings'!K184","v":0},{"$f":"'Sales & Savings'!L184","v":0},{"$f":"'Sales & Savings'!M184","v":0},{"$f":"'Sales & Savings'!N184","v":0},{"$f":"'Sales & Savings'!O184","v":0},{"$f":"'Sales & Savings'!P184","v":0},{"$f":"'Sales & Savings'!Q184","v":0},{"$f":"'Sales & Savings'!R184","v":0},{"$f":"'Sales & Savings'!S184","v":0},{"$f":"'Sales & Savings'!T184","v":0},{"$f":"'Sales & Savings'!U184","v":0},{"$f":"'Sales & Savings'!V184","v":0},{"$f":"'Sales & Savings'!W184","v":0},{"$f":"'Sales & Savings'!X184","v":0},{"$f":"'Sales & Savings'!Y184","v":0},{"$f":"'Sales & Savings'!Z184","v":0},{"$f":"'Sales & Savings'!AA184","v":0},{"$f":"'Sales & Savings'!AB184","v":0},{"$f":"'Sales & Savings'!AC184","v":0},{"$f":"'Sales & Savings'!AD184","v":0},{"$f":"'Sales & Savings'!AE184","v":0},{"$f":"'Sales & Savings'!AF184","v":0},{"$f":"'Sales & Savings'!AG184","v":0},{"$f":"'Sales & Savings'!AH184","v":0},{"$f":"'Sales & Savings'!AI184","v":0},{"$f":"'Sales & Savings'!AJ184","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"_Calcs_Life_Cycle_Cost!K76","v":1},{"$f":"_Calcs_Life_Cycle_Cost!L76","v":0.90909090909090906},{"$f":"_Calcs_Life_Cycle_Cost!M76","v":0.82644628099173545},{"$f":"_Calcs_Life_Cycle_Cost!N76","v":0.75131480090157754},{"$f":"_Calcs_Life_Cycle_Cost!O76","v":0.68301345536507052},{"$f":"_Calcs_Life_Cycle_Cost!P76","v":0.62092132305915493},{"$f":"_Calcs_Life_Cycle_Cost!Q76","v":0.56447393005377722},{"$f":"_Calcs_Life_Cycle_Cost!R76","v":0.51315811823070645},{"$f":"_Calcs_Life_Cycle_Cost!S76","v":0.46650738020973315},{"$f":"_Calcs_Life_Cycle_Cost!T76","v":0.42409761837248466},{"$f":"_Calcs_Life_Cycle_Cost!U76","v":0.38554328942953148},{"$f":"_Calcs_Life_Cycle_Cost!V76","v":0.3504938994813922},{"$f":"_Calcs_Life_Cycle_Cost!W76","v":0.31863081771035656},{"$f":"_Calcs_Life_Cycle_Cost!X76","v":0.28966437973668779},{"$f":"_Calcs_Life_Cycle_Cost!Y76","v":0.26333125430607973},{"$f":"_Calcs_Life_Cycle_Cost!Z76","v":0.23939204936916339},{"$f":"_Calcs_Life_Cycle_Cost!AA76","v":0.21762913579014853},{"$f":"_Calcs_Life_Cycle_Cost!AB76","v":0.19784466890013502},{"$f":"_Calcs_Life_Cycle_Cost!AC76","v":0.17985878990921364},{"$f":"_Calcs_Life_Cycle_Cost!AD76","v":0.16350799082655781},{"$f":"_Calcs_Life_Cycle_Cost!AE76","v":0.14864362802414349},{"$f":"_Calcs_Life_Cycle_Cost!AF76","v":0.13513057093103953},{"$f":"_Calcs_Life_Cycle_Cost!AG76","v":0.12284597357367227},{"$f":"_Calcs_Life_Cycle_Cost!AH76","v":0.11167815779424752},{"$f":"_Calcs_Life_Cycle_Cost!AI76","v":0.10152559799477048},{"$f":"_Calcs_Life_Cycle_Cost!AJ76","v":9.2295998177064048E-2},{"$f":"_Calcs_Life_Cycle_Cost!AK76","v":8.3905452888240042E-2},{"$f":"_Calcs_Life_Cycle_Cost!AL76","v":7.6277684443854576E-2},{"$f":"_Calcs_Life_Cycle_Cost!AM76","v":6.9343349494413245E-2},{"$f":"_Calcs_Life_Cycle_Cost!AN76","v":6.3039408631284766E-2}]
[null,null,{"$f":"B22","v":"Avoided Electricity Purchases"},{"$f":"D$136*D22","v":154440},{"$f":"E$136*E22","v":143910},134097.95454545453,124954.91219008258,116435.25908621331,108496.49142124421,101099.00336979573,94205.889503673257,87782.760673877361,81797.572446112972,76220.465233877985,71023.6153315681,66181.09610441573,61668.748642751016,57464.061235290705,53546.05706015724,49895.189533328325,46493.244792419566,43323.250829300043,40369.392818211396,37616.934216969705,35052.143247630862,32662.224389837836,30435.254545076157,28360.123553366429,26426.478765636886,24624.67339525255,22945.718391030779,21381.237591642315,19923.425937666696]
[null,null,{"$f":"B23","v":"Avoided Boiler Fuel Purchases"},{"$f":"D$136*D23","v":145638},{"$f":"E$136*E23","v":135708.13636363635},126455.3088842975,117833.35600582264,109799.26355088018,102312.95012695651,95337.067163754924,88836.812584407962,82779.757180925604,77135.682827680648,71876.431725793314,66975.765926307402,62409.23643133189,58154.061220104719,54189.011591461189,50494.306255679745,47051.512647337935,43843.45496683762,40854.128491825955,38068.619731019622,35473.032022086474,33054.416202398752,30800.706006780645,28700.657869954688,26743.794833366868,24920.35427654639,23221.239212236411,21637.972902311194,20162.656568062699,18787.929983876606]
[null,{"$f":"O_Operating_Costs!A13","v":""},{"$f":"O_Operating_Costs!B13","v":"Purchased Fuels"},{"$f":"O_Operating_Costs!C13*D$136","v":207233.05888077116},{"$f":"O_Operating_Costs!D13*E$136","v":193103.53213890037},{"$f":"O_Operating_Costs!E13*F$136","v":179937.38222033897},{"$f":"O_Operating_Costs!F13*G$136","v":167668.92434167946},{"$f":"O_Operating_Costs!G13*H$136","v":156236.95222747402},{"$f":"O_Operating_Costs!H13*I$136","v":145584.43275741895},{"$f":"O_Operating_Costs!I13*J$136","v":135658.22143304948},{"$f":"O_Operating_Costs!J13*K$136","v":126408.79724443241},{"$f":"O_Operating_Costs!K13*L$136","v":117790.01561413018},{"$f":"O_Operating_Costs!L13*M$136","v":109758.87818589401},{"$f":"O_Operating_Costs!M13*N$136","v":102275.31830958305},{"$f":"O_Operating_Costs!N13*O$136","v":95302.00115211145},{"$f":"O_Operating_Costs!O13*P$136","v":88804.137437194775},{"$f":"O_Operating_Costs!P13*Q$136","v":82749.309884658767},{"$f":"O_Operating_Costs!Q13*R$136","v":77107.311483431986},{"$f":"O_Operating_Costs!R13*S$136","v":71849.994791379795},{"$f":"O_Operating_Costs!S13*T$136","v":66951.131510149353},{"$f":"O_Operating_Costs!T13*U$136","v":62386.281634457344},{"$f":"O_Operating_Costs!U13*V$136","v":58132.671523017052},{"$f":"O_Operating_Costs!V13*W$136","v":54169.080282811323},{"$f":"O_Operating_Costs!W13*X$136","v":50475.733899892373},{"$f":"O_Operating_Costs!X13*Y$136","v":47034.206588536072},{"$f":"O_Operating_Costs!Y13*Z$136","v":43827.328866590418},{"$f":"O_Operating_Costs!Z13*AA$136","v":40839.101898413799},{"$f":"O_Operating_Costs!AA13*AB$136","v":38054.6176780674},{"$f":"O_Operating_Costs!AB13*AC$136","v":35459.984654562788},{"$f":"O_Operating_Costs!AC13*AD$136","v":33042.258428115332},{"$f":"O_Operating_Costs!AD13*AE$136","v":30789.377171652912},{"$f":"O_Operating_Costs!AE13*AF$136","v":28690.101455403845},{"$f":"O_Operating_Costs!AF13*AG$136","v":26733.958174353575}]
[null,null,"O&M",{"$f":"O_Operating_Costs!C18*D136","v":51500},{"$f":"O_Operating_Costs!D18*E136","v":47988.636363636353},{"$f":"O_Operating_Costs!E18*F136","v":44716.683884297512},{"$f":"O_Operating_Costs!F18*G136","v":41667.819074004488},{"$f":"O_Operating_Costs!G18*H136","v":38826.831409867817},{"$f":"O_Operating_Costs!H18*I136","v":36179.547450104095},{"$f":"O_Operating_Costs!I18*J136","v":33712.760123960637},{"$f":"O_Operating_Costs!J18*K136","v":31414.162842781487},{"$f":"O_Operating_Costs!K18*L136","v":29272.28810350093},{"$f":"O_Operating_Costs!L18*M136","v":27276.450278262226},{"$f":"O_Operating_Costs!M18*N136","v":25416.692304744342},{"$f":"O_Operating_Costs!N18*O136","v":23683.736011239038},{"$f":"O_Operating_Costs!O18*P136","v":22068.935828654558},{"$f":"O_Operating_Costs!P18*Q136","v":20564.235658519021},{"$f":"O_Operating_Costs!Q18*R136","v":19162.128681801809},{"$f":"O_Operating_Costs!R18*S136","v":17855.61990804259},{"$f":"O_Operating_Costs!S18*T136","v":16638.191277948776},{"$f":"O_Operating_Costs!T18*U136","v":15503.769145361357},{"$f":"O_Operating_Costs!U18*V136","v":14446.693976359444},{"$f":"O_Operating_Costs!V18*W136","v":13461.692114334932},{"$f":"O_Operating_Costs!W18*X136","v":12543.849470175732},{"$f":"O_Operating_Costs!X18*Y136","v":11688.587006300111},{"$f":"O_Operating_Costs!Y18*Z136","v":10891.637892234192},{"$f":"O_Operating_Costs!Z18*AA136","v":10149.026217763676},{"$f":"O_Operating_Costs!AA18*AB136","v":9457.0471574616095},{"$f":"O_Operating_Costs!AB18*AC136","v":8812.2484876346771},{"$f":"O_Operating_Costs!AC18*AD136","v":8211.4133634777663},{"$f":"O_Operating_Costs!AD18*AE136","v":7651.5442705133719},{"$f":"O_Operating_Costs!AE18*AF136","v":7129.8480702510951},{"$f":"O_Operating_Costs!AF18*AG136","v":6643.7220654612465}]
[]
[null,null,null,"Discounted","Non-Discounted"]
[null,null,"Cumulative Baseline utility costs",{"$f":"SUM(D137:AG138)","v":3872088.8024055669},{"$f":"SUM(D22:AG23)","v":13174235.359828215}]
[null,null,"Cumulative Alternative utility costs",{"$f":"SUM(D139:AG139)","v":2674054.1018684721},{"$f":"SUM(O_Operating_Costs!C13:AG13)","v":9532776.8152815346}]
[null,null,"Cumulative Utility Savings",{"$f":"D143-D144","v":1198034.7005370948},{"$f":"E143-E144","v":3641458.5445466805}]
[null,null,"Cumulative O&M",{"$f":"SUM(D140:AG140)","v":664535.79843869468},{"$f":"SUM(O_Operating_Costs!C18:AG18)","v":2369013.9432311989}]
[null,null,"Cap Ex",3600000,3600000]
[]
[null,null,"Project SIR",{"$f":"(D145-D146)/D147","v":0.14819413947177781},{"$f":"(E145-E146)/E147","v":0.35345683369874487}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":15}]
[]
[null,null,null,{"$f":"IF(AND(D7>=$D$157,D7<=$E$157),\"\",\"Hide\")","v":""},{"$f":"IF(AND(E7>=$D$157,E7<=$E$157),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Copied","No"]
[null,null,"Toggle_Comments","Hidden"]

{"sheet":"O_IncomeStatement (Tax)","index":49,"n_rows":172,"n_cols":33,"rows_kept":172,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Income Statement for Tax Purposes",null,null,null,"©2009","Scenario",1,null,null,"Print Years",1,5]
[null,"PRO FORMA INCOME STATEMENT (TAX)",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,null,{"$f":"General!D29","v":2015},{"$f":"C6+1","v":2016},{"$f":"D6+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+S7+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,"Income Statement (Tax Calculation)"]
[null,"(+) Revenue",{"$f":"+C53+C68","v":300078},{"$f":"+D53+D68","v":307579.94999999995},315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445467.47763658018,456604.16457749461,468019.26869193197,479719.75040923024,491712.7441694609,504005.56277369743,516605.70184303977,529520.84438911569,542758.8654988436,556327.8371363146,570236.03306472243,584491.93389134039,599104.2322386239,614081.83804458939,629433.88399570412]
[null,"(-) Cost of Sales",{"$f":"IFERROR(-C82,\"\")","v":-258733.05888077116},{"$f":"IFERROR(-D82,\"\")","v":-265201.38535279041},-271831.41998661018,-278627.20548627543,-285592.88562343223,-292732.70776401804,-300051.02545811853,-307552.30109457142,-315241.10862193565,-323122.136337484,-331200.18974592106,-339480.19448956905,-347967.19935180829,-356666.3793356035,-365583.03881899349,-374722.61478946824,-384090.68015920499,-393692.94716318505,-403535.27084226464,-413623.6526133212,-423964.24392865418,-434563.3500268705,-445427.4337775422,-456563.11962198076,-467977.19761253026,-479676.62755284342,-491668.54324166453,-503960.25682270608,-516559.26324327366,-529473.24482435535,-542710.07594496431]
[null,"Gross Income (Profit)",{"$f":"SUM(C9:C10)","v":41344.941119228839},{"$f":"SUM(D9:D10)","v":42378.56464720954},43438.028763389797,44523.979482474562,45637.078969536466,46778.005943774828,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61376.797477375192,62911.217414309562,64483.997849667328,66096.097795909038,67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,86723.808050739812]
[null,"(-) Operating Expense",{"$f":"-C88","v":0},{"$f":"-D88","v":0},{"$f":"-E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-T88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AG88","v":0}]
[null,"EBITDA",{"$f":"IFERROR(+C9+C10+C12,\"\")","v":41344.941119228839},42378.56464720954,43438.028763389797,44523.979482474562,45637.078969536466,46778.005943774828,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61376.797477375192,62911.217414309562,64483.997849667328,66096.097795909038,67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,86723.808050739812]
[null,"(-) Depreciation (Tax)",{"$f":"-Depreciation!D43","v":-61260},{"$f":"-Depreciation!E43","v":-471783.67999999999},{"$f":"-Depreciation!F43","v":-330150.56},{"$f":"-Depreciation!G43","v":-267910.40000000002},{"$f":"-Depreciation!H43","v":-268073.76},{"$f":"-Depreciation!I43","v":-234421.59999999998},{"$f":"-Depreciation!J43","v":0},{"$f":"-Depreciation!K43","v":0},{"$f":"-Depreciation!L43","v":0},{"$f":"-Depreciation!M43","v":0},{"$f":"-Depreciation!N43","v":0},{"$f":"-Depreciation!O43","v":0},{"$f":"-Depreciation!P43","v":0},{"$f":"-Depreciation!Q43","v":0},{"$f":"-Depreciation!R43","v":0},{"$f":"-Depreciation!S43","v":0},{"$f":"-Depreciation!T43","v":0},{"$f":"-Depreciation!U43","v":0},{"$f":"-Depreciation!V43","v":0},{"$f":"-Depreciation!W43","v":0},{"$f":"-Depreciation!X43","v":0},{"$f":"-Depreciation!Y43","v":0},{"$f":"-Depreciation!Z43","v":0},{"$f":"-Depreciation!AA43","v":0},{"$f":"-Depreciation!AB43","v":0},{"$f":"-Depreciation!AC43","v":0},{"$f":"-Depreciation!AD43","v":0},{"$f":"-Depreciation!AE43","v":0},{"$f":"-Depreciation!AF43","v":0},{"$f":"-Depreciation!AG43","v":0},{"$f":"-Depreciation!AH43","v":0}]
[null,"Operating Income (EBIT)",{"$f":"IFERROR(+C13+C14,\"\")","v":-19915.058880771161},{"$f":"IFERROR(+D13+D14,\"\")","v":-429405.11535279045},-286712.5312366102,-223386.42051752546,-222436.68103046354,-187643.59405622515,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61376.797477375192,62911.217414309562,64483.997849667328,66096.097795909038,67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,86723.808050739812]
[null,"(-) Interest Expense",{"$f":"+'Funding Schedule'!B70","v":0},{"$f":"+'Funding Schedule'!C70","v":0},{"$f":"+'Funding Schedule'!D70","v":0},{"$f":"+'Funding Schedule'!E70","v":0},{"$f":"+'Funding Schedule'!F70","v":0},{"$f":"+'Funding Schedule'!G70","v":0},{"$f":"+'Funding Schedule'!H70","v":0},{"$f":"+'Funding Schedule'!I70","v":0},{"$f":"+'Funding Schedule'!J70","v":0},{"$f":"+'Funding Schedule'!K70","v":0},{"$f":"+'Funding Schedule'!L70","v":0},{"$f":"+'Funding Schedule'!M70","v":0},{"$f":"+'Funding Schedule'!N70","v":0},{"$f":"+'Funding Schedule'!O70","v":0},{"$f":"+'Funding Schedule'!P70","v":0},{"$f":"+'Funding Schedule'!Q70","v":0},{"$f":"+'Funding Schedule'!R70","v":0},{"$f":"+'Funding Schedule'!S70","v":0},{"$f":"+'Funding Schedule'!T70","v":0},{"$f":"+'Funding Schedule'!U70","v":0},{"$f":"+'Funding Schedule'!V70","v":0},{"$f":"+'Funding Schedule'!W70","v":0},{"$f":"+'Funding Schedule'!X70","v":0},{"$f":"+'Funding Schedule'!Y70","v":0},{"$f":"+'Funding Schedule'!Z70","v":0},{"$f":"+'Funding Schedule'!AA70","v":0},{"$f":"+'Funding Schedule'!AB70","v":0},{"$f":"+'Funding Schedule'!AC70","v":0},{"$f":"+'Funding Schedule'!AD70","v":0},{"$f":"+'Funding Schedule'!AE70","v":0},{"$f":"+'Funding Schedule'!AF70","v":0}]
[null,"(+) Interest Income",null,{"$f":"IFERROR('Cash Accounts'!C63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!D63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!E63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!F63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!G63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!H63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!I63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!J63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!K63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!L63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!M63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!N63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!O63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!P63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!Q63,\"\")","v":0},{"$f":"IFERROR('Cash Accounts'!R63,\"\")","v":311.37027797514691},{"$f":"IFERROR('Cash Accounts'!S63,\"\")","v":1028.6213019917277},{"$f":"IFERROR('Cash Accounts'!T63,\"\")","v":1769.8265401744727},{"$f":"IFERROR('Cash Accounts'!U63,\"\")","v":2537.9691525007174},{"$f":"IFERROR('Cash Accounts'!V63,\"\")","v":3333.8077113964018},{"$f":"IFERROR('Cash Accounts'!W63,\"\")","v":4158.1343233100188},{"$f":"IFERROR('Cash Accounts'!X63,\"\")","v":5011.7619879418253},{"$f":"IFERROR('Cash Accounts'!Y63,\"\")","v":5895.5252129709252},{"$f":"IFERROR('Cash Accounts'!Z63,\"\")","v":6810.2805651688413},{"$f":"IFERROR('Cash Accounts'!AA63,\"\")","v":7756.9072359152115},{"$f":"IFERROR('Cash Accounts'!AB63,\"\")","v":8736.3076210133368},{"$f":"IFERROR('Cash Accounts'!AC63,\"\")","v":9749.4079151677361},{"$f":"IFERROR('Cash Accounts'!AD63,\"\")","v":10797.158721492187},{"$f":"IFERROR('Cash Accounts'!AE63,\"\")","v":11880.53567642599},{"$f":"IFERROR('Cash Accounts'!AF63,\"\")","v":13000.540090445658}]
[null,"(-) Finance Charges",{"$f":"+'Funding Schedule'!B73","v":0},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[null,"Net Profit Before Taxes",{"$f":"+SUM(C15:C18)","v":-19915.058880771161},{"$f":"SUM(D15:D18)","v":-429405.11535279045},{"$f":"SUM(E15:E18)","v":-286712.5312366102},-223386.42051752546,-222436.68103046354,-187643.59405622515,{"$f":"SUM(I15:I18)","v":47947.456092369161},49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61688.16775535034,63939.838716301289,66253.8243898418,68634.06694840976,{"$f":"SUM(W15:W18)","v":71082.307952203118},73600.347070136952,76190.03005343939,78853.249980105858,81591.948451482182,84408.116819386385,87303.797444071242,90281.084983802051,93342.127716842428,96489.128896660026,99724.348141185474]
[null,"(-) Income Taxes",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":-19658.456997871355},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":-20149.918422818133},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":-20653.666383388612},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":-21170.008042973306},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":-21699.258244047633},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":-22241.739700148832},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":-22797.783192652532},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":-23367.727772468847},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":-23951.920966780584},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":-24550.718990950118},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":-25292.148779693638},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":-26215.333873683529},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":-27164.067999835137},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":-28139.967448848001},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":-29143.746260403277},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":-30176.142298756145},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":-31237.912321910146},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":-32329.832491843401},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":-33452.69886510769},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":-34607.327895948416},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":-35794.556952069208},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":-37015.244843358836},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":-38270.272363905395},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":-39560.542847630612},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
[null,"Net Profit After Taxes",{"$f":"+C19+C20","v":-19915.058880771161},{"$f":"+D19+D20","v":-429405.11535279045},{"$f":"+E19+E20","v":-286712.5312366102},-223386.42051752546,-222436.68103046354,-187643.59405622515,28288.999094497805,28996.224071860248,29721.129673656789,30464.157915498174,31225.761863385625,32006.405909970268,32806.566057719501,33626.730209162488,34467.398464391576,35329.083426001394,36396.018975656698,{"$f":"+T19+T20","v":37724.50484261776},{"$f":"+U19+U20","v":39089.75639000666},{"$f":"+V19+V20","v":40494.099499561758},{"$f":"+W19+W20","v":41938.561691799841},43424.204771380806,44952.117731529244,46523.417488262457,48139.249586374492,49800.788923437969,51509.240492002034,53265.840140443215,55071.855352937033,56928.586049029414,99724.348141185474]
[null,"(-) Dividends",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[null,"Retained Earnings",{"$f":"+C21+C22","v":-19915.058880771161},-429405.11535279045,-286712.5312366102,-223386.42051752546,-222436.68103046354,-187643.59405622515,28288.999094497805,28996.224071860248,29721.129673656789,30464.157915498174,31225.761863385625,32006.405909970268,32806.566057719501,33626.730209162488,34467.398464391576,35329.083426001394,36396.018975656698,37724.50484261776,39089.75639000666,40494.099499561758,41938.561691799841,43424.204771380806,44952.117731529244,46523.417488262457,48139.249586374492,49800.788923437969,51509.240492002034,53265.840140443215,55071.855352937033,56928.586049029414,99724.348141185474]
["TopForm","Revenues (Detail)"]
[{"$f":"IF(AND(SUM(C25:AG25)=0,OR(B25=0,B25=\"\")),\"Hide\",\"\")","v":""},{"$f":"IF(OR(CONCATENATE(B40,B55)=\"0\",CONCATENATE(B40,B55)=\"\"),\"\",CONCATENATE(B40,B55))","v":"Avoided Electricity Purchases"},{"$f":"IFERROR(C40+C55,0)","v":154440},158301,162258.52499999999,166314.98812499997,170472.86282812495,174734.68439882807,179103.05150879876,183580.6277965187,188170.14349143166,192874.39707871742,197696.25700568533,202638.66343082744,207704.63001659812,212897.24576701305,218219.67691118838,223675.16883396805,229267.04805481722,234998.72425618762,240873.69236259229,246895.53467165708,253067.92303844847,259394.62111440967,265879.48664226988,272526.47380832658,279339.63565353479,286323.12654487311,293481.20470849489,300818.23482620722,308338.69069686241,316047.15796428389,323948.33691339102]
[{"$f":"IF(AND(SUM(C26:AG26)=0,OR(B26=0,B26=\"\")),\"Hide\",\"\")","v":""},{"$f":"IF(OR(CONCATENATE(B41,B56)=\"0\",CONCATENATE(B41,B56)=\"\"),\"\",CONCATENATE(B41,B56))","v":"Avoided Boiler Fuel Purchases"},{"$f":"IFERROR(C41+C56,0)","v":145638},149278.94999999998,153010.92374999999,156836.19684374999,160757.10176484371,164776.02930896479,168895.4300416889,173117.8157927311,177445.76118754936,181881.90521723806,186428.95284766899,191089.67666886072,195866.9185855822,200763.59155022175,205782.68133897727,210927.24837245169,216200.42958176296,221605.44032130702,227145.57632933967,232824.21573757313,238644.82113101243,244610.94165928772,250726.21520076989,256994.37058078911,263419.22984530882,270004.71059144149,276754.82835622755,283673.69906513317,290765.54154176149,298034.68008030549,305485.5470823131]
["Hide","",{"$f":"C42+C57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C43+C58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Electricity Sales, ",{"$f":"IFERROR(C44+C59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C45+C60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C46+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C47+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C48+C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Income",{"$f":"C49+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C50+C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C51+C66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide"]
["","Sub-total",{"$f":"C53+C68","v":300078},307579.94999999995,315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445467.47763658018,456604.16457749461,468019.26869193197,479719.75040923024,491712.7441694609,504005.56277369743,516605.70184303977,529520.84438911569,542758.8654988436,556327.8371363146,570236.03306472243,584491.93389134039,599104.2322386239,614081.83804458939,629433.88399570412]
["","  Taxable Revenues (Detail)"]
["",{"$f":"IF($D$156=$B$155,D$154,\"\")","v":"Avoided Electricity Purchases"},{"$f":"IF($D$156=$B$155,+O_Operating_Income!D22,0)","v":154440},{"$f":"IF($D$156=$B$155,+O_Operating_Income!E22,0)","v":158301},{"$f":"IF($D$156=$B$155,+O_Operating_Income!F22,0)","v":162258.52499999999},{"$f":"IF($D$156=$B$155,+O_Operating_Income!G22,0)","v":166314.98812499997},{"$f":"IF($D$156=$B$155,+O_Operating_Income!H22,0)","v":170472.86282812495},{"$f":"IF($D$156=$B$155,+O_Operating_Income!I22,0)","v":174734.68439882807},{"$f":"IF($D$156=$B$155,+O_Operating_Income!J22,0)","v":179103.05150879876},{"$f":"IF($D$156=$B$155,+O_Operating_Income!K22,0)","v":183580.6277965187},{"$f":"IF($D$156=$B$155,+O_Operating_Income!L22,0)","v":188170.14349143166},{"$f":"IF($D$156=$B$155,+O_Operating_Income!M22,0)","v":192874.39707871742},{"$f":"IF($D$156=$B$155,+O_Operating_Income!N22,0)","v":197696.25700568533},{"$f":"IF($D$156=$B$155,+O_Operating_Income!O22,0)","v":202638.66343082744},{"$f":"IF($D$156=$B$155,+O_Operating_Income!P22,0)","v":207704.63001659812},{"$f":"IF($D$156=$B$155,+O_Operating_Income!Q22,0)","v":212897.24576701305},{"$f":"IF($D$156=$B$155,+O_Operating_Income!R22,0)","v":218219.67691118838},{"$f":"IF($D$156=$B$155,+O_Operating_Income!S22,0)","v":223675.16883396805},{"$f":"IF($D$156=$B$155,+O_Operating_Income!T22,0)","v":229267.04805481722},{"$f":"IF($D$156=$B$155,+O_Operating_Income!U22,0)","v":234998.72425618762},{"$f":"IF($D$156=$B$155,+O_Operating_Income!V22,0)","v":240873.69236259229},{"$f":"IF($D$156=$B$155,+O_Operating_Income!W22,0)","v":246895.53467165708},{"$f":"IF($D$156=$B$155,+O_Operating_Income!X22,0)","v":253067.92303844847},{"$f":"IF($D$156=$B$155,+O_Operating_Income!Y22,0)","v":259394.62111440967},{"$f":"IF($D$156=$B$155,+O_Operating_Income!Z22,0)","v":265879.48664226988},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AA22,0)","v":272526.47380832658},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AB22,0)","v":279339.63565353479},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AC22,0)","v":286323.12654487311},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AD22,0)","v":293481.20470849489},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AE22,0)","v":300818.23482620722},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AF22,0)","v":308338.69069686241},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AG22,0)","v":316047.15796428389},{"$f":"IF($D$156=$B$155,+O_Operating_Income!AH22,0)","v":323948.33691339102}]
["",{"$f":"IF($E$156=$B$155,E$154,\"\")","v":"Avoided Boiler Fuel Purchases"},{"$f":"IF($E$156=$B$155,+O_Operating_Income!D$23,0)","v":145638},{"$f":"IF($E$156=$B$155,+O_Operating_Income!E$23,0)","v":149278.94999999998},{"$f":"IF($E$156=$B$155,+O_Operating_Income!F$23,0)","v":153010.92374999999},{"$f":"IF($E$156=$B$155,+O_Operating_Income!G$23,0)","v":156836.19684374999},{"$f":"IF($E$156=$B$155,+O_Operating_Income!H$23,0)","v":160757.10176484371},{"$f":"IF($E$156=$B$155,+O_Operating_Income!I$23,0)","v":164776.02930896479},{"$f":"IF($E$156=$B$155,+O_Operating_Income!J$23,0)","v":168895.4300416889},{"$f":"IF($E$156=$B$155,+O_Operating_Income!K$23,0)","v":173117.8157927311},{"$f":"IF($E$156=$B$155,+O_Operating_Income!L$23,0)","v":177445.76118754936},{"$f":"IF($E$156=$B$155,+O_Operating_Income!M$23,0)","v":181881.90521723806},{"$f":"IF($E$156=$B$155,+O_Operating_Income!N$23,0)","v":186428.95284766899},{"$f":"IF($E$156=$B$155,+O_Operating_Income!O$23,0)","v":191089.67666886072},{"$f":"IF($E$156=$B$155,+O_Operating_Income!P$23,0)","v":195866.9185855822},{"$f":"IF($E$156=$B$155,+O_Operating_Income!Q$23,0)","v":200763.59155022175},{"$f":"IF($E$156=$B$155,+O_Operating_Income!R$23,0)","v":205782.68133897727},{"$f":"IF($E$156=$B$155,+O_Operating_Income!S$23,0)","v":210927.24837245169},{"$f":"IF($E$156=$B$155,+O_Operating_Income!T$23,0)","v":216200.42958176296},{"$f":"IF($E$156=$B$155,+O_Operating_Income!U$23,0)","v":221605.44032130702},{"$f":"IF($E$156=$B$155,+O_Operating_Income!V$23,0)","v":227145.57632933967},{"$f":"IF($E$156=$B$155,+O_Operating_Income!W$23,0)","v":232824.21573757313},{"$f":"IF($E$156=$B$155,+O_Operating_Income!X$23,0)","v":238644.82113101243},{"$f":"IF($E$156=$B$155,+O_Operating_Income!Y$23,0)","v":244610.94165928772},{"$f":"IF($E$156=$B$155,+O_Operating_Income!Z$23,0)","v":250726.21520076989},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AA$23,0)","v":256994.37058078911},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AB$23,0)","v":263419.22984530882},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AC$23,0)","v":270004.71059144149},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AD$23,0)","v":276754.82835622755},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AE$23,0)","v":283673.69906513317},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AF$23,0)","v":290765.54154176149},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AG$23,0)","v":298034.68008030549},{"$f":"IF($E$156=$B$155,+O_Operating_Income!AH$23,0)","v":305485.5470823131}]
["Hide",{"$f":"IF($F$156=$B$155,F$154,\"\")","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!D$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!E$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!F$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!G$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!H$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!I$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!J$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!K$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!L$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!M$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!N$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!O$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!P$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!Q$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!R$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!S$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!T$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!U$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!V$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!W$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!X$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!Y$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!Z$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AA$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AB$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AC$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AD$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AE$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AF$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AG$24,0)","v":0},{"$f":"IF($F$156=$B$155,+O_Operating_Income!AH$24,0)","v":0}]
["Hide",{"$f":"IF($G$156=$B$155,G$154,\"\")","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!D$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!E$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!F$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!G$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!H$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!I$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!J$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!K$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!L$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!M$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!N$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!O$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!P$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!Q$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!R$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!S$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!T$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!U$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!V$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!W$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!X$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!Y$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!Z$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AA$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AB$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AC$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AD$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AE$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AF$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AG$25,0)","v":0},{"$f":"IF($G$156=$B$155,+O_Operating_Income!AH$25,0)","v":0}]
["",{"$f":"IF($H$156=$B$155,H$154,\"\")","v":"Electricity Sales, "},{"$f":"IF($H$156=$B$155,+O_Operating_Income!D$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!E$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!F$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!G$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!H$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!I$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!J$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!K$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!L$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!M$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!N$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!O$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!P$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!Q$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!R$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!S$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!T$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!U$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!V$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!W$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!X$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!Y$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!Z$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AA$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AB$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AC$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AD$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AE$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AF$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AG$26,0)","v":0},{"$f":"IF($H$156=$B$155,+O_Operating_Income!AH$26,0)","v":0}]
["Hide",{"$f":"IF($I$156=$B$155,I$154,\"\")","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!D$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!E$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!F$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!G$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!H$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!I$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!J$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!K$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!L$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!M$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!N$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!O$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!P$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!Q$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!R$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!S$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!T$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!U$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!V$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!W$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!X$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!Y$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!Z$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AA$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AB$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AC$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AD$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AE$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AF$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AG$27,0)","v":0},{"$f":"IF($I$156=$B$155,+O_Operating_Income!AH$27,0)","v":0}]
["Hide",{"$f":"IF($J$156=$B$155,J$154,\"\")","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!D$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!E$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!F$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!G$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!H$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!I$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!J$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!K$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!L$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!M$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!N$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!O$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!P$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!Q$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!R$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!S$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!T$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!U$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!V$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!W$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!X$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!Y$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!Z$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AA$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AB$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AC$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AD$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AE$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AF$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AG$28,0)","v":0},{"$f":"IF($J$156=$B$155,+O_Operating_Income!AH$28,0)","v":0}]
["Hide",{"$f":"IF($K$156=$B$155,K$154,\"\")","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!D$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!E$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!F$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!G$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!H$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!I$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!J$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!K$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!L$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!M$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!N$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!O$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!P$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!Q$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!R$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!S$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!T$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!U$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!V$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!W$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!X$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!Y$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!Z$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AA$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AB$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AC$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AD$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AE$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AF$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AG$29,0)","v":0},{"$f":"IF($K$156=$B$155,+O_Operating_Income!AH$29,0)","v":0}]
["Hide",{"$f":"IF($L$156=$B$155,L$154,\"\")","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!D$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!E$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!F$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!G$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!H$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!I$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!J$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!K$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!L$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!M$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!N$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!O$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!P$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!Q$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!R$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!S$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!T$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!U$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!V$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!W$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!X$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!Y$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!Z$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AA$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AB$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AC$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AD$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AE$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AF$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AG$30,0)","v":0},{"$f":"IF($L$156=$B$155,+O_Operating_Income!AH$30,0)","v":0}]
["",{"$f":"IF($M$156=$B$155,\"Other Income\",\"\")","v":"Other Income"},{"$f":"IF($M$156=$B$155,+O_Operating_Income!D$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!E$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!F$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!G$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!H$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!I$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!J$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!K$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!L$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!M$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!N$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!O$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!P$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!Q$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!R$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!S$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!T$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!U$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!V$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!W$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!X$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!Y$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!Z$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AA$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AB$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AC$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AD$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AE$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AF$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AG$31,0)","v":0},{"$f":"IF($M$156=$B$155,+O_Operating_Income!AH$31,0)","v":0}]
["Hide",{"$f":"IF($N$156=$B$155,N$154,\"\")","v":""},{"$f":"IF($N$156=$B$155,+O_Operating_Income!D$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!E$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!F$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!G$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!H$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!I$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!J$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!K$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!L$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!M$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!N$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!O$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!P$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!Q$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!R$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!S$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!T$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!U$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!V$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!W$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!X$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!Y$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!Z$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AA$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AB$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AC$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AD$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AE$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AF$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AG$32,0)","v":0},{"$f":"IF($N$156=$B$155,+O_Operating_Income!AH$32,0)","v":0}]
["Hide",{"$f":"IF($O$156=$B$155,O$154,\"\")","v":""},{"$f":"IF($O$156=$B$155,+O_Operating_Income!D$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!E$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!F$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!G$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!H$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!I$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!J$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!K$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!L$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!M$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!N$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!O$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!P$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!Q$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!R$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!S$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!T$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!U$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!V$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!W$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!X$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!Y$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!Z$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AA$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AB$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AC$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AD$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AE$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AF$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AG$33,0)","v":0},{"$f":"IF($O$156=$B$155,+O_Operating_Income!AH$33,0)","v":0}]
["Hide"]
["","Sub-total",{"$f":"SUM(C40:C52)","v":300078},307579.94999999995,315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445467.47763658018,456604.16457749461,468019.26869193197,479719.75040923024,491712.7441694609,504005.56277369743,516605.70184303977,529520.84438911569,542758.8654988436,556327.8371363146,570236.03306472243,584491.93389134039,599104.2322386239,614081.83804458939,629433.88399570412]
["","  Non-Taxable Revenues (Detail)"]
["Hide",{"$f":"IF($D$156=$B$156,D$154,\"\")","v":""},{"$f":"IF($D$156=$B$156,+O_Operating_Income!D22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!E22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!F22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!G22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!H22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!I22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!J22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!K22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!L22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!M22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!N22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!O22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!P22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!Q22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!R22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!S22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!T22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!U22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!V22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!W22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!X22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!Y22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!Z22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AA22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AB22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AC22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AD22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AE22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AF22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AG22,0)","v":0},{"$f":"IF($D$156=$B$156,+O_Operating_Income!AH22,0)","v":0}]
["Hide",{"$f":"IF($E$156=$B$156,E$154,\"\")","v":""},{"$f":"IF($E$156=$B$156,+O_Operating_Income!D23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!E23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!F23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!G23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!H23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!I23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!J23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!K23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!L23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!M23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!N23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!O23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!P23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!Q23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!R23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!S23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!T23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!U23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!V23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!W23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!X23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!Y23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!Z23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AA23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AB23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AC23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AD23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AE23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AF23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AG23,0)","v":0},{"$f":"IF($E$156=$B$156,+O_Operating_Income!AH23,0)","v":0}]
["Hide",{"$f":"IF($F$156=$B$156,F$154,\"\")","v":""},{"$f":"IF($F$156=$B$156,+O_Operating_Income!D24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!E24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!F24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!G24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!H24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!I24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!J24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!K24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!L24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!M24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!N24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!O24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!P24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!Q24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!R24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!S24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!T24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!U24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!V24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!W24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!X24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!Y24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!Z24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AA24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AB24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AC24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AD24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AE24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AF24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AG24,0)","v":0},{"$f":"IF($F$156=$B$156,+O_Operating_Income!AH24,0)","v":0}]
["Hide",{"$f":"IF($G$156=$B$156,G$154,\"\")","v":""},{"$f":"IF($G$156=$B$156,+O_Operating_Income!D25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!E25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!F25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!G25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!H25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!I25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!J25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!K25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!L25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!M25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!N25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!O25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!P25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!Q25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!R25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!S25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!T25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!U25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!V25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!W25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!X25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!Y25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!Z25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AA25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AB25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AC25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AD25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AE25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AF25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AG25,0)","v":0},{"$f":"IF($G$156=$B$156,+O_Operating_Income!AH25,0)","v":0}]
["Hide",{"$f":"IF($H$156=$B$156,H$154,\"\")","v":""},{"$f":"IF($H$156=$B$156,+O_Operating_Income!D26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!E26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!F26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!G26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!H26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!I26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!J26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!K26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!L26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!M26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!N26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!O26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!P26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!Q26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!R26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!S26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!T26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!U26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!V26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!W26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!X26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!Y26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!Z26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AA26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AB26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AC26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AD26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AE26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AF26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AG26,0)","v":0},{"$f":"IF($H$156=$B$156,+O_Operating_Income!AH26,0)","v":0}]
["Hide",{"$f":"IF($I$156=$B$156,I$154,\"\")","v":""},{"$f":"IF($I$156=$B$156,+O_Operating_Income!D27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!E27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!F27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!G27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!H27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!I27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!J27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!K27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!L27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!M27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!N27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!O27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!P27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!Q27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!R27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!S27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!T27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!U27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!V27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!W27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!X27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!Y27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!Z27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AA27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AB27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AC27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AD27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AE27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AF27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AG27,0)","v":0},{"$f":"IF($I$156=$B$156,+O_Operating_Income!AH27,0)","v":0}]
["Hide",{"$f":"IF($J$156=$B$156,J$154,\"\")","v":""},{"$f":"IF($J$156=$B$156,+O_Operating_Income!D28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!E28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!F28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!G28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!H28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!I28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!J28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!K28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!L28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!M28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!N28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!O28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!P28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!Q28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!R28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!S28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!T28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!U28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!V28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!W28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!X28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!Y28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!Z28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AA28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AB28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AC28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AD28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AE28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AF28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AG28,0)","v":0},{"$f":"IF($J$156=$B$156,+O_Operating_Income!AH28,0)","v":0}]
["Hide",{"$f":"IF($K$156=$B$156,K$154,\"\")","v":""},{"$f":"IF($K$156=$B$156,+O_Operating_Income!D29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!E29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!F29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!G29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!H29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!I29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!J29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!K29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!L29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!M29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!N29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!O29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!P29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!Q29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!R29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!S29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!T29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!U29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!V29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!W29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!X29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!Y29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!Z29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AA29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AB29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AC29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AD29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AE29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AF29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AG29,0)","v":0},{"$f":"IF($K$156=$B$156,+O_Operating_Income!AH29,0)","v":0}]
["Hide",{"$f":"IF($L$156=$B$156,L$154,\"\")","v":""},{"$f":"IF($L$156=$B$156,+O_Operating_Income!D30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!E30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!F30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!G30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!H30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!I30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!J30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!K30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!L30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!M30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!N30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!O30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!P30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!Q30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!R30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!S30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!T30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!U30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!V30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!W30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!X30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!Y30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!Z30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AA30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AB30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AC30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AD30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AE30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AF30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AG30,0)","v":0},{"$f":"IF($L$156=$B$156,+O_Operating_Income!AH30,0)","v":0}]
["Hide",{"$f":"IF($M$156=$B$156,\"Other Income\",\"\")","v":""},{"$f":"IF($M$156=$B$156,+O_Operating_Income!D31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!E31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!F31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!G31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!H31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!I31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!J31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!K31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!L31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!M31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!N31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!O31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!P31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!Q31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!R31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!S31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!T31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!U31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!V31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!W31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!X31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!Y31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!Z31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AA31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AB31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AC31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AD31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AE31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AF31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AG31,0)","v":0},{"$f":"IF($M$156=$B$156,+O_Operating_Income!AH31,0)","v":0}]
["Hide",{"$f":"IF($N$156=$B$156,N$154,\"\")","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!D32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!E32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!F32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!G32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!H32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!I32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!J32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!K32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!L32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!M32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!N32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!O32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!P32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!Q32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!R32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!S32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!T32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!U32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!V32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!W32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!X32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!Y32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!Z32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AA32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AB32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AC32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AD32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AE32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AF32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AG32,0)","v":0},{"$f":"IF($N$156=$B$156,+O_Operating_Income!AH32,0)","v":0}]
["Hide",{"$f":"IF($O$156=$B$156,O$154,\"\")","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!D33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!E33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!F33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!G33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!H33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!I33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!J33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!K33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!L33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!M33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!N33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!O33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!P33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!Q33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!R33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!S33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!T33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!U33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!V33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!W33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!X33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!Y33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!Z33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AA33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AB33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AC33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AD33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AE33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AF33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AG33,0)","v":0},{"$f":"IF($O$156=$B$156,+O_Operating_Income!AH33,0)","v":0}]
["Hide"]
["","Sub-total",{"$f":"SUM(C55:C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss & Depreciation Tax Shield to Other Liabilities"]
[null,"Federal Loss & Depreciation Tax Shield ",{"$f":"C145","v":6970.270608269906},150291.79037347666,100349.38593281356,78185.247181133906,77852.838360662237,65675.257919678799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C70:C70)","v":6970.270608269906},150291.79037347666,100349.38593281356,78185.247181133906,77852.838360662237,65675.257919678799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Cost of Sales (Detail)"]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C80","v":0},{"$f":"+'Taxes & Fees'!D80","v":0},{"$f":"+'Taxes & Fees'!E80","v":0},{"$f":"+'Taxes & Fees'!F80","v":0},{"$f":"+'Taxes & Fees'!G80","v":0},{"$f":"+'Taxes & Fees'!H80","v":0},{"$f":"+'Taxes & Fees'!I80","v":0},{"$f":"+'Taxes & Fees'!J80","v":0},{"$f":"+'Taxes & Fees'!K80","v":0},{"$f":"+'Taxes & Fees'!L80","v":0},{"$f":"+'Taxes & Fees'!M80","v":0},{"$f":"+'Taxes & Fees'!N80","v":0},{"$f":"+'Taxes & Fees'!O80","v":0},{"$f":"+'Taxes & Fees'!P80","v":0},{"$f":"+'Taxes & Fees'!Q80","v":0},{"$f":"+'Taxes & Fees'!R80","v":0},{"$f":"+'Taxes & Fees'!S80","v":0},{"$f":"+'Taxes & Fees'!T80","v":0},{"$f":"+'Taxes & Fees'!U80","v":0},{"$f":"+'Taxes & Fees'!V80","v":0},{"$f":"+'Taxes & Fees'!W80","v":0},{"$f":"+'Taxes & Fees'!X80","v":0},{"$f":"+'Taxes & Fees'!Y80","v":0},{"$f":"+'Taxes & Fees'!Z80","v":0},{"$f":"+'Taxes & Fees'!AA80","v":0},{"$f":"+'Taxes & Fees'!AB80","v":0},{"$f":"+'Taxes & Fees'!AC80","v":0},{"$f":"+'Taxes & Fees'!AD80","v":0},{"$f":"+'Taxes & Fees'!AE80","v":0},{"$f":"+'Taxes & Fees'!AF80","v":0},{"$f":"+'Taxes & Fees'!AG80","v":0}]
["","Royalties",{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
["",{"$f":"+'O&M'!D30","v":"Variable Costs"},{"$f":"+'O&M'!E44","v":51500},{"$f":"+'O&M'!F44","v":52787.499999999993},{"$f":"+'O&M'!G44","v":54107.187499999993},{"$f":"+'O&M'!H44","v":55459.867187499993},{"$f":"+'O&M'!I44","v":56846.363867187487},{"$f":"+'O&M'!J44","v":58267.522963867166},{"$f":"+'O&M'!K44","v":59724.211037963847},{"$f":"+'O&M'!L44","v":61217.316313912932},{"$f":"+'O&M'!M44","v":62747.749221760751},{"$f":"+'O&M'!N44","v":64316.442952304758},{"$f":"+'O&M'!O44","v":65924.354026112371},{"$f":"+'O&M'!P44","v":67572.462876765174},{"$f":"+'O&M'!Q44","v":69261.7744486843},{"$f":"+'O&M'!R44","v":70993.318809901408},{"$f":"+'O&M'!S44","v":72768.151780148939},{"$f":"+'O&M'!T44","v":74587.35557465264},{"$f":"+'O&M'!U44","v":76452.039464018962},{"$f":"+'O&M'!V44","v":78363.34045061942},{"$f":"+'O&M'!W44","v":80322.423961884895},{"$f":"+'O&M'!X44","v":82330.484560932018},{"$f":"+'O&M'!Y44","v":84388.746674955299},{"$f":"+'O&M'!Z44","v":86498.465341829171},{"$f":"+'O&M'!AA44","v":88660.926975374896},{"$f":"+'O&M'!AB44","v":90877.450149759257},{"$f":"+'O&M'!AC44","v":93149.386403503231},{"$f":"+'O&M'!AD44","v":95478.121063590806},{"$f":"+'O&M'!AE44","v":97865.074090180569},{"$f":"+'O&M'!AF44","v":100311.70094243507},{"$f":"+'O&M'!AG44","v":102819.49346599594},{"$f":"+'O&M'!AH44","v":105389.98080264582},{"$f":"+'O&M'!AI44","v":108024.73032271197}]
["",{"$f":"+'O&M'!D45","v":"Fixed Costs"},{"$f":"+'O&M'!E55","v":0},{"$f":"+'O&M'!F55","v":0},{"$f":"+'O&M'!G55","v":0},{"$f":"+'O&M'!H55","v":0},{"$f":"+'O&M'!I55","v":0},{"$f":"+'O&M'!J55","v":0},{"$f":"+'O&M'!K55","v":0},{"$f":"+'O&M'!L55","v":0},{"$f":"+'O&M'!M55","v":0},{"$f":"+'O&M'!N55","v":0},{"$f":"+'O&M'!O55","v":0},{"$f":"+'O&M'!P55","v":0},{"$f":"+'O&M'!Q55","v":0},{"$f":"+'O&M'!R55","v":0},{"$f":"+'O&M'!S55","v":0},{"$f":"+'O&M'!T55","v":0},{"$f":"+'O&M'!U55","v":0},{"$f":"+'O&M'!V55","v":0},{"$f":"+'O&M'!W55","v":0},{"$f":"+'O&M'!X55","v":0},{"$f":"+'O&M'!Y55","v":0},{"$f":"+'O&M'!Z55","v":0},{"$f":"+'O&M'!AA55","v":0},{"$f":"+'O&M'!AB55","v":0},{"$f":"+'O&M'!AC55","v":0},{"$f":"+'O&M'!AD55","v":0},{"$f":"+'O&M'!AE55","v":0},{"$f":"+'O&M'!AF55","v":0},{"$f":"+'O&M'!AG55","v":0},{"$f":"+'O&M'!AH55","v":0},{"$f":"+'O&M'!AI55","v":0}]
["Hide",{"$f":"+'O&M'!D56","v":""},{"$f":"+'O&M'!E66","v":0},{"$f":"+'O&M'!F66","v":0},{"$f":"+'O&M'!G66","v":0},{"$f":"+'O&M'!H66","v":0},{"$f":"+'O&M'!I66","v":0},{"$f":"+'O&M'!J66","v":0},{"$f":"+'O&M'!K66","v":0},{"$f":"+'O&M'!L66","v":0},{"$f":"+'O&M'!M66","v":0},{"$f":"+'O&M'!N66","v":0},{"$f":"+'O&M'!O66","v":0},{"$f":"+'O&M'!P66","v":0},{"$f":"+'O&M'!Q66","v":0},{"$f":"+'O&M'!R66","v":0},{"$f":"+'O&M'!S66","v":0},{"$f":"+'O&M'!T66","v":0},{"$f":"+'O&M'!U66","v":0},{"$f":"+'O&M'!V66","v":0},{"$f":"+'O&M'!W66","v":0},{"$f":"+'O&M'!X66","v":0},{"$f":"+'O&M'!Y66","v":0},{"$f":"+'O&M'!Z66","v":0},{"$f":"+'O&M'!AA66","v":0},{"$f":"+'O&M'!AB66","v":0},{"$f":"+'O&M'!AC66","v":0},{"$f":"+'O&M'!AD66","v":0},{"$f":"+'O&M'!AE66","v":0},{"$f":"+'O&M'!AF66","v":0},{"$f":"+'O&M'!AG66","v":0},{"$f":"+'O&M'!AH66","v":0},{"$f":"+'O&M'!AI66","v":0}]
["Hide",{"$f":"+'O&M'!D67","v":""},{"$f":"+'O&M'!E77","v":0},{"$f":"+'O&M'!F77","v":0},{"$f":"+'O&M'!G77","v":0},{"$f":"+'O&M'!H77","v":0},{"$f":"+'O&M'!I77","v":0},{"$f":"+'O&M'!J77","v":0},{"$f":"+'O&M'!K77","v":0},{"$f":"+'O&M'!L77","v":0},{"$f":"+'O&M'!M77","v":0},{"$f":"+'O&M'!N77","v":0},{"$f":"+'O&M'!O77","v":0},{"$f":"+'O&M'!P77","v":0},{"$f":"+'O&M'!Q77","v":0},{"$f":"+'O&M'!R77","v":0},{"$f":"+'O&M'!S77","v":0},{"$f":"+'O&M'!T77","v":0},{"$f":"+'O&M'!U77","v":0},{"$f":"+'O&M'!V77","v":0},{"$f":"+'O&M'!W77","v":0},{"$f":"+'O&M'!X77","v":0},{"$f":"+'O&M'!Y77","v":0},{"$f":"+'O&M'!Z77","v":0},{"$f":"+'O&M'!AA77","v":0},{"$f":"+'O&M'!AB77","v":0},{"$f":"+'O&M'!AC77","v":0},{"$f":"+'O&M'!AD77","v":0},{"$f":"+'O&M'!AE77","v":0},{"$f":"+'O&M'!AF77","v":0},{"$f":"+'O&M'!AG77","v":0},{"$f":"+'O&M'!AH77","v":0},{"$f":"+'O&M'!AI77","v":0}]
["","Major Expenses",{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["","Purchased Fuels",{"$f":"+Purchases!F77","v":207233.05888077116},{"$f":"+Purchases!G77","v":212413.88535279041},{"$f":"+Purchases!H77","v":217724.23248661018},{"$f":"+Purchases!I77","v":223167.33829877543},{"$f":"+Purchases!J77","v":228746.52175624477},{"$f":"+Purchases!K77","v":234465.18480015089},{"$f":"+Purchases!L77","v":240326.81442015467},{"$f":"+Purchases!M77","v":246334.98478065847},{"$f":"+Purchases!N77","v":252493.3594001749},{"$f":"+Purchases!O77","v":258805.69338517921},{"$f":"+Purchases!P77","v":265275.8357198087},{"$f":"+Purchases!Q77","v":271907.73161280388},{"$f":"+Purchases!R77","v":278705.42490312399},{"$f":"+Purchases!S77","v":285673.06052570208},{"$f":"+Purchases!T77","v":292814.88703884458},{"$f":"+Purchases!U77","v":300135.25921481563},{"$f":"+Purchases!V77","v":307638.64069518604},{"$f":"+Purchases!W77","v":315329.60671256564},{"$f":"+Purchases!X77","v":323212.84688037972},{"$f":"+Purchases!Y77","v":331293.16805238917},{"$f":"+Purchases!Z77","v":339575.49725369888},{"$f":"+Purchases!AA77","v":348064.88468504132},{"$f":"+Purchases!AB77","v":356766.50680216734},{"$f":"+Purchases!AC77","v":365685.66947222152},{"$f":"+Purchases!AD77","v":374827.81120902702},{"$f":"+Purchases!AE77","v":384198.50648925261},{"$f":"+Purchases!AF77","v":393803.46915148397},{"$f":"+Purchases!AG77","v":403648.55588027101},{"$f":"+Purchases!AH77","v":413739.76977727772},{"$f":"+Purchases!AI77","v":424083.26402170956},{"$f":"+Purchases!AJ77","v":434685.34562225232}]
["","Non-Fuel Purchases",{"$f":"+Purchases!F78","v":0},{"$f":"+Purchases!G78","v":0},{"$f":"+Purchases!H78","v":0},{"$f":"+Purchases!I78","v":0},{"$f":"+Purchases!J78","v":0},{"$f":"+Purchases!K78","v":0},{"$f":"+Purchases!L78","v":0},{"$f":"+Purchases!M78","v":0},{"$f":"+Purchases!N78","v":0},{"$f":"+Purchases!O78","v":0},{"$f":"+Purchases!P78","v":0},{"$f":"+Purchases!Q78","v":0},{"$f":"+Purchases!R78","v":0},{"$f":"+Purchases!S78","v":0},{"$f":"+Purchases!T78","v":0},{"$f":"+Purchases!U78","v":0},{"$f":"+Purchases!V78","v":0},{"$f":"+Purchases!W78","v":0},{"$f":"+Purchases!X78","v":0},{"$f":"+Purchases!Y78","v":0},{"$f":"+Purchases!Z78","v":0},{"$f":"+Purchases!AA78","v":0},{"$f":"+Purchases!AB78","v":0},{"$f":"+Purchases!AC78","v":0},{"$f":"+Purchases!AD78","v":0},{"$f":"+Purchases!AE78","v":0},{"$f":"+Purchases!AF78","v":0},{"$f":"+Purchases!AG78","v":0},{"$f":"+Purchases!AH78","v":0},{"$f":"+Purchases!AI78","v":0},{"$f":"+Purchases!AJ78","v":0}]
["","Sub-total",{"$f":"SUM(C73:C81)","v":258733.05888077116},{"$f":"SUM(D73:D81)","v":265201.38535279041},271831.41998661018,278627.20548627543,285592.88562343223,292732.70776401804,300051.02545811853,307552.30109457142,315241.10862193565,323122.136337484,331200.18974592106,339480.19448956905,347967.19935180829,356666.3793356035,365583.03881899349,374722.61478946824,384090.68015920499,393692.94716318505,403535.27084226464,413623.6526133212,423964.24392865418,434563.3500268705,445427.4337775422,456563.11962198076,467977.19761253026,479676.62755284342,491668.54324166453,503960.25682270608,516559.26324327366,529473.24482435535,542710.07594496431]
["","Operating Expense (Detail)"]
["Hide",{"$f":"'O&M'!D83","v":""},{"$f":"+'O&M'!E89","v":0},{"$f":"+'O&M'!F89","v":0},{"$f":"+'O&M'!G89","v":0},{"$f":"+'O&M'!H89","v":0},{"$f":"+'O&M'!I89","v":0},{"$f":"+'O&M'!J89","v":0},{"$f":"+'O&M'!K89","v":0},{"$f":"+'O&M'!L89","v":0},{"$f":"+'O&M'!M89","v":0},{"$f":"+'O&M'!N89","v":0},{"$f":"+'O&M'!O89","v":0},{"$f":"+'O&M'!P89","v":0},{"$f":"+'O&M'!Q89","v":0},{"$f":"+'O&M'!R89","v":0},{"$f":"+'O&M'!S89","v":0},{"$f":"+'O&M'!T89","v":0},{"$f":"+'O&M'!U89","v":0},{"$f":"+'O&M'!V89","v":0},{"$f":"+'O&M'!W89","v":0},{"$f":"+'O&M'!X89","v":0},{"$f":"+'O&M'!Y89","v":0},{"$f":"+'O&M'!Z89","v":0},{"$f":"+'O&M'!AA89","v":0},{"$f":"+'O&M'!AB89","v":0},{"$f":"+'O&M'!AC89","v":0},{"$f":"+'O&M'!AD89","v":0},{"$f":"+'O&M'!AE89","v":0},{"$f":"+'O&M'!AF89","v":0},{"$f":"+'O&M'!AG89","v":0},{"$f":"+'O&M'!AH89","v":0},{"$f":"+'O&M'!AI89","v":0}]
["",{"$f":"'O&M'!D90","v":"Operating Labor"},{"$f":"+'O&M'!E96","v":0},{"$f":"+'O&M'!F96","v":0},{"$f":"+'O&M'!G96","v":0},{"$f":"+'O&M'!H96","v":0},{"$f":"+'O&M'!I96","v":0},{"$f":"+'O&M'!J96","v":0},{"$f":"+'O&M'!K96","v":0},{"$f":"+'O&M'!L96","v":0},{"$f":"+'O&M'!M96","v":0},{"$f":"+'O&M'!N96","v":0},{"$f":"+'O&M'!O96","v":0},{"$f":"+'O&M'!P96","v":0},{"$f":"+'O&M'!Q96","v":0},{"$f":"+'O&M'!R96","v":0},{"$f":"+'O&M'!S96","v":0},{"$f":"+'O&M'!T96","v":0},{"$f":"+'O&M'!U96","v":0},{"$f":"+'O&M'!V96","v":0},{"$f":"+'O&M'!W96","v":0},{"$f":"+'O&M'!X96","v":0},{"$f":"+'O&M'!Y96","v":0},{"$f":"+'O&M'!Z96","v":0},{"$f":"+'O&M'!AA96","v":0},{"$f":"+'O&M'!AB96","v":0},{"$f":"+'O&M'!AC96","v":0},{"$f":"+'O&M'!AD96","v":0},{"$f":"+'O&M'!AE96","v":0},{"$f":"+'O&M'!AF96","v":0},{"$f":"+'O&M'!AG96","v":0},{"$f":"+'O&M'!AH96","v":0},{"$f":"+'O&M'!AI96","v":0}]
["",{"$f":"+'O&M'!D97","v":"Insurance"},{"$f":"+'O&M'!E103","v":0},{"$f":"+'O&M'!F103","v":0},{"$f":"+'O&M'!G103","v":0},{"$f":"+'O&M'!H103","v":0},{"$f":"+'O&M'!I103","v":0},{"$f":"+'O&M'!J103","v":0},{"$f":"+'O&M'!K103","v":0},{"$f":"+'O&M'!L103","v":0},{"$f":"+'O&M'!M103","v":0},{"$f":"+'O&M'!N103","v":0},{"$f":"+'O&M'!O103","v":0},{"$f":"+'O&M'!P103","v":0},{"$f":"+'O&M'!Q103","v":0},{"$f":"+'O&M'!R103","v":0},{"$f":"+'O&M'!S103","v":0},{"$f":"+'O&M'!T103","v":0},{"$f":"+'O&M'!U103","v":0},{"$f":"+'O&M'!V103","v":0},{"$f":"+'O&M'!W103","v":0},{"$f":"+'O&M'!X103","v":0},{"$f":"+'O&M'!Y103","v":0},{"$f":"+'O&M'!Z103","v":0},{"$f":"+'O&M'!AA103","v":0},{"$f":"+'O&M'!AB103","v":0},{"$f":"+'O&M'!AC103","v":0},{"$f":"+'O&M'!AD103","v":0},{"$f":"+'O&M'!AE103","v":0},{"$f":"+'O&M'!AF103","v":0},{"$f":"+'O&M'!AG103","v":0},{"$f":"+'O&M'!AH103","v":0},{"$f":"+'O&M'!AI103","v":0}]
["",{"$f":"+'O&M'!D104","v":"Property Taxes"},{"$f":"+'O&M'!E110","v":0},{"$f":"+'O&M'!F110","v":0},{"$f":"+'O&M'!G110","v":0},{"$f":"+'O&M'!H110","v":0},{"$f":"+'O&M'!I110","v":0},{"$f":"+'O&M'!J110","v":0},{"$f":"+'O&M'!K110","v":0},{"$f":"+'O&M'!L110","v":0},{"$f":"+'O&M'!M110","v":0},{"$f":"+'O&M'!N110","v":0},{"$f":"+'O&M'!O110","v":0},{"$f":"+'O&M'!P110","v":0},{"$f":"+'O&M'!Q110","v":0},{"$f":"+'O&M'!R110","v":0},{"$f":"+'O&M'!S110","v":0},{"$f":"+'O&M'!T110","v":0},{"$f":"+'O&M'!U110","v":0},{"$f":"+'O&M'!V110","v":0},{"$f":"+'O&M'!W110","v":0},{"$f":"+'O&M'!X110","v":0},{"$f":"+'O&M'!Y110","v":0},{"$f":"+'O&M'!Z110","v":0},{"$f":"+'O&M'!AA110","v":0},{"$f":"+'O&M'!AB110","v":0},{"$f":"+'O&M'!AC110","v":0},{"$f":"+'O&M'!AD110","v":0},{"$f":"+'O&M'!AE110","v":0},{"$f":"+'O&M'!AF110","v":0},{"$f":"+'O&M'!AG110","v":0},{"$f":"+'O&M'!AH110","v":0},{"$f":"+'O&M'!AI110","v":0}]
["Bottom","Sub-total",{"$f":"SUM(C84:C87)","v":0},{"$f":"SUM(D84:D87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,"FOOTNOTES:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[]
[]
[null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":5}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$131,C7<=$D$131),\"\",\"Hide\")","v":""},"","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[]
[]
[]
[null,"Tax Shield to Other Liabilities"]
[null,"Federal Loss & Depreciation Tax Shield ",{"$f":"IF(C$23<0,-C23*'Taxes & Fees'!C30,0)","v":6970.270608269906},{"$f":"IF(D$23<0,-D23*'Taxes & Fees'!D30,0)","v":150291.79037347666},{"$f":"IF(E$23<0,-E23*'Taxes & Fees'!E30,0)","v":100349.38593281356},{"$f":"IF(F$23<0,-F23*'Taxes & Fees'!F30,0)","v":78185.247181133906},{"$f":"IF(G$23<0,-G23*'Taxes & Fees'!G30,0)","v":77852.838360662237},{"$f":"IF(H$23<0,-H23*'Taxes & Fees'!H30,0)","v":65675.257919678799},{"$f":"IF(I$23<0,-I23*'Taxes & Fees'!I30,0)","v":0},{"$f":"IF(J$23<0,-J23*'Taxes & Fees'!J30,0)","v":0},{"$f":"IF(K$23<0,-K23*'Taxes & Fees'!K30,0)","v":0},{"$f":"IF(L$23<0,-L23*'Taxes & Fees'!L30,0)","v":0},{"$f":"IF(M$23<0,-M23*'Taxes & Fees'!M30,0)","v":0},{"$f":"IF(N$23<0,-N23*'Taxes & Fees'!N30,0)","v":0},{"$f":"IF(O$23<0,-O23*'Taxes & Fees'!O30,0)","v":0},{"$f":"IF(P$23<0,-P23*'Taxes & Fees'!P30,0)","v":0},{"$f":"IF(Q$23<0,-Q23*'Taxes & Fees'!Q30,0)","v":0},{"$f":"IF(R$23<0,-R23*'Taxes & Fees'!R30,0)","v":0},{"$f":"IF(S$23<0,-S23*'Taxes & Fees'!S30,0)","v":0},{"$f":"IF(T$23<0,-T23*'Taxes & Fees'!T30,0)","v":0},{"$f":"IF(U$23<0,-U23*'Taxes & Fees'!U30,0)","v":0},{"$f":"IF(V$23<0,-V23*'Taxes & Fees'!V30,0)","v":0},{"$f":"IF(W$23<0,-W23*'Taxes & Fees'!W30,0)","v":0},{"$f":"IF(X$23<0,-X23*'Taxes & Fees'!X30,0)","v":0},{"$f":"IF(Y$23<0,-Y23*'Taxes & Fees'!Y30,0)","v":0},{"$f":"IF(Z$23<0,-Z23*'Taxes & Fees'!Z30,0)","v":0},{"$f":"IF(AA$23<0,-AA23*'Taxes & Fees'!AA30,0)","v":0},{"$f":"IF(AB$23<0,-AB23*'Taxes & Fees'!AB30,0)","v":0},{"$f":"IF(AC$23<0,-AC23*'Taxes & Fees'!AC30,0)","v":0},{"$f":"IF(AD$23<0,-AD23*'Taxes & Fees'!AD30,0)","v":0},{"$f":"IF(AE$23<0,-AE23*'Taxes & Fees'!AE30,0)","v":0},{"$f":"IF(AF$23<0,-AF23*'Taxes & Fees'!AF30,0)","v":0},{"$f":"IF(AF$23<0,-AF23*'Taxes & Fees'!AF30,0)","v":0}]
[null,"State Loss & Depreciation Tax Shield ",{"$f":"IF(C$23<0,-C24*'Taxes & Fees'!C31,0)","v":0},{"$f":"IF(D$23<0,-D24*'Taxes & Fees'!D31,0)","v":0},{"$f":"IF(E$23<0,-E24*'Taxes & Fees'!E31,0)","v":0},{"$f":"IF(F$23<0,-F24*'Taxes & Fees'!F31,0)","v":0},{"$f":"IF(G$23<0,-G24*'Taxes & Fees'!G31,0)","v":0},{"$f":"IF(H$23<0,-H24*'Taxes & Fees'!H31,0)","v":0},{"$f":"IF(I$23<0,-I24*'Taxes & Fees'!I31,0)","v":0},{"$f":"IF(J$23<0,-J24*'Taxes & Fees'!J31,0)","v":0},{"$f":"IF(K$23<0,-K24*'Taxes & Fees'!K31,0)","v":0},{"$f":"IF(L$23<0,-L24*'Taxes & Fees'!L31,0)","v":0},{"$f":"IF(M$23<0,-M24*'Taxes & Fees'!M31,0)","v":0},{"$f":"IF(N$23<0,-N24*'Taxes & Fees'!N31,0)","v":0},{"$f":"IF(O$23<0,-O24*'Taxes & Fees'!O31,0)","v":0},{"$f":"IF(P$23<0,-P24*'Taxes & Fees'!P31,0)","v":0},{"$f":"IF(Q$23<0,-Q24*'Taxes & Fees'!Q31,0)","v":0},{"$f":"IF(R$23<0,-R24*'Taxes & Fees'!R31,0)","v":0},{"$f":"IF(S$23<0,-S24*'Taxes & Fees'!S31,0)","v":0},{"$f":"IF(T$23<0,-T24*'Taxes & Fees'!T31,0)","v":0},{"$f":"IF(U$23<0,-U24*'Taxes & Fees'!U31,0)","v":0},{"$f":"IF(V$23<0,-V24*'Taxes & Fees'!V31,0)","v":0},{"$f":"IF(W$23<0,-W24*'Taxes & Fees'!W31,0)","v":0},{"$f":"IF(X$23<0,-X24*'Taxes & Fees'!X31,0)","v":0},{"$f":"IF(Y$23<0,-Y24*'Taxes & Fees'!Y31,0)","v":0},{"$f":"IF(Z$23<0,-Z24*'Taxes & Fees'!Z31,0)","v":0},{"$f":"IF(AA$23<0,-AA24*'Taxes & Fees'!AA31,0)","v":0},{"$f":"IF(AB$23<0,-AB24*'Taxes & Fees'!AB31,0)","v":0},{"$f":"IF(AC$23<0,-AC24*'Taxes & Fees'!AC31,0)","v":0},{"$f":"IF(AD$23<0,-AD24*'Taxes & Fees'!AD31,0)","v":0},{"$f":"IF(AE$23<0,-AE24*'Taxes & Fees'!AE31,0)","v":0},{"$f":"IF(AF$23<0,-AF24*'Taxes & Fees'!AF31,0)","v":0},{"$f":"IF(AF$23<0,-AF24*'Taxes & Fees'!AF31,0)","v":0}]
[null,"Federal Other Liabilities Available",{"$f":"'Taxes & Fees'!C37","v":1000000},{"$f":"'Taxes & Fees'!D37","v":1000000},{"$f":"'Taxes & Fees'!E37","v":1000000},{"$f":"'Taxes & Fees'!F37","v":1000000},{"$f":"'Taxes & Fees'!G37","v":1000000},{"$f":"'Taxes & Fees'!H37","v":1000000},{"$f":"'Taxes & Fees'!I37","v":1000000},{"$f":"'Taxes & Fees'!J37","v":1000000},{"$f":"'Taxes & Fees'!K37","v":1000000},{"$f":"'Taxes & Fees'!L37","v":1000000},{"$f":"'Taxes & Fees'!M37","v":0},{"$f":"'Taxes & Fees'!N37","v":0},{"$f":"'Taxes & Fees'!O37","v":0},{"$f":"'Taxes & Fees'!P37","v":0},{"$f":"'Taxes & Fees'!Q37","v":0},{"$f":"'Taxes & Fees'!R37","v":0},{"$f":"'Taxes & Fees'!S37","v":0},{"$f":"'Taxes & Fees'!T37","v":0},{"$f":"'Taxes & Fees'!U37","v":0},{"$f":"'Taxes & Fees'!V37","v":0},{"$f":"'Taxes & Fees'!W37","v":0},{"$f":"'Taxes & Fees'!X37","v":0},{"$f":"'Taxes & Fees'!Y37","v":0},{"$f":"'Taxes & Fees'!Z37","v":0},{"$f":"'Taxes & Fees'!AA37","v":0},{"$f":"'Taxes & Fees'!AB37","v":0},{"$f":"'Taxes & Fees'!AC37","v":0},{"$f":"'Taxes & Fees'!AD37","v":0},{"$f":"'Taxes & Fees'!AE37","v":0},{"$f":"'Taxes & Fees'!AF37","v":0},{"$f":"'Taxes & Fees'!AG37","v":0}]
[null,"State Other Liabilities Available",{"$f":"'Taxes & Fees'!C38","v":1000000},{"$f":"'Taxes & Fees'!D38","v":1000000},{"$f":"'Taxes & Fees'!E38","v":1000000},{"$f":"'Taxes & Fees'!F38","v":1000000},{"$f":"'Taxes & Fees'!G38","v":1000000},{"$f":"'Taxes & Fees'!H38","v":1000000},{"$f":"'Taxes & Fees'!I38","v":1000000},{"$f":"'Taxes & Fees'!J38","v":1000000},{"$f":"'Taxes & Fees'!K38","v":1000000},{"$f":"'Taxes & Fees'!L38","v":1000000},{"$f":"'Taxes & Fees'!M38","v":0},{"$f":"'Taxes & Fees'!N38","v":0},{"$f":"'Taxes & Fees'!O38","v":0},{"$f":"'Taxes & Fees'!P38","v":0},{"$f":"'Taxes & Fees'!Q38","v":0},{"$f":"'Taxes & Fees'!R38","v":0},{"$f":"'Taxes & Fees'!S38","v":0},{"$f":"'Taxes & Fees'!T38","v":0},{"$f":"'Taxes & Fees'!U38","v":0},{"$f":"'Taxes & Fees'!V38","v":0},{"$f":"'Taxes & Fees'!W38","v":0},{"$f":"'Taxes & Fees'!X38","v":0},{"$f":"'Taxes & Fees'!Y38","v":0},{"$f":"'Taxes & Fees'!Z38","v":0},{"$f":"'Taxes & Fees'!AA38","v":0},{"$f":"'Taxes & Fees'!AB38","v":0},{"$f":"'Taxes & Fees'!AC38","v":0},{"$f":"'Taxes & Fees'!AD38","v":0},{"$f":"'Taxes & Fees'!AE38","v":0},{"$f":"'Taxes & Fees'!AF38","v":0},{"$f":"'Taxes & Fees'!AG38","v":0}]
[null,"Federal Loss & Depreciation Tax Shield ",{"$f":"IF(C143>C141,C141,C143)","v":6970.270608269906},{"$f":"IF(D143>D141,D141,D143)","v":150291.79037347666},{"$f":"IF(E143>E141,E141,E143)","v":100349.38593281356},78185.247181133906,77852.838360662237,65675.257919678799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Loss & Depreciation Tax Shield ",{"$f":"IF(C144>C142,C142,C144)","v":0},{"$f":"IF(D144>D142,D142,D144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Taxable Entity?",{"$f":"General!D22","v":"True"}]
[null,null,null,{"$f":"'Sales & Savings'!E17","v":"Avoided Electricity Purchases"},{"$f":"'Sales & Savings'!E24","v":"Avoided Boiler Fuel Purchases"},{"$f":"'Sales & Savings'!E31","v":0},{"$f":"'Sales & Savings'!E38","v":0},{"$f":"'Sales & Savings'!E45","v":"Electricity Sales, "},{"$f":"'Sales & Savings'!E52","v":0},{"$f":"'Sales & Savings'!E59","v":0},{"$f":"'Sales & Savings'!E66","v":0},{"$f":"'Sales & Savings'!E73","v":0},{"$f":"'Sales & Savings'!E80","v":"Other Income (Enter escalated values)"},null,null,"Interest Income"]
[null,"DropDown_Taxable, DropDown_TaxCredits",null,{"$f":"'Sales & Savings'!E17","v":"Avoided Electricity Purchases"},{"$f":"'Sales & Savings'!E24","v":"Avoided Boiler Fuel Purchases"},{"$f":"'Sales & Savings'!E31","v":0},{"$f":"'Sales & Savings'!E38","v":0},{"$f":"'Sales & Savings'!E45","v":"Electricity Sales, "},{"$f":"'Sales & Savings'!E52","v":0},{"$f":"'Sales & Savings'!E59","v":0},{"$f":"'Sales & Savings'!E66","v":0},{"$f":"'Sales & Savings'!E73","v":0},{"$f":"'Sales & Savings'!E80","v":"Other Income (Enter escalated values)"},{"$f":"'Prod Incentives'!E17","v":0},{"$f":"'Prod Incentives'!E26","v":0},{"$f":"P153","v":"Interest Income"}]
[null,"Taxable",null,{"$f":"IF($C$152=\"True\",'Sales & Savings'!C17,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C24,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C31,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C38,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C45,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C52,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C59,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C66,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C73,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Sales & Savings'!C80,\"Not Taxable\")","v":"Taxable"},{"$f":"IF($C$152=\"True\",'Prod Incentives'!C17,\"Not Taxable\")","v":"Not Taxable"},{"$f":"IF($C$152=\"True\",'Prod Incentives'!C26,\"Not Taxable\")","v":"Not Taxable"},{"$f":"IF($C$152=\"True\",\"Taxable\",\"Not Taxable\")","v":"Taxable"}]
[null,"Not Taxable",null,{"$f":"IF(OR(D155=0,D155=\"\"),$B$155,D155)","v":"Taxable"},"Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable","Taxable",{"$f":"IF(OR(N155=0,N155=\"\"),$B$155,N155)","v":"Not Taxable"},{"$f":"IF(OR(O155=0,O155=\"\"),$B$155,O155)","v":"Not Taxable"},{"$f":"IF($C$152=\"True\",\"Taxable\",\"Not Taxable\")","v":"Taxable"}]
[null,"Federal Tax Credit"]
[null,"State Tax Credit"]
[]
[]
[null,"DropDown_TaxDeductible"]
[]
[null,"Deductible"]
[null,"No"]
[]
[]
[]
[]
[]
[]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]

{"sheet":"O_BalanceSheet (Tax)","index":50,"n_rows":107,"n_cols":32,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Balance Sheet for Tax Purposes",null,null,"©2009","Scenario",1,null,null,"Print Years",1,10]
["PRO FORMA BALANCE SHEET (TAX)",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B7+1","v":2},{"$f":"+C7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$f":"+O7+1","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Balance Sheet"]
["Assets"]
["Current"]
["Cash",{"$f":"IFERROR(IF(O_CashFlow!C32>0,O_CashFlow!C32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D32>0,O_CashFlow!D32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!E32>0,O_CashFlow!E32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!F32>0,O_CashFlow!F32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!G32>0,O_CashFlow!G32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!H32>0,O_CashFlow!H32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!I32>0,O_CashFlow!I32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!J32>0,O_CashFlow!J32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!K32>0,O_CashFlow!K32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!L32>0,O_CashFlow!L32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!M32>0,O_CashFlow!M32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!N32>0,O_CashFlow!N32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!O32>0,O_CashFlow!O32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!P32>0,O_CashFlow!P32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q32>0,O_CashFlow!Q32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!R32>0,O_CashFlow!R32,0),0)","v":33544.425889733073},{"$f":"IFERROR(IF(O_CashFlow!S32>0,O_CashFlow!S32,0),0)","v":70657.695889406343},{"$f":"IFERROR(IF(O_CashFlow!T32>0,O_CashFlow!T32,0),0)","v":109123.40597020685},{"$f":"IFERROR(IF(O_CashFlow!U32>0,O_CashFlow!U32,0),0)","v":148981.30497253974},{"$f":"IFERROR(IF(O_CashFlow!V32>0,O_CashFlow!V32,0),0)","v":190271.24303099717},{"$f":"IFERROR(IF(O_CashFlow!W32>0,O_CashFlow!W32,0),0)","v":233034.13133471063},{"$f":"IFERROR(IF(O_CashFlow!X32>0,O_CashFlow!X32,0),0)","v":277311.96377072326},{"$f":"IFERROR(IF(O_CashFlow!Y32>0,O_CashFlow!Y32,0),0)","v":323147.8447272816},{"$f":"IFERROR(IF(O_CashFlow!Z32>0,O_CashFlow!Z32,0),0)","v":370586.01756774198},{"$f":"IFERROR(IF(O_CashFlow!AA32>0,O_CashFlow!AA32,0),0)","v":419671.89382486284},{"$f":"IFERROR(IF(O_CashFlow!AB32>0,O_CashFlow!AB32,0),0)","v":470452.08313339896},{"$f":"IFERROR(IF(O_CashFlow!AC32>0,O_CashFlow!AC32,0),0)","v":522974.42391955538},{"$f":"IFERROR(IF(O_CashFlow!AD32>0,O_CashFlow!AD32,0),0)","v":577288.01486632309},{"$f":"IFERROR(IF(O_CashFlow!AE32>0,O_CashFlow!AE32,0),0)","v":633443.24717419397},{"$f":"IFERROR(IF(O_CashFlow!AF32>0,O_CashFlow!AF32,0),0)","v":691491.83763724309},{"$f":"IFERROR(IF(O_CashFlow!AG32>0,O_CashFlow!AG32,0),\"\")","v":792782.71512033069}]
["Accounts recievable",{"$f":"-'Cash Accounts'!C36","v":0},{"$f":"-'Cash Accounts'!D36","v":0},{"$f":"-'Cash Accounts'!E36","v":0},{"$f":"-'Cash Accounts'!F36","v":0},{"$f":"-'Cash Accounts'!G36","v":0},{"$f":"-'Cash Accounts'!H36","v":0},{"$f":"-'Cash Accounts'!I36","v":0},{"$f":"-'Cash Accounts'!J36","v":0},{"$f":"-'Cash Accounts'!K36","v":0},{"$f":"-'Cash Accounts'!L36","v":0},{"$f":"-'Cash Accounts'!M36","v":0},{"$f":"-'Cash Accounts'!N36","v":0},{"$f":"-'Cash Accounts'!O36","v":0},{"$f":"-'Cash Accounts'!P36","v":0},{"$f":"-'Cash Accounts'!Q36","v":0},{"$f":"-'Cash Accounts'!R36","v":0},{"$f":"-'Cash Accounts'!S36","v":0},{"$f":"-'Cash Accounts'!T36","v":0},{"$f":"-'Cash Accounts'!U36","v":0},{"$f":"-'Cash Accounts'!V36","v":0},{"$f":"-'Cash Accounts'!W36","v":0},{"$f":"-'Cash Accounts'!X36","v":0},{"$f":"-'Cash Accounts'!Y36","v":0},{"$f":"-'Cash Accounts'!Z36","v":0},{"$f":"-'Cash Accounts'!AA36","v":0},{"$f":"-'Cash Accounts'!AB36","v":0},{"$f":"-'Cash Accounts'!AC36","v":0},{"$f":"-'Cash Accounts'!AD36","v":0},{"$f":"-'Cash Accounts'!AE36","v":0},{"$f":"-'Cash Accounts'!AF36","v":0},{"$f":"-'Cash Accounts'!AG36","v":0}]
["Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sub-Total",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P11:P13)","v":0},33544.425889733073,70657.695889406343,109123.40597020685,148981.30497253974,190271.24303099717,233034.13133471063,277311.96377072326,323147.8447272816,370586.01756774198,419671.89382486284,470452.08313339896,522974.42391955538,577288.01486632309,633443.24717419397,691491.83763724309,{"$f":"SUM(AF11:AF13)","v":792782.71512033069}]
["Long Term"]
["Capital Expenditures (at cost)",{"$f":"+'Capital Expenditures'!D83","v":792000},{"$f":"+'Capital Expenditures'!E83","v":792000},{"$f":"+'Capital Expenditures'!F83","v":792000},{"$f":"+'Capital Expenditures'!G83","v":792000},{"$f":"+'Capital Expenditures'!H83","v":792000},{"$f":"+'Capital Expenditures'!I83","v":792000},{"$f":"+'Capital Expenditures'!J83","v":792000},{"$f":"+'Capital Expenditures'!K83","v":792000},{"$f":"+'Capital Expenditures'!L83","v":792000},{"$f":"+'Capital Expenditures'!M83","v":792000},{"$f":"+'Capital Expenditures'!N83","v":792000},{"$f":"+'Capital Expenditures'!O83","v":792000},{"$f":"+'Capital Expenditures'!P83","v":792000},{"$f":"+'Capital Expenditures'!Q83","v":792000},{"$f":"+'Capital Expenditures'!R83","v":792000},{"$f":"+'Capital Expenditures'!S83","v":792000},{"$f":"+'Capital Expenditures'!T83","v":792000},{"$f":"+'Capital Expenditures'!U83","v":792000},{"$f":"+'Capital Expenditures'!V83","v":792000},{"$f":"+'Capital Expenditures'!W83","v":792000},{"$f":"+'Capital Expenditures'!X83","v":792000},{"$f":"+'Capital Expenditures'!Y83","v":792000},{"$f":"+'Capital Expenditures'!Z83","v":792000},{"$f":"+'Capital Expenditures'!AA83","v":792000},{"$f":"+'Capital Expenditures'!AB83","v":792000},{"$f":"+'Capital Expenditures'!AC83","v":792000},{"$f":"+'Capital Expenditures'!AD83","v":792000},{"$f":"+'Capital Expenditures'!AE83","v":792000},{"$f":"+'Capital Expenditures'!AF83","v":792000},{"$f":"+'Capital Expenditures'!AG83","v":792000},{"$f":"+'Capital Expenditures'!AH83","v":792000}]
["Accumulated Depreciation (Tax)",{"$f":"-Depreciation!D44","v":-61260},{"$f":"-Depreciation!E44","v":-533043.67999999993},{"$f":"-Depreciation!F44","v":-863194.24},{"$f":"-Depreciation!G44","v":-1131104.6400000001},{"$f":"-Depreciation!H44","v":-1399178.4000000001},{"$f":"-Depreciation!I44","v":-1633600},{"$f":"-Depreciation!J44","v":-1633600},{"$f":"-Depreciation!K44","v":-1633600},{"$f":"-Depreciation!L44","v":-1633600},{"$f":"-Depreciation!M44","v":-1633600},{"$f":"-Depreciation!N44","v":-1633600},{"$f":"-Depreciation!O44","v":-1633600},{"$f":"-Depreciation!P44","v":-1633600},{"$f":"-Depreciation!Q44","v":-1633600},{"$f":"-Depreciation!R44","v":-1633600},{"$f":"-Depreciation!S44","v":-1633600},{"$f":"-Depreciation!T44","v":-1633600},{"$f":"-Depreciation!U44","v":-1633600},{"$f":"-Depreciation!V44","v":-1633600},{"$f":"-Depreciation!W44","v":-1633600},{"$f":"-Depreciation!X44","v":-1633600},{"$f":"-Depreciation!Y44","v":-1633600},{"$f":"-Depreciation!Z44","v":-1633600},{"$f":"-Depreciation!AA44","v":-1633600},{"$f":"-Depreciation!AB44","v":-1633600},{"$f":"-Depreciation!AC44","v":-1633600},{"$f":"-Depreciation!AD44","v":-1633600},{"$f":"-Depreciation!AE44","v":-1633600},{"$f":"-Depreciation!AF44","v":-1633600},{"$f":"-Depreciation!AG44","v":-1633600},{"$f":"-Depreciation!AH44","v":0}]
["Sub-total",{"$f":"SUM(B16:B17)","v":730740},{"$f":"SUM(C16:C17)","v":258956.32000000007},-71194.239999999991,-339104.64000000013,-607178.40000000014,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,{"$f":"SUM(P16:P17)","v":-841600},-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,{"$f":"SUM(AF16:AF17)","v":792000}]
["Total Assets",{"$f":"+B14+B18","v":730740},{"$f":"+C14+C18","v":258956.32000000007},{"$f":"+D14+D18","v":-71194.239999999991},-339104.64000000013,-607178.40000000014,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,-841600,{"$f":"+P14+P18","v":-841600},-808055.57411026699,-770942.30411059363,-732476.59402979317,{"$f":"+T14+T18","v":-692618.69502746023},-651328.75696900277,-608565.86866528937,-564288.0362292768,-518452.1552727184,-471013.98243225802,-421928.10617513716,-371147.91686660104,-318625.57608044462,-264311.98513367691,-208156.75282580603,-150108.16236275691,{"$f":"+AF14+AF18","v":1584782.7151203307}]
["Liabilities"]
["Current"]
["Accounts Payable",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"+'Cash Accounts'!D58","v":0},{"$f":"+'Cash Accounts'!E58","v":0},{"$f":"+'Cash Accounts'!F58","v":0},{"$f":"+'Cash Accounts'!G58","v":0},{"$f":"+'Cash Accounts'!H58","v":0},{"$f":"+'Cash Accounts'!I58","v":0},{"$f":"+'Cash Accounts'!J58","v":0},{"$f":"+'Cash Accounts'!K58","v":0},{"$f":"+'Cash Accounts'!L58","v":0},{"$f":"+'Cash Accounts'!M58","v":0},{"$f":"+'Cash Accounts'!N58","v":0},{"$f":"+'Cash Accounts'!O58","v":0},{"$f":"+'Cash Accounts'!P58","v":0},{"$f":"+'Cash Accounts'!Q58","v":0},{"$f":"+'Cash Accounts'!R58","v":0},{"$f":"+'Cash Accounts'!S58","v":0},{"$f":"+'Cash Accounts'!T58","v":0},{"$f":"+'Cash Accounts'!U58","v":0},{"$f":"+'Cash Accounts'!V58","v":0},{"$f":"+'Cash Accounts'!W58","v":0},{"$f":"+'Cash Accounts'!X58","v":0},{"$f":"+'Cash Accounts'!Y58","v":0},{"$f":"+'Cash Accounts'!Z58","v":0},{"$f":"+'Cash Accounts'!AA58","v":0},{"$f":"+'Cash Accounts'!AB58","v":0},{"$f":"+'Cash Accounts'!AC58","v":0},{"$f":"+'Cash Accounts'!AD58","v":0},{"$f":"+'Cash Accounts'!AE58","v":0},{"$f":"+'Cash Accounts'!AF58","v":0},{"$f":"+'Cash Accounts'!AG58","v":0}]
["Bank Overdraft",{"$f":"IFERROR(IF(O_CashFlow!C32<0,-O_CashFlow!C32,0),0)","v":506455.05888077116},{"$f":"IFERROR(IF(O_CashFlow!D32<0,-O_CashFlow!D32,0),0)","v":464076.49423356162},{"$f":"IFERROR(IF(O_CashFlow!E32<0,-O_CashFlow!E32,0),0)","v":420638.46547017182},{"$f":"IFERROR(IF(O_CashFlow!F32<0,-O_CashFlow!F32,0),0)","v":376114.48598769726},{"$f":"IFERROR(IF(O_CashFlow!G32<0,-O_CashFlow!G32,0),0)","v":330477.4070181608},{"$f":"IFERROR(IF(O_CashFlow!H32<0,-O_CashFlow!H32,0),0)","v":283699.40107438597},{"$f":"IFERROR(IF(O_CashFlow!I32<0,-O_CashFlow!I32,0),0)","v":255410.40197988815},{"$f":"IFERROR(IF(O_CashFlow!J32<0,-O_CashFlow!J32,0),0)","v":226414.17790802789},{"$f":"IFERROR(IF(O_CashFlow!K32<0,-O_CashFlow!K32,0),0)","v":196693.04823437112},{"$f":"IFERROR(IF(O_CashFlow!L32<0,-O_CashFlow!L32,0),0)","v":166228.89031887293},{"$f":"IFERROR(IF(O_CashFlow!M32<0,-O_CashFlow!M32,0),0)","v":135003.12845548731},{"$f":"IFERROR(IF(O_CashFlow!N32<0,-O_CashFlow!N32,0),0)","v":102996.72254551704},{"$f":"IFERROR(IF(O_CashFlow!O32<0,-O_CashFlow!O32,0),0)","v":70190.156487797532},{"$f":"IFERROR(IF(O_CashFlow!P32<0,-O_CashFlow!P32,0),0)","v":36563.426278635045},{"$f":"IFERROR(IF(O_CashFlow!Q32<0,-O_CashFlow!Q32,0),0)","v":2096.027814243469},{"$f":"IFERROR(IF(O_CashFlow!R32<0,-O_CashFlow!R32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!S32<0,-O_CashFlow!S32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!T32<0,-O_CashFlow!T32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!U32<0,-O_CashFlow!U32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!V32<0,-O_CashFlow!V32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!W32<0,-O_CashFlow!W32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!X32<0,-O_CashFlow!X32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y32<0,-O_CashFlow!Y32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z32<0,-O_CashFlow!Z32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA32<0,-O_CashFlow!AA32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB32<0,-O_CashFlow!AB32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC32<0,-O_CashFlow!AC32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD32<0,-O_CashFlow!AD32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE32<0,-O_CashFlow!AE32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF32<0,-O_CashFlow!AF32,0),0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG32<0,-O_CashFlow!AG32,0),\"\")","v":0}]
["Sub-total",{"$f":"SUM(B22:B23)","v":506455.05888077116},464076.49423356162,420638.46547017182,376114.48598769726,330477.4070181608,283699.40107438597,{"$f":"SUM(H22:H23)","v":255410.40197988815},226414.17790802789,196693.04823437112,166228.89031887293,135003.12845548731,102996.72254551704,70190.156487797532,36563.426278635045,{"$f":"SUM(P22:P23)","v":2096.027814243469},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF22:AF23)","v":0}]
["Long Term"]
["Notes Payable",{"$f":"+'Funding Schedule'!B75","v":0},{"$f":"+'Funding Schedule'!C75","v":0},{"$f":"+'Funding Schedule'!D75","v":0},{"$f":"+'Funding Schedule'!E75","v":0},{"$f":"+'Funding Schedule'!F75","v":0},{"$f":"+'Funding Schedule'!G75","v":0},{"$f":"+'Funding Schedule'!H75","v":0},{"$f":"+'Funding Schedule'!I75","v":0},{"$f":"+'Funding Schedule'!J75","v":0},{"$f":"+'Funding Schedule'!K75","v":0},{"$f":"+'Funding Schedule'!L75","v":0},{"$f":"+'Funding Schedule'!M75","v":0},{"$f":"+'Funding Schedule'!N75","v":0},{"$f":"+'Funding Schedule'!O75","v":0},{"$f":"+'Funding Schedule'!P75","v":0},{"$f":"+'Funding Schedule'!Q75","v":0},{"$f":"+'Funding Schedule'!R75","v":0},{"$f":"+'Funding Schedule'!S75","v":0},{"$f":"+'Funding Schedule'!T75","v":0},{"$f":"+'Funding Schedule'!U75","v":0},{"$f":"+'Funding Schedule'!V75","v":0},{"$f":"+'Funding Schedule'!W75","v":0},{"$f":"+'Funding Schedule'!X75","v":0},{"$f":"+'Funding Schedule'!Y75","v":0},{"$f":"+'Funding Schedule'!Z75","v":0},{"$f":"+'Funding Schedule'!AA75","v":0},{"$f":"+'Funding Schedule'!AB75","v":0},{"$f":"+'Funding Schedule'!AC75","v":0},{"$f":"+'Funding Schedule'!AD75","v":0},{"$f":"+'Funding Schedule'!AE75","v":0},{"$f":"+'Funding Schedule'!AF75","v":0}]
["Total Liabilities",{"$f":"+B24+B26","v":506455.05888077116},{"$f":"+C24+C26","v":464076.49423356162},420638.46547017182,376114.48598769726,330477.4070181608,283699.40107438597,{"$f":"+H24+H26","v":255410.40197988815},226414.17790802789,196693.04823437112,166228.89031887293,135003.12845548731,102996.72254551704,70190.156487797532,36563.426278635045,{"$f":"+P24+P26","v":2096.027814243469},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF24+AF26","v":0}]
["Equity (Shareholder's Funds & Grants)"]
["Equity",{"$f":"+'Funding Schedule'!B88","v":0},{"$f":"+'Funding Schedule'!C88","v":0},{"$f":"+'Funding Schedule'!D88","v":0},{"$f":"+'Funding Schedule'!E88","v":0},{"$f":"+'Funding Schedule'!F88","v":0},{"$f":"+'Funding Schedule'!G88","v":0},{"$f":"+'Funding Schedule'!H88","v":0},{"$f":"+'Funding Schedule'!I88","v":0},{"$f":"+'Funding Schedule'!J88","v":0},{"$f":"+'Funding Schedule'!K88","v":0},{"$f":"+'Funding Schedule'!L88","v":0},{"$f":"+'Funding Schedule'!M88","v":0},{"$f":"+'Funding Schedule'!N88","v":0},{"$f":"+'Funding Schedule'!O88","v":0},{"$f":"+'Funding Schedule'!P88","v":0},{"$f":"+'Funding Schedule'!Q88","v":0},{"$f":"+'Funding Schedule'!R88","v":0},{"$f":"+'Funding Schedule'!S88","v":0},{"$f":"+'Funding Schedule'!T88","v":0},{"$f":"+'Funding Schedule'!U88","v":0},{"$f":"+'Funding Schedule'!V88","v":0},{"$f":"+'Funding Schedule'!W88","v":0},{"$f":"+'Funding Schedule'!X88","v":0},{"$f":"+'Funding Schedule'!Y88","v":0},{"$f":"+'Funding Schedule'!Z88","v":0},{"$f":"+'Funding Schedule'!AA88","v":0},{"$f":"+'Funding Schedule'!AB88","v":0},{"$f":"+'Funding Schedule'!AC88","v":0},{"$f":"+'Funding Schedule'!AD88","v":0},{"$f":"+'Funding Schedule'!AE88","v":0},{"$f":"+'Funding Schedule'!AF88","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B101","v":244200},{"$f":"+'Funding Schedule'!C101","v":244200},{"$f":"+'Funding Schedule'!D101","v":244200},{"$f":"+'Funding Schedule'!E101","v":244200},{"$f":"+'Funding Schedule'!F101","v":244200},{"$f":"+'Funding Schedule'!G101","v":244200},{"$f":"+'Funding Schedule'!H101","v":244200},{"$f":"+'Funding Schedule'!I101","v":244200},{"$f":"+'Funding Schedule'!J101","v":244200},{"$f":"+'Funding Schedule'!K101","v":244200},{"$f":"+'Funding Schedule'!L101","v":244200},{"$f":"+'Funding Schedule'!M101","v":244200},{"$f":"+'Funding Schedule'!N101","v":244200},{"$f":"+'Funding Schedule'!O101","v":244200},{"$f":"+'Funding Schedule'!P101","v":244200},{"$f":"+'Funding Schedule'!Q101","v":244200},{"$f":"+'Funding Schedule'!R101","v":244200},{"$f":"+'Funding Schedule'!S101","v":244200},{"$f":"+'Funding Schedule'!T101","v":244200},{"$f":"+'Funding Schedule'!U101","v":244200},{"$f":"+'Funding Schedule'!V101","v":244200},{"$f":"+'Funding Schedule'!W101","v":244200},{"$f":"+'Funding Schedule'!X101","v":244200},{"$f":"+'Funding Schedule'!Y101","v":244200},{"$f":"+'Funding Schedule'!Z101","v":244200},{"$f":"+'Funding Schedule'!AA101","v":244200},{"$f":"+'Funding Schedule'!AB101","v":244200},{"$f":"+'Funding Schedule'!AC101","v":244200},{"$f":"+'Funding Schedule'!AD101","v":244200},{"$f":"+'Funding Schedule'!AE101","v":244200},{"$f":"+'Funding Schedule'!AF101","v":244200}]
["Retained Earnings",{"$f":"+'O_IncomeStatement (Tax)'!C23","v":-19915.058880771161},{"$f":"+B31+'O_IncomeStatement (Tax)'!D23","v":-449320.17423356161},{"$f":"+C31+'O_IncomeStatement (Tax)'!E23","v":-736032.70547017176},{"$f":"+D31+'O_IncomeStatement (Tax)'!F23","v":-959419.12598769716},{"$f":"+E31+'O_IncomeStatement (Tax)'!G23","v":-1181855.8070181608},{"$f":"+F31+'O_IncomeStatement (Tax)'!H23","v":-1369499.401074386},{"$f":"+G31+'O_IncomeStatement (Tax)'!I23","v":-1341210.4019798881},{"$f":"+H31+'O_IncomeStatement (Tax)'!J23","v":-1312214.1779080278},{"$f":"+I31+'O_IncomeStatement (Tax)'!K23","v":-1282493.048234371},{"$f":"+J31+'O_IncomeStatement (Tax)'!L23","v":-1252028.8903188729},{"$f":"+K31+'O_IncomeStatement (Tax)'!M23","v":-1220803.1284554873},{"$f":"+L31+'O_IncomeStatement (Tax)'!N23","v":-1188796.7225455171},{"$f":"+M31+'O_IncomeStatement (Tax)'!O23","v":-1155990.1564877976},{"$f":"+N31+'O_IncomeStatement (Tax)'!P23","v":-1122363.4262786352},{"$f":"+O31+'O_IncomeStatement (Tax)'!Q23","v":-1087896.0278142437},{"$f":"+P31+'O_IncomeStatement (Tax)'!R23","v":-1052566.9443882422},{"$f":"+Q31+'O_IncomeStatement (Tax)'!S23","v":-1016170.9254125855},{"$f":"+R31+'O_IncomeStatement (Tax)'!T23","v":-978446.42056996771},{"$f":"+S31+'O_IncomeStatement (Tax)'!U23","v":-939356.66417996108},{"$f":"+T31+'O_IncomeStatement (Tax)'!V23","v":-898862.56468039937},{"$f":"+U31+'O_IncomeStatement (Tax)'!W23","v":-856924.00298859947},{"$f":"+V31+'O_IncomeStatement (Tax)'!X23","v":-813499.79821721872},{"$f":"+W31+'O_IncomeStatement (Tax)'!Y23","v":-768547.68048568943},{"$f":"+X31+'O_IncomeStatement (Tax)'!Z23","v":-722024.26299742702},{"$f":"+Y31+'O_IncomeStatement (Tax)'!AA23","v":-673885.01341105253},{"$f":"+Z31+'O_IncomeStatement (Tax)'!AB23","v":-624084.22448761459},{"$f":"+AA31+'O_IncomeStatement (Tax)'!AC23","v":-572574.98399561259},{"$f":"+AB31+'O_IncomeStatement (Tax)'!AD23","v":-519309.14385516936},{"$f":"+AC31+'O_IncomeStatement (Tax)'!AE23","v":-464237.28850223235},{"$f":"+AD31+'O_IncomeStatement (Tax)'!AF23","v":-407308.70245320292},{"$f":"+AE31+'O_IncomeStatement (Tax)'!AG23","v":-307584.35431201744}]
["Total",{"$f":"SUM(B29:B31)","v":224284.94111922884},-205120.17423356161,-491832.70547017176,-715219.12598769716,-937655.80701816082,-1125299.401074386,-1097010.4019798881,-1068014.1779080278,-1038293.048234371,-1007828.8903188729,-976603.12845548731,-944596.72254551714,-911790.15648779762,-878163.42627863516,{"$f":"SUM(P29:P31)","v":-843696.02781424369},-808366.94438824221,-771970.92541258549,-734246.42056996771,-695156.66417996108,-654662.56468039937,-612724.00298859947,-569299.79821721872,-524347.68048568943,-477824.26299742702,-429685.01341105253,-379884.22448761459,-328374.98399561259,-275109.14385516936,-220037.28850223235,-163108.70245320292,{"$f":"SUM(AF29:AF31)","v":-63384.354312017444}]
["Check = 0",{"$f":"+B19-B27-B32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P19-P27-P32","v":0},311.37027797522023,1028.621301991865,1769.8265401745448,{"$f":"+T19-T27-T32","v":2537.9691525008529},3333.8077113965992,4158.134323310107,5011.7619879419217,5895.5252129710279,6810.2805651689996,7756.9072359153652,8736.3076210135478,9749.4079151679762,10797.158721492451,11880.535676426312,13000.540090446011,{"$f":"+AF19-AF27-AF32","v":1648167.069432348}]
["Net Worth = Assets - Liabilities",{"$f":"+B19-B27","v":224284.94111922884},-205120.17423356156,-491832.70547017182,-715219.12598769739,-937655.80701816094,-1125299.401074386,-1097010.4019798881,-1068014.177908028,-1038293.0482343711,-1007828.8903188729,-976603.12845548731,-944596.72254551703,-911790.1564877975,-878163.42627863504,-843696.02781424345,-808055.57411026699,-770942.30411059363,-732476.59402979317,-692618.69502746023,-651328.75696900277,-608565.86866528937,-564288.0362292768,-518452.1552727184,-471013.98243225802,-421928.10617513716,-371147.91686660104,-318625.57608044462,-264311.98513367691,-208156.75282580603,-150108.16236275691,1584782.7151203307]
[{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Print Years",{"$f":"IF(J1=\"\",0,J1)","v":1},{"$f":"IF(K1=\"\",J1,K1)","v":10}]
[]
[null,{"$f":"IF(AND(B7>=$B$105,B7<=$C$105),\"\",\"Hide\")","v":""},{"$f":"IF(AND(C7>=$B$105,C7<=$C$105),\"\",\"Hide\")","v":""},"","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_UseOfFunds","index":51,"n_rows":107,"n_cols":32,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Use of Funds Report",null,"©2009",null,"Scenario",2,null,null,"Print Years",5,10]
["USE OF FUNDS",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B7+1","v":2},{"$f":"+C7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"+P7+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
["Sources and Uses of Funds Statement"]
["Sources of Funds"]
["Sales Income",{"$f":"+SUM(O_Operating_Income!D22:D30)","v":300078},{"$f":"+SUM(O_Operating_Income!E22:E30)","v":307579.94999999995},{"$f":"+SUM(O_Operating_Income!F22:F30)","v":315269.44874999998},{"$f":"+SUM(O_Operating_Income!G22:G30)","v":323151.18496874999},{"$f":"+SUM(O_Operating_Income!H22:H30)","v":331229.9645929687},{"$f":"+SUM(O_Operating_Income!I22:I30)","v":339510.71370779286},{"$f":"+SUM(O_Operating_Income!J22:J30)","v":347998.48155048769},{"$f":"+SUM(O_Operating_Income!K22:K30)","v":356698.4435892498},{"$f":"+SUM(O_Operating_Income!L22:L30)","v":365615.90467898105},{"$f":"+SUM(O_Operating_Income!M22:M30)","v":374756.30229595548},{"$f":"+SUM(O_Operating_Income!N22:N30)","v":384125.20985335432},{"$f":"+SUM(O_Operating_Income!O22:O30)","v":393728.34009968815},{"$f":"+SUM(O_Operating_Income!P22:P30)","v":403571.54860218032},{"$f":"+SUM(O_Operating_Income!Q22:Q30)","v":413660.83731723484},{"$f":"+SUM(O_Operating_Income!R22:R30)","v":424002.35825016565},{"$f":"+SUM(O_Operating_Income!S22:S30)","v":434602.41720641975},{"$f":"+SUM(O_Operating_Income!T22:T30)","v":445467.47763658018},{"$f":"+SUM(O_Operating_Income!U22:U30)","v":456604.16457749461},{"$f":"+SUM(O_Operating_Income!V22:V30)","v":468019.26869193197},{"$f":"+SUM(O_Operating_Income!W22:W30)","v":479719.75040923024},{"$f":"+SUM(O_Operating_Income!X22:X30)","v":491712.7441694609},{"$f":"+SUM(O_Operating_Income!Y22:Y30)","v":504005.56277369743},{"$f":"+SUM(O_Operating_Income!Z22:Z30)","v":516605.70184303977},{"$f":"+SUM(O_Operating_Income!AA22:AA30)","v":529520.84438911569},{"$f":"+SUM(O_Operating_Income!AB22:AB30)","v":542758.8654988436},{"$f":"+SUM(O_Operating_Income!AC22:AC30)","v":556327.8371363146},{"$f":"+SUM(O_Operating_Income!AD22:AD30)","v":570236.03306472243},{"$f":"+SUM(O_Operating_Income!AE22:AE30)","v":584491.93389134039},{"$f":"+SUM(O_Operating_Income!AF22:AF30)","v":599104.2322386239},{"$f":"+SUM(O_Operating_Income!AG22:AG30)","v":614081.83804458939},{"$f":"+SUM(O_Operating_Income!AH22:AH30)","v":629433.88399570412}]
["Production Incentives",{"$f":"+SUM(O_Operating_Income!D32:D33)","v":0},{"$f":"+SUM(O_Operating_Income!E32:E33)","v":0},{"$f":"+SUM(O_Operating_Income!F32:F33)","v":0},{"$f":"+SUM(O_Operating_Income!G32:G33)","v":0},{"$f":"+SUM(O_Operating_Income!H32:H33)","v":0},{"$f":"+SUM(O_Operating_Income!I32:I33)","v":0},{"$f":"+SUM(O_Operating_Income!J32:J33)","v":0},{"$f":"+SUM(O_Operating_Income!K32:K33)","v":0},{"$f":"+SUM(O_Operating_Income!L32:L33)","v":0},{"$f":"+SUM(O_Operating_Income!M32:M33)","v":0},{"$f":"+SUM(O_Operating_Income!N32:N33)","v":0},{"$f":"+SUM(O_Operating_Income!O32:O33)","v":0},{"$f":"+SUM(O_Operating_Income!P32:P33)","v":0},{"$f":"+SUM(O_Operating_Income!Q32:Q33)","v":0},{"$f":"+SUM(O_Operating_Income!R32:R33)","v":0},{"$f":"+SUM(O_Operating_Income!S32:S33)","v":0},{"$f":"+SUM(O_Operating_Income!T32:T33)","v":0},{"$f":"+SUM(O_Operating_Income!U32:U33)","v":0},{"$f":"+SUM(O_Operating_Income!V32:V33)","v":0},{"$f":"+SUM(O_Operating_Income!W32:W33)","v":0},{"$f":"+SUM(O_Operating_Income!X32:X33)","v":0},{"$f":"+SUM(O_Operating_Income!Y32:Y33)","v":0},{"$f":"+SUM(O_Operating_Income!Z32:Z33)","v":0},{"$f":"+SUM(O_Operating_Income!AA32:AA33)","v":0},{"$f":"+SUM(O_Operating_Income!AB32:AB33)","v":0},{"$f":"+SUM(O_Operating_Income!AC32:AC33)","v":0},{"$f":"+SUM(O_Operating_Income!AD32:AD33)","v":0},{"$f":"+SUM(O_Operating_Income!AE32:AE33)","v":0},{"$f":"+SUM(O_Operating_Income!AF32:AF33)","v":0},{"$f":"+SUM(O_Operating_Income!AG32:AG33)","v":0},{"$f":"+SUM(O_Operating_Income!AH32:AH33)","v":0}]
["Other Income",{"$f":"+O_Operating_Income!D31","v":0},{"$f":"+O_Operating_Income!E31","v":0},{"$f":"+O_Operating_Income!F31","v":0},{"$f":"+O_Operating_Income!G31","v":0},{"$f":"+O_Operating_Income!H31","v":0},{"$f":"+O_Operating_Income!I31","v":0},{"$f":"+O_Operating_Income!J31","v":0},{"$f":"+O_Operating_Income!K31","v":0},{"$f":"+O_Operating_Income!L31","v":0},{"$f":"+O_Operating_Income!M31","v":0},{"$f":"+O_Operating_Income!N31","v":0},{"$f":"+O_Operating_Income!O31","v":0},{"$f":"+O_Operating_Income!P31","v":0},{"$f":"+O_Operating_Income!Q31","v":0},{"$f":"+O_Operating_Income!R31","v":0},{"$f":"+O_Operating_Income!S31","v":0},{"$f":"+O_Operating_Income!T31","v":0},{"$f":"+O_Operating_Income!U31","v":0},{"$f":"+O_Operating_Income!V31","v":0},{"$f":"+O_Operating_Income!W31","v":0},{"$f":"+O_Operating_Income!X31","v":0},{"$f":"+O_Operating_Income!Y31","v":0},{"$f":"+O_Operating_Income!Z31","v":0},{"$f":"+O_Operating_Income!AA31","v":0},{"$f":"+O_Operating_Income!AB31","v":0},{"$f":"+O_Operating_Income!AC31","v":0},{"$f":"+O_Operating_Income!AD31","v":0},{"$f":"+O_Operating_Income!AE31","v":0},{"$f":"+O_Operating_Income!AF31","v":0},{"$f":"+O_Operating_Income!AG31","v":0},{"$f":"+O_Operating_Income!AH31","v":0}]
["Equity Injections",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
["Grant Injections",{"$f":"+'Funding Schedule'!B100","v":244200},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
["Debt Drawdowns",{"$f":"+'Funding Schedule'!B69","v":0},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
["Interest Earned",{"$f":"'Cash Accounts'!C63","v":0},{"$f":"'Cash Accounts'!D63","v":0},{"$f":"'Cash Accounts'!E63","v":0},{"$f":"'Cash Accounts'!F63","v":0},{"$f":"'Cash Accounts'!G63","v":0},{"$f":"'Cash Accounts'!H63","v":0},{"$f":"'Cash Accounts'!I63","v":0},{"$f":"'Cash Accounts'!J63","v":0},{"$f":"'Cash Accounts'!K63","v":0},{"$f":"'Cash Accounts'!L63","v":0},{"$f":"'Cash Accounts'!M63","v":0},{"$f":"'Cash Accounts'!N63","v":0},{"$f":"'Cash Accounts'!O63","v":0},{"$f":"'Cash Accounts'!P63","v":0},{"$f":"'Cash Accounts'!Q63","v":0},{"$f":"'Cash Accounts'!R63","v":311.37027797514691},{"$f":"'Cash Accounts'!S63","v":1028.6213019917277},{"$f":"'Cash Accounts'!T63","v":1769.8265401744727},{"$f":"'Cash Accounts'!U63","v":2537.9691525007174},{"$f":"'Cash Accounts'!V63","v":3333.8077113964018},{"$f":"'Cash Accounts'!W63","v":4158.1343233100188},{"$f":"'Cash Accounts'!X63","v":5011.7619879418253},{"$f":"'Cash Accounts'!Y63","v":5895.5252129709252},{"$f":"'Cash Accounts'!Z63","v":6810.2805651688413},{"$f":"'Cash Accounts'!AA63","v":7756.9072359152115},{"$f":"'Cash Accounts'!AB63","v":8736.3076210133368},{"$f":"'Cash Accounts'!AC63","v":9749.4079151677361},{"$f":"'Cash Accounts'!AD63","v":10797.158721492187},{"$f":"'Cash Accounts'!AE63","v":11880.53567642599},{"$f":"'Cash Accounts'!AF63","v":13000.540090445658},{"$f":"'Cash Accounts'!AG63","v":14567.069432347806}]
["Increase in Creditors",{"$f":"IF(O_CashFlow!C14>0,O_CashFlow!C14,0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D14>0,O_CashFlow!D14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!E14>0,O_CashFlow!E14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!F14>0,O_CashFlow!F14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!G14>0,O_CashFlow!G14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!H14>0,O_CashFlow!H14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!I14>0,O_CashFlow!I14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!J14>0,O_CashFlow!J14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!K14>0,O_CashFlow!K14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!L14>0,O_CashFlow!L14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!M14>0,O_CashFlow!M14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!N14>0,O_CashFlow!N14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!O14>0,O_CashFlow!O14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!P14>0,O_CashFlow!P14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q14>0,O_CashFlow!Q14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!R14>0,O_CashFlow!R14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!S14>0,O_CashFlow!S14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!T14>0,O_CashFlow!T14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!U14>0,O_CashFlow!U14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!V14>0,O_CashFlow!V14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!W14>0,O_CashFlow!W14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!X14>0,O_CashFlow!X14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y14>0,O_CashFlow!Y14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z14>0,O_CashFlow!Z14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA14>0,O_CashFlow!AA14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB14>0,O_CashFlow!AB14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC14>0,O_CashFlow!AC14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD14>0,O_CashFlow!AD14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE14>0,O_CashFlow!AE14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF14>0,O_CashFlow!AF14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG14>0,O_CashFlow!AG14,0),\"\")","v":0}]
["Decrease in Debtors",{"$f":"IF(O_CashFlow!C13>0,O_CashFlow!C13,0)","v":0},{"$f":"IF(O_CashFlow!D13>0,O_CashFlow!D13,0)","v":0},{"$f":"IF(O_CashFlow!E13>0,O_CashFlow!E13,0)","v":0},{"$f":"IF(O_CashFlow!F13>0,O_CashFlow!F13,0)","v":0},{"$f":"IF(O_CashFlow!G13>0,O_CashFlow!G13,0)","v":0},{"$f":"IF(O_CashFlow!H13>0,O_CashFlow!H13,0)","v":0},{"$f":"IF(O_CashFlow!I13>0,O_CashFlow!I13,0)","v":0},{"$f":"IF(O_CashFlow!J13>0,O_CashFlow!J13,0)","v":0},{"$f":"IF(O_CashFlow!K13>0,O_CashFlow!K13,0)","v":0},{"$f":"IF(O_CashFlow!L13>0,O_CashFlow!L13,0)","v":0},{"$f":"IF(O_CashFlow!M13>0,O_CashFlow!M13,0)","v":0},{"$f":"IF(O_CashFlow!N13>0,O_CashFlow!N13,0)","v":0},{"$f":"IF(O_CashFlow!O13>0,O_CashFlow!O13,0)","v":0},{"$f":"IF(O_CashFlow!P13>0,O_CashFlow!P13,0)","v":0},{"$f":"IF(O_CashFlow!Q13>0,O_CashFlow!Q13,0)","v":0},{"$f":"IF(O_CashFlow!R13>0,O_CashFlow!R13,0)","v":0},{"$f":"IF(O_CashFlow!S13>0,O_CashFlow!S13,0)","v":0},{"$f":"IF(O_CashFlow!T13>0,O_CashFlow!T13,0)","v":0},{"$f":"IF(O_CashFlow!U13>0,O_CashFlow!U13,0)","v":0},{"$f":"IF(O_CashFlow!V13>0,O_CashFlow!V13,0)","v":0},{"$f":"IF(O_CashFlow!W13>0,O_CashFlow!W13,0)","v":0},{"$f":"IF(O_CashFlow!X13>0,O_CashFlow!X13,0)","v":0},{"$f":"IF(O_CashFlow!Y13>0,O_CashFlow!Y13,0)","v":0},{"$f":"IF(O_CashFlow!Z13>0,O_CashFlow!Z13,0)","v":0},{"$f":"IF(O_CashFlow!AA13>0,O_CashFlow!AA13,0)","v":0},{"$f":"IF(O_CashFlow!AB13>0,O_CashFlow!AB13,0)","v":0},{"$f":"IF(O_CashFlow!AC13>0,O_CashFlow!AC13,0)","v":0},{"$f":"IF(O_CashFlow!AD13>0,O_CashFlow!AD13,0)","v":0},{"$f":"IF(O_CashFlow!AE13>0,O_CashFlow!AE13,0)","v":0},{"$f":"IF(O_CashFlow!AF13>0,O_CashFlow!AF13,0)","v":0},{"$f":"IF(O_CashFlow!AG13>0,O_CashFlow!AG13,0)","v":0}]
["Decrease in Stocks",{"$f":"IF(O_CashFlow!C12>0,O_CashFlow!C12,0)","v":0},{"$f":"IF(O_CashFlow!D12>0,O_CashFlow!D12,0)","v":0},{"$f":"IF(O_CashFlow!E12>0,O_CashFlow!E12,0)","v":0},{"$f":"IF(O_CashFlow!F12>0,O_CashFlow!F12,0)","v":0},{"$f":"IF(O_CashFlow!G12>0,O_CashFlow!G12,0)","v":0},{"$f":"IF(O_CashFlow!H12>0,O_CashFlow!H12,0)","v":0},{"$f":"IF(O_CashFlow!I12>0,O_CashFlow!I12,0)","v":0},{"$f":"IF(O_CashFlow!J12>0,O_CashFlow!J12,0)","v":0},{"$f":"IF(O_CashFlow!K12>0,O_CashFlow!K12,0)","v":0},{"$f":"IF(O_CashFlow!L12>0,O_CashFlow!L12,0)","v":0},{"$f":"IF(O_CashFlow!M12>0,O_CashFlow!M12,0)","v":0},{"$f":"IF(O_CashFlow!N12>0,O_CashFlow!N12,0)","v":0},{"$f":"IF(O_CashFlow!O12>0,O_CashFlow!O12,0)","v":0},{"$f":"IF(O_CashFlow!P12>0,O_CashFlow!P12,0)","v":0},{"$f":"IF(O_CashFlow!Q12>0,O_CashFlow!Q12,0)","v":0},{"$f":"IF(O_CashFlow!R12>0,O_CashFlow!R12,0)","v":0},{"$f":"IF(O_CashFlow!S12>0,O_CashFlow!S12,0)","v":0},{"$f":"IF(O_CashFlow!T12>0,O_CashFlow!T12,0)","v":0},{"$f":"IF(O_CashFlow!U12>0,O_CashFlow!U12,0)","v":0},{"$f":"IF(O_CashFlow!V12>0,O_CashFlow!V12,0)","v":0},{"$f":"IF(O_CashFlow!W12>0,O_CashFlow!W12,0)","v":0},{"$f":"IF(O_CashFlow!X12>0,O_CashFlow!X12,0)","v":0},{"$f":"IF(O_CashFlow!Y12>0,O_CashFlow!Y12,0)","v":0},{"$f":"IF(O_CashFlow!Z12>0,O_CashFlow!Z12,0)","v":0},{"$f":"IF(O_CashFlow!AA12>0,O_CashFlow!AA12,0)","v":0},{"$f":"IF(O_CashFlow!AB12>0,O_CashFlow!AB12,0)","v":0},{"$f":"IF(O_CashFlow!AC12>0,O_CashFlow!AC12,0)","v":0},{"$f":"IF(O_CashFlow!AD12>0,O_CashFlow!AD12,0)","v":0},{"$f":"IF(O_CashFlow!AE12>0,O_CashFlow!AE12,0)","v":0},{"$f":"IF(O_CashFlow!AF12>0,O_CashFlow!AF12,0)","v":0},{"$f":"IF(O_CashFlow!AG12>0,O_CashFlow!AG12,0)","v":0}]
["Total Sources ",{"$f":"SUM(B10:B19)","v":544278},307579.94999999995,315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434913.78748439491,446496.09893857193,458373.99111766909,470557.2378444327,483053.55812062667,495870.87849277089,509017.32476163923,522501.22705601068,536331.12495428452,550515.77273475879,565064.14475732797,579985.44097989018,595289.09261283255,610984.76791504992,627082.37813503505,644000.9534280519]
["Uses of Funds"]
["Operating Costs",{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!C10+'O_IncomeStatement (Tax)'!C12),\"\")","v":258733.05888077116},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!D10+'O_IncomeStatement (Tax)'!D12),\"\")","v":265201.38535279041},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!E10+'O_IncomeStatement (Tax)'!E12),\"\")","v":271831.41998661018},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!F10+'O_IncomeStatement (Tax)'!F12),\"\")","v":278627.20548627543},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!G10+'O_IncomeStatement (Tax)'!G12),\"\")","v":285592.88562343223},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!H10+'O_IncomeStatement (Tax)'!H12),\"\")","v":292732.70776401804},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!I10+'O_IncomeStatement (Tax)'!I12),\"\")","v":300051.02545811853},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!J10+'O_IncomeStatement (Tax)'!J12),\"\")","v":307552.30109457142},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!K10+'O_IncomeStatement (Tax)'!K12),\"\")","v":315241.10862193565},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!L10+'O_IncomeStatement (Tax)'!L12),\"\")","v":323122.136337484},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!M10+'O_IncomeStatement (Tax)'!M12),\"\")","v":331200.18974592106},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!N10+'O_IncomeStatement (Tax)'!N12),\"\")","v":339480.19448956905},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!O10+'O_IncomeStatement (Tax)'!O12),\"\")","v":347967.19935180829},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!P10+'O_IncomeStatement (Tax)'!P12),\"\")","v":356666.3793356035},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Q10+'O_IncomeStatement (Tax)'!Q12),\"\")","v":365583.03881899349},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!R10+'O_IncomeStatement (Tax)'!R12),\"\")","v":374722.61478946824},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!S10+'O_IncomeStatement (Tax)'!S12),\"\")","v":384090.68015920499},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!T10+'O_IncomeStatement (Tax)'!T12),\"\")","v":393692.94716318505},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!U10+'O_IncomeStatement (Tax)'!U12),\"\")","v":403535.27084226464},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!V10+'O_IncomeStatement (Tax)'!V12),\"\")","v":413623.6526133212},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!W10+'O_IncomeStatement (Tax)'!W12),\"\")","v":423964.24392865418},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!X10+'O_IncomeStatement (Tax)'!X12),\"\")","v":434563.3500268705},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Y10+'O_IncomeStatement (Tax)'!Y12),\"\")","v":445427.4337775422},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!Z10+'O_IncomeStatement (Tax)'!Z12),\"\")","v":456563.11962198076},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AA10+'O_IncomeStatement (Tax)'!AA12),\"\")","v":467977.19761253026},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AB10+'O_IncomeStatement (Tax)'!AB12),\"\")","v":479676.62755284342},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AC10+'O_IncomeStatement (Tax)'!AC12),\"\")","v":491668.54324166453},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AD10+'O_IncomeStatement (Tax)'!AD12),\"\")","v":503960.25682270608},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AE10+'O_IncomeStatement (Tax)'!AE12),\"\")","v":516559.26324327366},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AF10+'O_IncomeStatement (Tax)'!AF12),\"\")","v":529473.24482435535},{"$f":"IFERROR(-('O_IncomeStatement (Tax)'!AG10+'O_IncomeStatement (Tax)'!AG12),\"\")","v":542710.07594496431}]
["Capital Expenditure",{"$f":"+'Capital Expenditures'!D82","v":792000},{"$f":"+'Capital Expenditures'!E82","v":0},{"$f":"+'Capital Expenditures'!F82","v":0},{"$f":"+'Capital Expenditures'!G82","v":0},{"$f":"+'Capital Expenditures'!H82","v":0},{"$f":"+'Capital Expenditures'!I82","v":0},{"$f":"+'Capital Expenditures'!J82","v":0},{"$f":"+'Capital Expenditures'!K82","v":0},{"$f":"+'Capital Expenditures'!L82","v":0},{"$f":"+'Capital Expenditures'!M82","v":0},{"$f":"+'Capital Expenditures'!N82","v":0},{"$f":"+'Capital Expenditures'!O82","v":0},{"$f":"+'Capital Expenditures'!P82","v":0},{"$f":"+'Capital Expenditures'!Q82","v":0},{"$f":"+'Capital Expenditures'!R82","v":0},{"$f":"+'Capital Expenditures'!S82","v":0},{"$f":"+'Capital Expenditures'!T82","v":0},{"$f":"+'Capital Expenditures'!U82","v":0},{"$f":"+'Capital Expenditures'!V82","v":0},{"$f":"+'Capital Expenditures'!W82","v":0},{"$f":"+'Capital Expenditures'!X82","v":0},{"$f":"+'Capital Expenditures'!Y82","v":0},{"$f":"+'Capital Expenditures'!Z82","v":0},{"$f":"+'Capital Expenditures'!AA82","v":0},{"$f":"+'Capital Expenditures'!AB82","v":0},{"$f":"+'Capital Expenditures'!AC82","v":0},{"$f":"+'Capital Expenditures'!AD82","v":0},{"$f":"+'Capital Expenditures'!AE82","v":0},{"$f":"+'Capital Expenditures'!AF82","v":0},{"$f":"+'Capital Expenditures'!AG82","v":0},{"$f":"+'Capital Expenditures'!AH82","v":0}]
["Debt Repayments",{"$f":"-'Funding Schedule'!B71","v":0},{"$f":"-'Funding Schedule'!C71","v":0},{"$f":"-'Funding Schedule'!D71","v":0},{"$f":"-'Funding Schedule'!E71","v":0},{"$f":"-'Funding Schedule'!F71","v":0},{"$f":"-'Funding Schedule'!G71","v":0},{"$f":"-'Funding Schedule'!H71","v":0},{"$f":"-'Funding Schedule'!I71","v":0},{"$f":"-'Funding Schedule'!J71","v":0},{"$f":"-'Funding Schedule'!K71","v":0},{"$f":"-'Funding Schedule'!L71","v":0},{"$f":"-'Funding Schedule'!M71","v":0},{"$f":"-'Funding Schedule'!N71","v":0},{"$f":"-'Funding Schedule'!O71","v":0},{"$f":"-'Funding Schedule'!P71","v":0},{"$f":"-'Funding Schedule'!Q71","v":0},{"$f":"-'Funding Schedule'!R71","v":0},{"$f":"-'Funding Schedule'!S71","v":0},{"$f":"-'Funding Schedule'!T71","v":0},{"$f":"-'Funding Schedule'!U71","v":0},{"$f":"-'Funding Schedule'!V71","v":0},{"$f":"-'Funding Schedule'!W71","v":0},{"$f":"-'Funding Schedule'!X71","v":0},{"$f":"-'Funding Schedule'!Y71","v":0},{"$f":"-'Funding Schedule'!Z71","v":0},{"$f":"-'Funding Schedule'!AA71","v":0},{"$f":"-'Funding Schedule'!AB71","v":0},{"$f":"-'Funding Schedule'!AC71","v":0},{"$f":"-'Funding Schedule'!AD71","v":0},{"$f":"-'Funding Schedule'!AE71","v":0},{"$f":"-'Funding Schedule'!AF71","v":0}]
["Interest Expenses",{"$f":"-'Funding Schedule'!B70","v":0},{"$f":"-'Funding Schedule'!C70","v":0},{"$f":"-'Funding Schedule'!D70","v":0},{"$f":"-'Funding Schedule'!E70","v":0},{"$f":"-'Funding Schedule'!F70","v":0},{"$f":"-'Funding Schedule'!G70","v":0},{"$f":"-'Funding Schedule'!H70","v":0},{"$f":"-'Funding Schedule'!I70","v":0},{"$f":"-'Funding Schedule'!J70","v":0},{"$f":"-'Funding Schedule'!K70","v":0},{"$f":"-'Funding Schedule'!L70","v":0},{"$f":"-'Funding Schedule'!M70","v":0},{"$f":"-'Funding Schedule'!N70","v":0},{"$f":"-'Funding Schedule'!O70","v":0},{"$f":"-'Funding Schedule'!P70","v":0},{"$f":"-'Funding Schedule'!Q70","v":0},{"$f":"-'Funding Schedule'!R70","v":0},{"$f":"-'Funding Schedule'!S70","v":0},{"$f":"-'Funding Schedule'!T70","v":0},{"$f":"-'Funding Schedule'!U70","v":0},{"$f":"-'Funding Schedule'!V70","v":0},{"$f":"-'Funding Schedule'!W70","v":0},{"$f":"-'Funding Schedule'!X70","v":0},{"$f":"-'Funding Schedule'!Y70","v":0},{"$f":"-'Funding Schedule'!Z70","v":0},{"$f":"-'Funding Schedule'!AA70","v":0},{"$f":"-'Funding Schedule'!AB70","v":0},{"$f":"-'Funding Schedule'!AC70","v":0},{"$f":"-'Funding Schedule'!AD70","v":0},{"$f":"-'Funding Schedule'!AE70","v":0},{"$f":"-'Funding Schedule'!AF70","v":0}]
["Finance Charges",{"$f":"-'Funding Schedule'!B73","v":0},{"$f":"-'Funding Schedule'!C73","v":0},{"$f":"-'Funding Schedule'!D73","v":0},{"$f":"-'Funding Schedule'!E73","v":0},{"$f":"-'Funding Schedule'!F73","v":0},{"$f":"-'Funding Schedule'!G73","v":0},{"$f":"-'Funding Schedule'!H73","v":0},{"$f":"-'Funding Schedule'!I73","v":0},{"$f":"-'Funding Schedule'!J73","v":0},{"$f":"-'Funding Schedule'!K73","v":0},{"$f":"-'Funding Schedule'!L73","v":0},{"$f":"-'Funding Schedule'!M73","v":0},{"$f":"-'Funding Schedule'!N73","v":0},{"$f":"-'Funding Schedule'!O73","v":0},{"$f":"-'Funding Schedule'!P73","v":0},{"$f":"-'Funding Schedule'!Q73","v":0},{"$f":"-'Funding Schedule'!R73","v":0},{"$f":"-'Funding Schedule'!S73","v":0},{"$f":"-'Funding Schedule'!T73","v":0},{"$f":"-'Funding Schedule'!U73","v":0},{"$f":"-'Funding Schedule'!V73","v":0},{"$f":"-'Funding Schedule'!W73","v":0},{"$f":"-'Funding Schedule'!X73","v":0},{"$f":"-'Funding Schedule'!Y73","v":0},{"$f":"-'Funding Schedule'!Z73","v":0},{"$f":"-'Funding Schedule'!AA73","v":0},{"$f":"-'Funding Schedule'!AB73","v":0},{"$f":"-'Funding Schedule'!AC73","v":0},{"$f":"-'Funding Schedule'!AD73","v":0},{"$f":"-'Funding Schedule'!AE73","v":0},{"$f":"-'Funding Schedule'!AF73","v":0}]
["Decrease in Creditors",{"$f":"IF(O_CashFlow!C14<0,-O_CashFlow!C14,0)","v":0},{"$f":"IFERROR(IF(O_CashFlow!D14<0,-O_CashFlow!D14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!E14<0,-O_CashFlow!E14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!F14<0,-O_CashFlow!F14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!G14<0,-O_CashFlow!G14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!H14<0,-O_CashFlow!H14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!I14<0,-O_CashFlow!I14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!J14<0,-O_CashFlow!J14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!K14<0,-O_CashFlow!K14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!L14<0,-O_CashFlow!L14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!M14<0,-O_CashFlow!M14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!N14<0,-O_CashFlow!N14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!O14<0,-O_CashFlow!O14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!P14<0,-O_CashFlow!P14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Q14<0,-O_CashFlow!Q14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!R14<0,-O_CashFlow!R14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!S14<0,-O_CashFlow!S14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!T14<0,-O_CashFlow!T14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!U14<0,-O_CashFlow!U14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!V14<0,-O_CashFlow!V14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!W14<0,-O_CashFlow!W14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!X14<0,-O_CashFlow!X14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Y14<0,-O_CashFlow!Y14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!Z14<0,-O_CashFlow!Z14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AA14<0,-O_CashFlow!AA14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AB14<0,-O_CashFlow!AB14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AC14<0,-O_CashFlow!AC14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AD14<0,-O_CashFlow!AD14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AE14<0,-O_CashFlow!AE14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AF14<0,-O_CashFlow!AF14,0),\"\")","v":0},{"$f":"IFERROR(IF(O_CashFlow!AG14<0,-O_CashFlow!AG14,0),\"\")","v":0}]
["Increase in Debtors",{"$f":"IF(O_CashFlow!C13<0,-O_CashFlow!C13,0)","v":0},{"$f":"IF(O_CashFlow!D13<0,-O_CashFlow!D13,0)","v":0},{"$f":"IF(O_CashFlow!E13<0,-O_CashFlow!E13,0)","v":0},{"$f":"IF(O_CashFlow!F13<0,-O_CashFlow!F13,0)","v":0},{"$f":"IF(O_CashFlow!G13<0,-O_CashFlow!G13,0)","v":0},{"$f":"IF(O_CashFlow!H13<0,-O_CashFlow!H13,0)","v":0},{"$f":"IF(O_CashFlow!I13<0,-O_CashFlow!I13,0)","v":0},{"$f":"IF(O_CashFlow!J13<0,-O_CashFlow!J13,0)","v":0},{"$f":"IF(O_CashFlow!K13<0,-O_CashFlow!K13,0)","v":0},{"$f":"IF(O_CashFlow!L13<0,-O_CashFlow!L13,0)","v":0},{"$f":"IF(O_CashFlow!M13<0,-O_CashFlow!M13,0)","v":0},{"$f":"IF(O_CashFlow!N13<0,-O_CashFlow!N13,0)","v":0},{"$f":"IF(O_CashFlow!O13<0,-O_CashFlow!O13,0)","v":0},{"$f":"IF(O_CashFlow!P13<0,-O_CashFlow!P13,0)","v":0},{"$f":"IF(O_CashFlow!Q13<0,-O_CashFlow!Q13,0)","v":0},{"$f":"IF(O_CashFlow!R13<0,-O_CashFlow!R13,0)","v":0},{"$f":"IF(O_CashFlow!S13<0,-O_CashFlow!S13,0)","v":0},{"$f":"IF(O_CashFlow!T13<0,-O_CashFlow!T13,0)","v":0},{"$f":"IF(O_CashFlow!U13<0,-O_CashFlow!U13,0)","v":0},{"$f":"IF(O_CashFlow!V13<0,-O_CashFlow!V13,0)","v":0},{"$f":"IF(O_CashFlow!W13<0,-O_CashFlow!W13,0)","v":0},{"$f":"IF(O_CashFlow!X13<0,-O_CashFlow!X13,0)","v":0},{"$f":"IF(O_CashFlow!Y13<0,-O_CashFlow!Y13,0)","v":0},{"$f":"IF(O_CashFlow!Z13<0,-O_CashFlow!Z13,0)","v":0},{"$f":"IF(O_CashFlow!AA13<0,-O_CashFlow!AA13,0)","v":0},{"$f":"IF(O_CashFlow!AB13<0,-O_CashFlow!AB13,0)","v":0},{"$f":"IF(O_CashFlow!AC13<0,-O_CashFlow!AC13,0)","v":0},{"$f":"IF(O_CashFlow!AD13<0,-O_CashFlow!AD13,0)","v":0},{"$f":"IF(O_CashFlow!AE13<0,-O_CashFlow!AE13,0)","v":0},{"$f":"IF(O_CashFlow!AF13<0,-O_CashFlow!AF13,0)","v":0},{"$f":"IF(O_CashFlow!AG13<0,-O_CashFlow!AG13,0)","v":0}]
["Increase in Stocks",{"$f":"IF(O_CashFlow!C12<0,-O_CashFlow!C12,0)","v":0},{"$f":"IF(O_CashFlow!D12<0,-O_CashFlow!D12,0)","v":0},{"$f":"IF(O_CashFlow!E12<0,-O_CashFlow!E12,0)","v":0},{"$f":"IF(O_CashFlow!F12<0,-O_CashFlow!F12,0)","v":0},{"$f":"IF(O_CashFlow!G12<0,-O_CashFlow!G12,0)","v":0},{"$f":"IF(O_CashFlow!H12<0,-O_CashFlow!H12,0)","v":0},{"$f":"IF(O_CashFlow!I12<0,-O_CashFlow!I12,0)","v":0},{"$f":"IF(O_CashFlow!J12<0,-O_CashFlow!J12,0)","v":0},{"$f":"IF(O_CashFlow!K12<0,-O_CashFlow!K12,0)","v":0},{"$f":"IF(O_CashFlow!L12<0,-O_CashFlow!L12,0)","v":0},{"$f":"IF(O_CashFlow!M12<0,-O_CashFlow!M12,0)","v":0},{"$f":"IF(O_CashFlow!N12<0,-O_CashFlow!N12,0)","v":0},{"$f":"IF(O_CashFlow!O12<0,-O_CashFlow!O12,0)","v":0},{"$f":"IF(O_CashFlow!P12<0,-O_CashFlow!P12,0)","v":0},{"$f":"IF(O_CashFlow!Q12<0,-O_CashFlow!Q12,0)","v":0},{"$f":"IF(O_CashFlow!R12<0,-O_CashFlow!R12,0)","v":0},{"$f":"IF(O_CashFlow!S12<0,-O_CashFlow!S12,0)","v":0},{"$f":"IF(O_CashFlow!T12<0,-O_CashFlow!T12,0)","v":0},{"$f":"IF(O_CashFlow!U12<0,-O_CashFlow!U12,0)","v":0},{"$f":"IF(O_CashFlow!V12<0,-O_CashFlow!V12,0)","v":0},{"$f":"IF(O_CashFlow!W12<0,-O_CashFlow!W12,0)","v":0},{"$f":"IF(O_CashFlow!X12<0,-O_CashFlow!X12,0)","v":0},{"$f":"IF(O_CashFlow!Y12<0,-O_CashFlow!Y12,0)","v":0},{"$f":"IF(O_CashFlow!Z12<0,-O_CashFlow!Z12,0)","v":0},{"$f":"IF(O_CashFlow!AA12<0,-O_CashFlow!AA12,0)","v":0},{"$f":"IF(O_CashFlow!AB12<0,-O_CashFlow!AB12,0)","v":0},{"$f":"IF(O_CashFlow!AC12<0,-O_CashFlow!AC12,0)","v":0},{"$f":"IF(O_CashFlow!AD12<0,-O_CashFlow!AD12,0)","v":0},{"$f":"IF(O_CashFlow!AE12<0,-O_CashFlow!AE12,0)","v":0},{"$f":"IF(O_CashFlow!AF12<0,-O_CashFlow!AF12,0)","v":0},{"$f":"IF(O_CashFlow!AG12<0,-O_CashFlow!AG12,0)","v":0}]
["Taxation Paid",{"$f":"IFERROR(+'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(+'Taxes & Fees'!I56,0)","v":19658.456997871355},{"$f":"IFERROR(+'Taxes & Fees'!J56,0)","v":20149.918422818133},{"$f":"IFERROR(+'Taxes & Fees'!K56,0)","v":20653.666383388612},{"$f":"IFERROR(+'Taxes & Fees'!L56,0)","v":21170.008042973306},{"$f":"IFERROR(+'Taxes & Fees'!M56,0)","v":21699.258244047633},{"$f":"IFERROR(+'Taxes & Fees'!N56,0)","v":22241.739700148832},{"$f":"IFERROR(+'Taxes & Fees'!O56,0)","v":22797.783192652532},{"$f":"IFERROR(+'Taxes & Fees'!P56,0)","v":23367.727772468847},{"$f":"IFERROR(+'Taxes & Fees'!Q56,0)","v":23951.920966780584},{"$f":"IFERROR(+'Taxes & Fees'!R56,0)","v":24550.718990950118},{"$f":"IFERROR(+'Taxes & Fees'!S56,0)","v":25292.148779693638},{"$f":"IFERROR(+'Taxes & Fees'!T56,0)","v":26215.333873683529},{"$f":"IFERROR(+'Taxes & Fees'!U56,0)","v":27164.067999835137},{"$f":"IFERROR(+'Taxes & Fees'!V56,0)","v":28139.967448848001},{"$f":"IFERROR(+'Taxes & Fees'!W56,0)","v":29143.746260403277},{"$f":"IFERROR(+'Taxes & Fees'!X56,0)","v":30176.142298756145},{"$f":"IFERROR(+'Taxes & Fees'!Y56,0)","v":31237.912321910146},{"$f":"IFERROR(+'Taxes & Fees'!Z56,0)","v":32329.832491843401},{"$f":"IFERROR(+'Taxes & Fees'!AA56,0)","v":33452.69886510769},{"$f":"IFERROR(+'Taxes & Fees'!AB56,0)","v":34607.327895948416},{"$f":"IFERROR(+'Taxes & Fees'!AC56,0)","v":35794.556952069208},{"$f":"IFERROR(+'Taxes & Fees'!AD56,0)","v":37015.244843358836},{"$f":"IFERROR(+'Taxes & Fees'!AE56,0)","v":38270.272363905395},{"$f":"IFERROR(+'Taxes & Fees'!AF56,0)","v":39560.542847630612},{"$f":"+'Taxes & Fees'!AG56","v":0}]
["Dividends Paid",{"$f":"+Dividends!C18","v":0},{"$f":"+Dividends!D18","v":0},{"$f":"+Dividends!E18","v":0},{"$f":"+Dividends!F18","v":0},{"$f":"+Dividends!G18","v":0},{"$f":"+Dividends!H18","v":0},{"$f":"+Dividends!I18","v":0},{"$f":"+Dividends!J18","v":0},{"$f":"+Dividends!K18","v":0},{"$f":"+Dividends!L18","v":0},{"$f":"+Dividends!M18","v":0},{"$f":"+Dividends!N18","v":0},{"$f":"+Dividends!O18","v":0},{"$f":"+Dividends!P18","v":0},{"$f":"+Dividends!Q18","v":0},{"$f":"+Dividends!R18","v":0},{"$f":"+Dividends!S18","v":0},{"$f":"+Dividends!T18","v":0},{"$f":"+Dividends!U18","v":0},{"$f":"+Dividends!V18","v":0},{"$f":"+Dividends!W18","v":0},{"$f":"+Dividends!X18","v":0},{"$f":"+Dividends!Y18","v":0},{"$f":"+Dividends!Z18","v":0},{"$f":"+Dividends!AA18","v":0},{"$f":"+Dividends!AB18","v":0},{"$f":"+Dividends!AC18","v":0},{"$f":"+Dividends!AD18","v":0},{"$f":"+Dividends!AE18","v":0},{"$f":"+Dividends!AF18","v":0},{"$f":"+Dividends!AG18","v":0}]
["Change in Bank Account",{"$f":"IFERROR(IFERROR(IF(O_CashFlow!C32>0,O_CashFlow!C32,0),0),0)","v":0},{"$f":"+'Cash Accounts'!D61-'Cash Accounts'!C61","v":42378.56464720954},{"$f":"+'Cash Accounts'!E61-'Cash Accounts'!D61","v":43438.028763389797},{"$f":"+'Cash Accounts'!F61-'Cash Accounts'!E61","v":44523.979482474562},{"$f":"+'Cash Accounts'!G61-'Cash Accounts'!F61","v":45637.078969536466},{"$f":"+'Cash Accounts'!H61-'Cash Accounts'!G61","v":46778.005943774828},{"$f":"+'Cash Accounts'!I61-'Cash Accounts'!H61","v":28288.99909449782},{"$f":"+'Cash Accounts'!J61-'Cash Accounts'!I61","v":28996.224071860255},{"$f":"+'Cash Accounts'!K61-'Cash Accounts'!J61","v":29721.129673656775},{"$f":"+'Cash Accounts'!L61-'Cash Accounts'!K61","v":30464.157915498188},{"$f":"+'Cash Accounts'!M61-'Cash Accounts'!L61","v":31225.761863385618},{"$f":"+'Cash Accounts'!N61-'Cash Accounts'!M61","v":32006.405909970286},{"$f":"+'Cash Accounts'!O61-'Cash Accounts'!N61","v":32806.566057719523},{"$f":"+'Cash Accounts'!P61-'Cash Accounts'!O61","v":33626.730209162459},{"$f":"+'Cash Accounts'!Q61-'Cash Accounts'!P61","v":34467.39846439159},{"$f":"+'Cash Accounts'!R61-'Cash Accounts'!Q61","v":35329.083426001365},{"$f":"+'Cash Accounts'!S61-'Cash Accounts'!R61","v":36396.018975656712},{"$f":"+'Cash Accounts'!T61-'Cash Accounts'!S61","v":37724.504842617782},{"$f":"+'Cash Accounts'!U61-'Cash Accounts'!T61","v":39089.756390006689},{"$f":"+'Cash Accounts'!V61-'Cash Accounts'!U61","v":40494.099499561766},{"$f":"+'Cash Accounts'!W61-'Cash Accounts'!V61","v":41938.5616917999},{"$f":"+'Cash Accounts'!X61-'Cash Accounts'!W61","v":43424.204771380755},{"$f":"+'Cash Accounts'!Y61-'Cash Accounts'!X61","v":44952.11773152923},{"$f":"+'Cash Accounts'!Z61-'Cash Accounts'!Y61","v":46523.417488262465},{"$f":"+'Cash Accounts'!AA61-'Cash Accounts'!Z61","v":48139.249586374499},{"$f":"+'Cash Accounts'!AB61-'Cash Accounts'!AA61","v":49800.78892343794},{"$f":"+'Cash Accounts'!AC61-'Cash Accounts'!AB61","v":51509.240492002107},{"$f":"+'Cash Accounts'!AD61-'Cash Accounts'!AC61","v":53265.840140443179},{"$f":"+'Cash Accounts'!AE61-'Cash Accounts'!AD61","v":55071.855352937011},{"$f":"+'Cash Accounts'!AF61-'Cash Accounts'!AE61","v":56928.586049029487},{"$f":"+'Cash Accounts'!AG61-'Cash Accounts'!AF61","v":99724.348141185474}]
["Total Uses",{"$f":"SUM(B22:B32)","v":1050733.058880771},307579.94999999995,315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445778.84791455534,457632.78587948636,469789.09523210645,482257.71956173098,495046.55188085733,508163.69709700742,521617.46383098158,535416.3696020866,549569.14606401243,564084.74437222979,578972.34068573581,594241.34180650814,609901.39096011606,625962.37372101541,642434.42408614978]
["Check = 0",{"$f":"+B20-B33","v":-506455.05888077104},0,0,0,0,0,0,0,0,0,0,0,0,0,0,311.37027797516203,717.2510240165866,741.20523818273796,768.14261232624995,795.83855889568804,824.32661191356601,853.6276646318147,883.76322502910625,914.75535219791345,946.62667074636556,979.4003850981826,1013.1002941543702,1047.7508063244168,1083.3769549338613,1120.0044140196405,1566.5293419021182]
[{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Print Years",{"$f":"IF(J1=\"\",0,J1)","v":5},{"$f":"IF(K1=\"\",J1,K1)","v":10}]
[]
[null,{"$f":"IF(AND(B7>=$B$105,B7<=$C$105),\"\",\"Hide\")","v":"Hide"},{"$f":"IF(AND(C7>=$B$105,C7<=$C$105),\"\",\"Hide\")","v":"Hide"},"Hide","Hide","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_CashFlow","index":52,"n_rows":107,"n_cols":33,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Cash Flow Report",null,"©2009",null,"Scenario",1,null,null,null,"Print Years",1,15]
[null,"PRO FORMA CASH FLOW STATEMENT",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
[1,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[{"$f":"A7+1","v":2},"Cash Flow Statement"]
[{"$f":"A8+1","v":3},"Operations"]
[4,"Operating Profit (EBIT)",{"$f":"+'O_IncomeStatement (Tax)'!C15","v":-19915.058880771161},{"$f":"+'O_IncomeStatement (Tax)'!D15","v":-429405.11535279045},{"$f":"+'O_IncomeStatement (Tax)'!E15","v":-286712.5312366102},{"$f":"+'O_IncomeStatement (Tax)'!F15","v":-223386.42051752546},{"$f":"+'O_IncomeStatement (Tax)'!G15","v":-222436.68103046354},{"$f":"+'O_IncomeStatement (Tax)'!H15","v":-187643.59405622515},{"$f":"+'O_IncomeStatement (Tax)'!I15","v":47947.456092369161},{"$f":"+'O_IncomeStatement (Tax)'!J15","v":49146.142494678381},{"$f":"+'O_IncomeStatement (Tax)'!K15","v":50374.796057045402},{"$f":"+'O_IncomeStatement (Tax)'!L15","v":51634.16595847148},{"$f":"+'O_IncomeStatement (Tax)'!M15","v":52925.020107433258},{"$f":"+'O_IncomeStatement (Tax)'!N15","v":54248.1456101191},{"$f":"+'O_IncomeStatement (Tax)'!O15","v":55604.349250372034},{"$f":"+'O_IncomeStatement (Tax)'!P15","v":56994.457981631334},{"$f":"+'O_IncomeStatement (Tax)'!Q15","v":58419.31943117216},{"$f":"+'O_IncomeStatement (Tax)'!R15","v":59879.802416951512},{"$f":"+'O_IncomeStatement (Tax)'!S15","v":61376.797477375192},{"$f":"+'O_IncomeStatement (Tax)'!T15","v":62911.217414309562},{"$f":"+'O_IncomeStatement (Tax)'!U15","v":64483.997849667328},{"$f":"+'O_IncomeStatement (Tax)'!V15","v":66096.097795909038},{"$f":"+'O_IncomeStatement (Tax)'!W15","v":67748.500240806723},{"$f":"+'O_IncomeStatement (Tax)'!X15","v":69442.212746826932},{"$f":"+'O_IncomeStatement (Tax)'!Y15","v":71178.26806549757},{"$f":"+'O_IncomeStatement (Tax)'!Z15","v":72957.724767134932},{"$f":"+'O_IncomeStatement (Tax)'!AA15","v":74781.667886313342},{"$f":"+'O_IncomeStatement (Tax)'!AB15","v":76651.20958347118},{"$f":"+'O_IncomeStatement (Tax)'!AC15","v":78567.489823057898},{"$f":"+'O_IncomeStatement (Tax)'!AD15","v":80531.677068634308},{"$f":"+'O_IncomeStatement (Tax)'!AE15","v":82544.968995350238},{"$f":"+'O_IncomeStatement (Tax)'!AF15","v":84608.593220234034},{"$f":"+'O_IncomeStatement (Tax)'!AG15","v":86723.808050739812}]
[5,"Add Back Depreciation (Tax)",{"$f":"-'O_IncomeStatement (Tax)'!C14","v":61260},{"$f":"-'O_IncomeStatement (Tax)'!D14","v":471783.67999999999},{"$f":"-'O_IncomeStatement (Tax)'!E14","v":330150.56},{"$f":"-'O_IncomeStatement (Tax)'!F14","v":267910.40000000002},{"$f":"-'O_IncomeStatement (Tax)'!G14","v":268073.76},{"$f":"-'O_IncomeStatement (Tax)'!H14","v":234421.59999999998},{"$f":"-'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AF14","v":0},{"$f":"-'O_IncomeStatement (Tax)'!AG14","v":0}]
[6,"Change in Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Change in Debtors (Accounts Recievable)",{"$f":"'Cash Accounts'!C36","v":0},{"$f":"-('Cash Accounts'!C36-'Cash Accounts'!D36)","v":0},{"$f":"-('Cash Accounts'!D36-'Cash Accounts'!E36)","v":0},{"$f":"-('Cash Accounts'!E36-'Cash Accounts'!F36)","v":0},{"$f":"-('Cash Accounts'!F36-'Cash Accounts'!G36)","v":0},{"$f":"-('Cash Accounts'!G36-'Cash Accounts'!H36)","v":0},{"$f":"-('Cash Accounts'!H36-'Cash Accounts'!I36)","v":0},{"$f":"-('Cash Accounts'!I36-'Cash Accounts'!J36)","v":0},{"$f":"-('Cash Accounts'!J36-'Cash Accounts'!K36)","v":0},{"$f":"-('Cash Accounts'!K36-'Cash Accounts'!L36)","v":0},{"$f":"-('Cash Accounts'!L36-'Cash Accounts'!M36)","v":0},{"$f":"-('Cash Accounts'!M36-'Cash Accounts'!N36)","v":0},{"$f":"-('Cash Accounts'!N36-'Cash Accounts'!O36)","v":0},{"$f":"-('Cash Accounts'!O36-'Cash Accounts'!P36)","v":0},{"$f":"-('Cash Accounts'!P36-'Cash Accounts'!Q36)","v":0},{"$f":"-('Cash Accounts'!Q36-'Cash Accounts'!R36)","v":0},{"$f":"-('Cash Accounts'!R36-'Cash Accounts'!S36)","v":0},{"$f":"-('Cash Accounts'!S36-'Cash Accounts'!T36)","v":0},{"$f":"-('Cash Accounts'!T36-'Cash Accounts'!U36)","v":0},{"$f":"-('Cash Accounts'!U36-'Cash Accounts'!V36)","v":0},{"$f":"-('Cash Accounts'!V36-'Cash Accounts'!W36)","v":0},{"$f":"-('Cash Accounts'!W36-'Cash Accounts'!X36)","v":0},{"$f":"-('Cash Accounts'!X36-'Cash Accounts'!Y36)","v":0},{"$f":"-('Cash Accounts'!Y36-'Cash Accounts'!Z36)","v":0},{"$f":"-('Cash Accounts'!Z36-'Cash Accounts'!AA36)","v":0},{"$f":"-('Cash Accounts'!AA36-'Cash Accounts'!AB36)","v":0},{"$f":"-('Cash Accounts'!AB36-'Cash Accounts'!AC36)","v":0},{"$f":"-('Cash Accounts'!AC36-'Cash Accounts'!AD36)","v":0},{"$f":"-('Cash Accounts'!AD36-'Cash Accounts'!AE36)","v":0},{"$f":"-('Cash Accounts'!AE36-'Cash Accounts'!AF36)","v":0},{"$f":"-('Cash Accounts'!AF36-'Cash Accounts'!AG36)","v":0}]
[8,"Change in Creditors (Accounts Payable)",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"IFERROR(('Cash Accounts'!D58-'Cash Accounts'!C58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!E58-'Cash Accounts'!D58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!F58-'Cash Accounts'!E58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!G58-'Cash Accounts'!F58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!H58-'Cash Accounts'!G58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!I58-'Cash Accounts'!H58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!J58-'Cash Accounts'!I58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!K58-'Cash Accounts'!J58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!L58-'Cash Accounts'!K58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!M58-'Cash Accounts'!L58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!N58-'Cash Accounts'!M58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!O58-'Cash Accounts'!N58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!P58-'Cash Accounts'!O58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Q58-'Cash Accounts'!P58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!R58-'Cash Accounts'!Q58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!S58-'Cash Accounts'!R58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!T58-'Cash Accounts'!S58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!U58-'Cash Accounts'!T58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!V58-'Cash Accounts'!U58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!W58-'Cash Accounts'!V58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!X58-'Cash Accounts'!W58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Y58-'Cash Accounts'!X58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!Z58-'Cash Accounts'!Y58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AA58-'Cash Accounts'!Z58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AB58-'Cash Accounts'!AA58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AC58-'Cash Accounts'!AB58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AD58-'Cash Accounts'!AC58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AE58-'Cash Accounts'!AD58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AF58-'Cash Accounts'!AE58),\"\")","v":0},{"$f":"IFERROR(('Cash Accounts'!AG58-'Cash Accounts'!AF58),\"\")","v":0}]
[9,"(+) Cash Flow from Operations",{"$f":"SUM(C10:C14)","v":41344.941119228839},{"$f":"SUM(D10:D14)","v":42378.56464720954},43438.028763389797,44523.979482474562,45637.078969536466,{"$f":"SUM(H10:H14)","v":46778.005943774828},{"$f":"SUM(I10:I14)","v":47947.456092369161},{"$f":"SUM(J10:J14)","v":49146.142494678381},50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61376.797477375192,62911.217414309562,{"$f":"SUM(U10:U14)","v":64483.997849667328},{"$f":"SUM(V10:V14)","v":66096.097795909038},67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,{"$f":"SUM(AG10:AG14)","v":86723.808050739812}]
[10,"(+) Taxation Paid",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":-19658.456997871355},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":-20149.918422818133},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":-20653.666383388612},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":-21170.008042973306},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":-21699.258244047633},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":-22241.739700148832},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":-22797.783192652532},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":-23367.727772468847},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":-23951.920966780584},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":-24550.718990950118},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":-25292.148779693638},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":-26215.333873683529},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":-27164.067999835137},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":-28139.967448848001},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":-29143.746260403277},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":-30176.142298756145},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":-31237.912321910146},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":-32329.832491843401},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":-33452.69886510769},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":-34607.327895948416},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":-35794.556952069208},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":-37015.244843358836},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":-38270.272363905395},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":-39560.542847630612},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
[11,"(+) Capital Expenditure",{"$f":"-'Capital Expenditures'!D82","v":-792000},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
[12,"Financing Activities"]
[13,"Interest Expense",{"$f":"+'O_IncomeStatement (Tax)'!C16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF16","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AG16","v":0}]
[14,"Interest Income",{"$f":"+'Cash Accounts'!C63","v":0},{"$f":"+'Cash Accounts'!D63","v":0},{"$f":"+'Cash Accounts'!E63","v":0},{"$f":"+'Cash Accounts'!F63","v":0},{"$f":"+'Cash Accounts'!G63","v":0},{"$f":"+'Cash Accounts'!H63","v":0},{"$f":"+'Cash Accounts'!I63","v":0},{"$f":"+'Cash Accounts'!J63","v":0},{"$f":"+'Cash Accounts'!K63","v":0},{"$f":"+'Cash Accounts'!L63","v":0},{"$f":"+'Cash Accounts'!M63","v":0},{"$f":"+'Cash Accounts'!N63","v":0},{"$f":"+'Cash Accounts'!O63","v":0},{"$f":"+'Cash Accounts'!P63","v":0},{"$f":"+'Cash Accounts'!Q63","v":0},{"$f":"+'Cash Accounts'!R63","v":311.37027797514691},{"$f":"+'Cash Accounts'!S63","v":1028.6213019917277},{"$f":"+'Cash Accounts'!T63","v":1769.8265401744727},{"$f":"+'Cash Accounts'!U63","v":2537.9691525007174},{"$f":"+'Cash Accounts'!V63","v":3333.8077113964018},{"$f":"+'Cash Accounts'!W63","v":4158.1343233100188},{"$f":"+'Cash Accounts'!X63","v":5011.7619879418253},{"$f":"+'Cash Accounts'!Y63","v":5895.5252129709252},{"$f":"+'Cash Accounts'!Z63","v":6810.2805651688413},{"$f":"+'Cash Accounts'!AA63","v":7756.9072359152115},{"$f":"+'Cash Accounts'!AB63","v":8736.3076210133368},{"$f":"+'Cash Accounts'!AC63","v":9749.4079151677361},{"$f":"+'Cash Accounts'!AD63","v":10797.158721492187},{"$f":"+'Cash Accounts'!AE63","v":11880.53567642599},{"$f":"+'Cash Accounts'!AF63","v":13000.540090445658},{"$f":"+'Cash Accounts'!AG63","v":14567.069432347806}]
[15,"Finance Charges",{"$f":"+'Funding Schedule'!B73","v":0},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[16,"Loans Received",{"$f":"+'Funding Schedule'!B69","v":0},{"$f":"+'Funding Schedule'!C69","v":0},{"$f":"+'Funding Schedule'!D69","v":0},{"$f":"+'Funding Schedule'!E69","v":0},{"$f":"+'Funding Schedule'!F69","v":0},{"$f":"+'Funding Schedule'!G69","v":0},{"$f":"+'Funding Schedule'!H69","v":0},{"$f":"+'Funding Schedule'!I69","v":0},{"$f":"+'Funding Schedule'!J69","v":0},{"$f":"+'Funding Schedule'!K69","v":0},{"$f":"+'Funding Schedule'!L69","v":0},{"$f":"+'Funding Schedule'!M69","v":0},{"$f":"+'Funding Schedule'!N69","v":0},{"$f":"+'Funding Schedule'!O69","v":0},{"$f":"+'Funding Schedule'!P69","v":0},{"$f":"+'Funding Schedule'!Q69","v":0},{"$f":"+'Funding Schedule'!R69","v":0},{"$f":"+'Funding Schedule'!S69","v":0},{"$f":"+'Funding Schedule'!T69","v":0},{"$f":"+'Funding Schedule'!U69","v":0},{"$f":"+'Funding Schedule'!V69","v":0},{"$f":"+'Funding Schedule'!W69","v":0},{"$f":"+'Funding Schedule'!X69","v":0},{"$f":"+'Funding Schedule'!Y69","v":0},{"$f":"+'Funding Schedule'!Z69","v":0},{"$f":"+'Funding Schedule'!AA69","v":0},{"$f":"+'Funding Schedule'!AB69","v":0},{"$f":"+'Funding Schedule'!AC69","v":0},{"$f":"+'Funding Schedule'!AD69","v":0},{"$f":"+'Funding Schedule'!AE69","v":0},{"$f":"+'Funding Schedule'!AF69","v":0}]
[17,"Loans Repaid",{"$f":"'Funding Schedule'!B71","v":0},{"$f":"'Funding Schedule'!C71","v":0},{"$f":"'Funding Schedule'!D71","v":0},{"$f":"'Funding Schedule'!E71","v":0},{"$f":"'Funding Schedule'!F71","v":0},{"$f":"'Funding Schedule'!G71","v":0},{"$f":"'Funding Schedule'!H71","v":0},{"$f":"'Funding Schedule'!I71","v":0},{"$f":"'Funding Schedule'!J71","v":0},{"$f":"'Funding Schedule'!K71","v":0},{"$f":"'Funding Schedule'!L71","v":0},{"$f":"'Funding Schedule'!M71","v":0},{"$f":"'Funding Schedule'!N71","v":0},{"$f":"'Funding Schedule'!O71","v":0},{"$f":"'Funding Schedule'!P71","v":0},{"$f":"'Funding Schedule'!Q71","v":0},{"$f":"'Funding Schedule'!R71","v":0},{"$f":"'Funding Schedule'!S71","v":0},{"$f":"'Funding Schedule'!T71","v":0},{"$f":"'Funding Schedule'!U71","v":0},{"$f":"'Funding Schedule'!V71","v":0},{"$f":"'Funding Schedule'!W71","v":0},{"$f":"'Funding Schedule'!X71","v":0},{"$f":"'Funding Schedule'!Y71","v":0},{"$f":"'Funding Schedule'!Z71","v":0},{"$f":"'Funding Schedule'!AA71","v":0},{"$f":"'Funding Schedule'!AB71","v":0},{"$f":"'Funding Schedule'!AC71","v":0},{"$f":"'Funding Schedule'!AD71","v":0},{"$f":"'Funding Schedule'!AE71","v":0},{"$f":"'Funding Schedule'!AF71","v":0}]
[18,"Equity Injections",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0},{"$f":"+'Funding Schedule'!AF87","v":0}]
[19,"Loan Fees"]
[20,"Grant Injections",{"$f":"+'Funding Schedule'!B100","v":244200},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0},{"$f":"+'Funding Schedule'!AF100","v":0}]
[21,"Dividends Paid",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[22,"(+) Cash Flow from Financing Activities",{"$f":"SUM(C19:C27)","v":244200},{"$f":"SUM(D19:D27)","v":0},0,0,0,{"$f":"SUM(H19:H27)","v":0},{"$f":"SUM(I19:I27)","v":0},{"$f":"SUM(J19:J27)","v":0},0,0,0,0,0,0,0,311.37027797514691,1028.6213019917277,1769.8265401744727,{"$f":"SUM(U19:U27)","v":2537.9691525007174},{"$f":"SUM(V19:V27)","v":3333.8077113964018},4158.1343233100188,5011.7619879418253,5895.5252129709252,6810.2805651688413,7756.9072359152115,8736.3076210133368,9749.4079151677361,10797.158721492187,11880.53567642599,13000.540090445658,{"$f":"SUM(AG19:AG27)","v":14567.069432347806}]
[23," (=) Net Cash Flow",{"$f":"+C15+C16+C17+C28","v":-506455.05888077116},{"$f":"+D15+D16+D17+D28","v":42378.56464720954},43438.028763389797,44523.979482474562,45637.078969536466,46778.005943774828,{"$f":"+I15+I16+I17+I28","v":28288.999094497805},{"$f":"+J15+J16+J17+J28","v":28996.224071860248},29721.129673656789,30464.157915498174,31225.761863385625,32006.405909970268,32806.566057719501,33626.730209162488,34467.398464391576,35640.453703976542,37113.269999673277,38465.710080800505,{"$f":"+U15+U16+U17+U28","v":39857.899002332902},{"$f":"+V15+V16+V17+V28","v":41289.938058457439},42762.888303713466,44277.832436012613,45835.880956558351,47438.172840460371,49085.876257120864,50780.189308536101,52522.340786156426,54313.590946767661,56155.232307870836,58048.590463049084,{"$f":"+AG15+AG16+AG17+AG28","v":101290.87748308762}]
[24,"Net Cash Flow (Discounted)",{"$f":"+C29*C31","v":-506455.05888077116},{"$f":"+D29*D31","v":38525.967861099583},35899.197325115529,33451.524780221298,31170.738999751695,29045.461340677681,{"$f":"+I29*I31","v":15968.402496158922},{"$f":"+J29*J31","v":14879.647780511717},13865.126340931391,12919.776817686052,12038.882943752911,11218.050015769757,10453.182969239993,9740.4659486099936,9076.3432702956798,8532.0412526417349,8076.9288763753411,7610.2356749445617,{"$f":"+U29*U31","v":7168.7934828832495},{"$f":"+V29*V31","v":6751.2348132913994},6356.4308622551807,5983.2887766672857,5630.7534207153558,5297.8077519477201,4983.472940101502,4686.8082598516148,4406.9107904129369,4142.9149512501408,3893.9918998646535,3659.3488146702512,{"$f":"+AG29*AG31","v":5804.8336511616008}]
[25,"Present value factor",{"$f":"1/(1+General!$D$144)^(C70-1)","v":1},{"$f":"1/(1+General!$D$144)^(D70-1)","v":0.90909090909090906},{"$f":"1/(1+General!$D$144)^(E70-1)","v":0.82644628099173545},{"$f":"1/(1+General!$D$144)^(F70-1)","v":0.75131480090157754},{"$f":"1/(1+General!$D$144)^(G70-1)","v":0.68301345536507052},{"$f":"1/(1+General!$D$144)^(H70-1)","v":0.62092132305915493},{"$f":"1/(1+General!$D$144)^(I70-1)","v":0.56447393005377722},{"$f":"1/(1+General!$D$144)^(J70-1)","v":0.51315811823070645},{"$f":"1/(1+General!$D$144)^(K70-1)","v":0.46650738020973315},{"$f":"1/(1+General!$D$144)^(L70-1)","v":0.42409761837248466},{"$f":"1/(1+General!$D$144)^(M70-1)","v":0.38554328942953148},{"$f":"1/(1+General!$D$144)^(N70-1)","v":0.3504938994813922},{"$f":"1/(1+General!$D$144)^(O70-1)","v":0.31863081771035656},{"$f":"1/(1+General!$D$144)^(P70-1)","v":0.28966437973668779},{"$f":"1/(1+General!$D$144)^(Q70-1)","v":0.26333125430607973},{"$f":"1/(1+General!$D$144)^(R70-1)","v":0.23939204936916339},{"$f":"1/(1+General!$D$144)^(S70-1)","v":0.21762913579014853},{"$f":"1/(1+General!$D$144)^(T70-1)","v":0.19784466890013502},{"$f":"1/(1+General!$D$144)^(U70-1)","v":0.17985878990921364},{"$f":"1/(1+General!$D$144)^(V70-1)","v":0.16350799082655781},{"$f":"1/(1+General!$D$144)^(W70-1)","v":0.14864362802414349},{"$f":"1/(1+General!$D$144)^(X70-1)","v":0.13513057093103953},{"$f":"1/(1+General!$D$144)^(Y70-1)","v":0.12284597357367227},{"$f":"1/(1+General!$D$144)^(Z70-1)","v":0.11167815779424752},{"$f":"1/(1+General!$D$144)^(AA70-1)","v":0.10152559799477048},{"$f":"1/(1+General!$D$144)^(AB70-1)","v":9.2295998177064048E-2},{"$f":"1/(1+General!$D$144)^(AC70-1)","v":8.3905452888240042E-2},{"$f":"1/(1+General!$D$144)^(AD70-1)","v":7.6277684443854576E-2},{"$f":"1/(1+General!$D$144)^(AE70-1)","v":6.9343349494413245E-2},{"$f":"1/(1+General!$D$144)^(AF70-1)","v":6.3039408631284766E-2},{"$f":"1/(1+General!$D$144)^(AG70-1)","v":5.7308553301167964E-2}]
[26,"Cash Balance",{"$f":"+C29","v":-506455.05888077116},{"$f":"+C32+D29","v":-464076.49423356162},{"$f":"+D32+E29","v":-420638.46547017182},{"$f":"+E32+F29","v":-376114.48598769726},-330477.4070181608,-283699.40107438597,-255410.40197988815,-226414.17790802789,-196693.04823437112,-166228.89031887293,-135003.12845548731,-102996.72254551704,-70190.156487797532,-36563.426278635045,-2096.027814243469,33544.425889733073,70657.695889406343,109123.40597020685,148981.30497253974,{"$f":"+U32+V29","v":190271.24303099717},233034.13133471063,277311.96377072326,323147.8447272816,370586.01756774198,419671.89382486284,470452.08313339896,522974.42391955538,577288.01486632309,633443.24717419397,691491.83763724309,792782.71512033069]
[27,"Cash Account (Ref.)",{"$f":"+'Cash Accounts'!C61+'Cash Accounts'!C71+'Cash Accounts'!C63","v":-506455.05888077104},{"$f":"+'Cash Accounts'!D61+'Cash Accounts'!D71+'Cash Accounts'!D63","v":-464076.49423356151},{"$f":"+'Cash Accounts'!E61+'Cash Accounts'!E71+'Cash Accounts'!E63","v":-420638.46547017171},{"$f":"+'Cash Accounts'!F61+'Cash Accounts'!F71+'Cash Accounts'!F63","v":-376114.48598769715},{"$f":"+'Cash Accounts'!G61+'Cash Accounts'!G71+'Cash Accounts'!G63","v":-330477.40701816068},{"$f":"+'Cash Accounts'!H61+'Cash Accounts'!H71+'Cash Accounts'!H63","v":-283699.40107438585},{"$f":"+'Cash Accounts'!I61+'Cash Accounts'!I71+'Cash Accounts'!I63","v":-255410.40197988803},{"$f":"+'Cash Accounts'!J61+'Cash Accounts'!J71+'Cash Accounts'!J63","v":-226414.17790802778},{"$f":"+'Cash Accounts'!K61+'Cash Accounts'!K71+'Cash Accounts'!K63","v":-196693.048234371},{"$f":"+'Cash Accounts'!L61+'Cash Accounts'!L71+'Cash Accounts'!L63","v":-166228.89031887281},{"$f":"+'Cash Accounts'!M61+'Cash Accounts'!M71+'Cash Accounts'!M63","v":-135003.1284554872},{"$f":"+'Cash Accounts'!N61+'Cash Accounts'!N71+'Cash Accounts'!N63","v":-102996.72254551691},{"$f":"+'Cash Accounts'!O61+'Cash Accounts'!O71+'Cash Accounts'!O63","v":-70190.156487797387},{"$f":"+'Cash Accounts'!P61+'Cash Accounts'!P71+'Cash Accounts'!P63","v":-36563.426278634928},{"$f":"+'Cash Accounts'!Q61+'Cash Accounts'!Q71+'Cash Accounts'!Q63","v":-2096.0278142433381},{"$f":"+'Cash Accounts'!R61+'Cash Accounts'!R71+'Cash Accounts'!R63","v":33544.425889733175},{"$f":"+'Cash Accounts'!S61+'Cash Accounts'!S71+'Cash Accounts'!S63","v":70657.695889406474},{"$f":"+'Cash Accounts'!T61+'Cash Accounts'!T71+'Cash Accounts'!T63","v":109123.40597020699},{"$f":"+'Cash Accounts'!U61+'Cash Accounts'!U71+'Cash Accounts'!U63","v":148981.30497253992},{"$f":"+'Cash Accounts'!V61+'Cash Accounts'!V71+'Cash Accounts'!V63","v":190271.24303099737},{"$f":"+'Cash Accounts'!W61+'Cash Accounts'!W71+'Cash Accounts'!W63","v":233034.1313347109},{"$f":"+'Cash Accounts'!X61+'Cash Accounts'!X71+'Cash Accounts'!X63","v":277311.96377072344},{"$f":"+'Cash Accounts'!Y61+'Cash Accounts'!Y71+'Cash Accounts'!Y63","v":323147.84472728177},{"$f":"+'Cash Accounts'!Z61+'Cash Accounts'!Z71+'Cash Accounts'!Z63","v":370586.01756774215},{"$f":"+'Cash Accounts'!AA61+'Cash Accounts'!AA71+'Cash Accounts'!AA63","v":419671.89382486301},{"$f":"+'Cash Accounts'!AB61+'Cash Accounts'!AB71+'Cash Accounts'!AB63","v":470452.08313339908},{"$f":"+'Cash Accounts'!AC61+'Cash Accounts'!AC71+'Cash Accounts'!AC63","v":522974.42391955561},{"$f":"+'Cash Accounts'!AD61+'Cash Accounts'!AD71+'Cash Accounts'!AD63","v":577288.01486632321},{"$f":"+'Cash Accounts'!AE61+'Cash Accounts'!AE71+'Cash Accounts'!AE63","v":633443.24717419408},{"$f":"+'Cash Accounts'!AF61+'Cash Accounts'!AF71+'Cash Accounts'!AF63","v":691491.83763724321},{"$f":"+'Cash Accounts'!AG61+'Cash Accounts'!AG71+'Cash Accounts'!AG63","v":792782.7151203308}]
[28,"Check (=0)",{"$f":"+C32-C33","v":0},{"$f":"+D32-D33","v":0},{"$f":"+E32-E33","v":0},0,0,0,{"$f":"+I32-I33","v":0},{"$f":"+J32-J33","v":0},0,0,0,-1.3096723705530167E-10,-1.4551915228366852E-10,-1.1641532182693481E-10,-1.3096723705530167E-10,-1.0186340659856796E-10,-1.3096723705530167E-10,-1.4551915228366852E-10,{"$f":"+U32-U33","v":0},{"$f":"+V32-V33","v":0},-2.6193447411060333E-10,0,0,0,0,0,0,0,0,0,{"$f":"+AG32-AG33","v":0}]
[]
[null,"Capital Expenditures",{"$f":"-'Capital Expenditures'!D82","v":-792000},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
[null,"Net Cash Flows",{"$f":"+C29","v":-506455.05888077116},{"$f":"+D29","v":42378.56464720954},43438.028763389797,44523.979482474562,45637.078969536466,46778.005943774828,28288.999094497805,28996.224071860248,29721.129673656789,30464.157915498174,31225.761863385625,32006.405909970268,32806.566057719501,33626.730209162488,34467.398464391576,35640.453703976542,37113.269999673277,38465.710080800505,39857.899002332902,41289.938058457439,42762.888303713466,44277.832436012613,45835.880956558351,47438.172840460371,49085.876257120864,50780.189308536101,52522.340786156426,54313.590946767661,56155.232307870836,58048.590463049084,101290.87748308762]
[null,"Accumulated (Not discounted)",{"$f":"+C36+C37","v":-1298455.058880771},{"$f":"+C38+D36+D37","v":-1256076.4942335614},{"$f":"+D38+E36+E37","v":-1212638.4654701715},-1168114.485987697,-1122477.4070181604,-1075699.4010743857,-1047410.401979888,-1018414.1779080278,-988693.048234371,-958228.89031887287,-927003.1284554872,-894996.72254551691,-862190.15648779739,-828563.42627863493,-794096.02781424334,-758455.57411026675,-721342.30411059351,-682876.59402979305,-643018.69502746011,-601728.75696900266,-558965.86866528913,-514688.03622927651,-468852.15527271817,-421413.98243225779,-372328.10617513693,-321547.9168666008,-269025.57608044439,-214711.98513367673,-158556.75282580589,-100508.1623627568,782.71512033081672]
[null,{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]
[]
[null,"Project Year (for calculations)",1,{"$f":"+C70+1","v":2},{"$f":"+D70+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"+U70+1","v":20},21,22,23,24,25,26,27,28,29,30,31]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Print Years",{"$f":"IF(L1=\"\",0,L1)","v":1},{"$f":"IF(M1=\"\",L1,M1)","v":15}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$105,C7<=$D$105),\"\",\"Hide\")","v":""},{"$f":"IF(AND(D7>=$C$105,D7<=$D$105),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"O_IncomeStatement (SH)","index":53,"n_rows":125,"n_cols":33,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,"RELCOST: Income Statement for Internal Purposes",null,null,null,"©2009","Scenario",1,null,null,null,"Print Years",1,15]
[null,"PRO FORMA INCOME STATEMENT (INTERNAL PURPOSES)",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[null,{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
[null,"Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
[null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+C7+1","v":2},{"$f":"+D7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+S7+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
["TopForm","Income Statement (Shareholder Calculation)"]
[null,"(+) Revenue",{"$f":"+C53+C68","v":300078},{"$f":"+D53+D68","v":307579.94999999995},{"$f":"+E53+E68","v":315269.44874999998},323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445467.47763658018,456604.16457749461,468019.26869193197,479719.75040923024,491712.7441694609,504005.56277369743,516605.70184303977,529520.84438911569,542758.8654988436,556327.8371363146,570236.03306472243,584491.93389134039,599104.2322386239,614081.83804458939,629433.88399570412]
[null,"(-) Cost of Sales",{"$f":"IFERROR(-C82,\"\")","v":-258733.05888077116},{"$f":"IFERROR(-D82,\"\")","v":-265201.38535279041},-271831.41998661018,-278627.20548627543,{"$f":"IFERROR(-G82,\"\")","v":-285592.88562343223},-292732.70776401804,-300051.02545811853,-307552.30109457142,-315241.10862193565,-323122.136337484,-331200.18974592106,-339480.19448956905,-347967.19935180829,-356666.3793356035,-365583.03881899349,-374722.61478946824,-384090.68015920499,-393692.94716318505,-403535.27084226464,-413623.6526133212,-423964.24392865418,-434563.3500268705,-445427.4337775422,-456563.11962198076,-467977.19761253026,-479676.62755284342,-491668.54324166453,-503960.25682270608,-516559.26324327366,-529473.24482435535,-542710.07594496431]
[null,"Gross Income (Profit)",{"$f":"SUM(C9:C10)","v":41344.941119228839},{"$f":"SUM(D9:D10)","v":42378.56464720954},43438.028763389797,44523.979482474562,45637.078969536466,46778.005943774828,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61376.797477375192,62911.217414309562,64483.997849667328,66096.097795909038,67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,86723.808050739812]
[null,"(-) Operating Expense",{"$f":"-C88","v":0},{"$f":"-D88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-T88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AG88","v":0}]
[null,"EBITDA",{"$f":"IFERROR(+C9+C10+C12,\"\")","v":41344.941119228839},{"$f":"IFERROR(+D9+D10+D12,\"\")","v":42378.56464720954},43438.028763389797,44523.979482474562,{"$f":"IFERROR(+G9+G10+G12,\"\")","v":45637.078969536466},46778.005943774828,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,59879.802416951512,61376.797477375192,62911.217414309562,64483.997849667328,66096.097795909038,67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,86723.808050739812]
[null,"(-) Depreciation (SH)",{"$f":"-Depreciation!D77","v":-54398.880000000005},{"$f":"-Depreciation!E77","v":-108961.12},{"$f":"-Depreciation!F77","v":-108961.12},{"$f":"-Depreciation!G77","v":-108961.12},{"$f":"-Depreciation!H77","v":-108961.12},{"$f":"-Depreciation!I77","v":-108961.12},{"$f":"-Depreciation!J77","v":-108961.12},{"$f":"-Depreciation!K77","v":-108797.76000000001},{"$f":"-Depreciation!L77","v":-108961.12},{"$f":"-Depreciation!M77","v":-108797.76000000001},{"$f":"-Depreciation!N77","v":-108961.12},{"$f":"-Depreciation!O77","v":-108797.76000000001},{"$f":"-Depreciation!P77","v":-108961.12},{"$f":"-Depreciation!Q77","v":-108797.76000000001},{"$f":"-Depreciation!R77","v":-108961.12},{"$f":"-Depreciation!S77","v":-54398.880000000005},{"$f":"-Depreciation!T77","v":0},{"$f":"-Depreciation!U77","v":0},{"$f":"-Depreciation!V77","v":0},{"$f":"-Depreciation!W77","v":0},{"$f":"-Depreciation!X77","v":0},{"$f":"-Depreciation!Y77","v":0},{"$f":"-Depreciation!Z77","v":0},{"$f":"-Depreciation!AA77","v":0},{"$f":"-Depreciation!AB77","v":0},{"$f":"-Depreciation!AC77","v":0},{"$f":"-Depreciation!AD77","v":0},{"$f":"-Depreciation!AE77","v":0},{"$f":"-Depreciation!AF77","v":0},{"$f":"-Depreciation!AG77","v":0},{"$f":"-Depreciation!AH77","v":0}]
[null,"Operating Income (EBIT)",{"$f":"IFERROR(+C13+C14,\"\")","v":-13053.938880771166},{"$f":"IFERROR(+D13+D14,\"\")","v":-66582.555352790456},-65523.091236610198,-64437.140517525433,-63324.04103046353,-62183.114056225168,-61013.663907630835,-59651.617505321628,-58586.323942954594,-57163.594041528529,-56036.099892566737,-54549.61438988091,-53356.770749627962,-51803.302018368675,-50541.800568827835,5480.9224169515073,61376.797477375192,62911.217414309562,64483.997849667328,66096.097795909038,67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,86723.808050739812]
[null,"(-) Interest Expense",{"$f":"+'Funding Schedule'!B70","v":0},{"$f":"+'Funding Schedule'!C70","v":0},{"$f":"+'Funding Schedule'!D70","v":0},{"$f":"+'Funding Schedule'!E70","v":0},{"$f":"+'Funding Schedule'!F70","v":0},{"$f":"+'Funding Schedule'!G70","v":0},{"$f":"+'Funding Schedule'!H70","v":0},{"$f":"+'Funding Schedule'!I70","v":0},{"$f":"+'Funding Schedule'!J70","v":0},{"$f":"+'Funding Schedule'!K70","v":0},{"$f":"+'Funding Schedule'!L70","v":0},{"$f":"+'Funding Schedule'!M70","v":0},{"$f":"+'Funding Schedule'!N70","v":0},{"$f":"+'Funding Schedule'!O70","v":0},{"$f":"+'Funding Schedule'!P70","v":0},{"$f":"+'Funding Schedule'!Q70","v":0},{"$f":"+'Funding Schedule'!R70","v":0},{"$f":"+'Funding Schedule'!S70","v":0},{"$f":"+'Funding Schedule'!T70","v":0},{"$f":"+'Funding Schedule'!U70","v":0},{"$f":"+'Funding Schedule'!V70","v":0},{"$f":"+'Funding Schedule'!W70","v":0},{"$f":"+'Funding Schedule'!X70","v":0},{"$f":"+'Funding Schedule'!Y70","v":0},{"$f":"+'Funding Schedule'!Z70","v":0},{"$f":"+'Funding Schedule'!AA70","v":0},{"$f":"+'Funding Schedule'!AB70","v":0},{"$f":"+'Funding Schedule'!AC70","v":0},{"$f":"+'Funding Schedule'!AD70","v":0},{"$f":"+'Funding Schedule'!AE70","v":0},{"$f":"+'Funding Schedule'!AF70","v":0}]
[null,"(+) Interest Income",{"$f":"'Cash Accounts'!C63","v":0},{"$f":"'Cash Accounts'!D63","v":0},{"$f":"'Cash Accounts'!E63","v":0},{"$f":"'Cash Accounts'!F63","v":0},{"$f":"'Cash Accounts'!G63","v":0},{"$f":"'Cash Accounts'!H63","v":0},{"$f":"'Cash Accounts'!I63","v":0},{"$f":"'Cash Accounts'!J63","v":0},{"$f":"'Cash Accounts'!K63","v":0},{"$f":"'Cash Accounts'!L63","v":0},{"$f":"'Cash Accounts'!M63","v":0},{"$f":"'Cash Accounts'!N63","v":0},{"$f":"'Cash Accounts'!O63","v":0},{"$f":"'Cash Accounts'!P63","v":0},{"$f":"'Cash Accounts'!Q63","v":0},{"$f":"'Cash Accounts'!R63","v":311.37027797514691},{"$f":"'Cash Accounts'!S63","v":1028.6213019917277},{"$f":"'Cash Accounts'!T63","v":1769.8265401744727},{"$f":"'Cash Accounts'!U63","v":2537.9691525007174},{"$f":"'Cash Accounts'!V63","v":3333.8077113964018},{"$f":"'Cash Accounts'!W63","v":4158.1343233100188},{"$f":"'Cash Accounts'!X63","v":5011.7619879418253},{"$f":"'Cash Accounts'!Y63","v":5895.5252129709252},{"$f":"'Cash Accounts'!Z63","v":6810.2805651688413},{"$f":"'Cash Accounts'!AA63","v":7756.9072359152115},{"$f":"'Cash Accounts'!AB63","v":8736.3076210133368},{"$f":"'Cash Accounts'!AC63","v":9749.4079151677361},{"$f":"'Cash Accounts'!AD63","v":10797.158721492187},{"$f":"'Cash Accounts'!AE63","v":11880.53567642599},{"$f":"'Cash Accounts'!AF63","v":13000.540090445658},{"$f":"'Cash Accounts'!AG63","v":14567.069432347806}]
[null,"(-) Finance Charges",{"$f":"+'Funding Schedule'!B73","v":0},{"$f":"+'Funding Schedule'!C73","v":0},{"$f":"+'Funding Schedule'!D73","v":0},{"$f":"+'Funding Schedule'!E73","v":0},{"$f":"+'Funding Schedule'!F73","v":0},{"$f":"+'Funding Schedule'!G73","v":0},{"$f":"+'Funding Schedule'!H73","v":0},{"$f":"+'Funding Schedule'!I73","v":0},{"$f":"+'Funding Schedule'!J73","v":0},{"$f":"+'Funding Schedule'!K73","v":0},{"$f":"+'Funding Schedule'!L73","v":0},{"$f":"+'Funding Schedule'!M73","v":0},{"$f":"+'Funding Schedule'!N73","v":0},{"$f":"+'Funding Schedule'!O73","v":0},{"$f":"+'Funding Schedule'!P73","v":0},{"$f":"+'Funding Schedule'!Q73","v":0},{"$f":"+'Funding Schedule'!R73","v":0},{"$f":"+'Funding Schedule'!S73","v":0},{"$f":"+'Funding Schedule'!T73","v":0},{"$f":"+'Funding Schedule'!U73","v":0},{"$f":"+'Funding Schedule'!V73","v":0},{"$f":"+'Funding Schedule'!W73","v":0},{"$f":"+'Funding Schedule'!X73","v":0},{"$f":"+'Funding Schedule'!Y73","v":0},{"$f":"+'Funding Schedule'!Z73","v":0},{"$f":"+'Funding Schedule'!AA73","v":0},{"$f":"+'Funding Schedule'!AB73","v":0},{"$f":"+'Funding Schedule'!AC73","v":0},{"$f":"+'Funding Schedule'!AD73","v":0},{"$f":"+'Funding Schedule'!AE73","v":0},{"$f":"+'Funding Schedule'!AF73","v":0}]
[null,"Net Profit Before Taxes",{"$f":"+SUM(C15:C18)","v":-13053.938880771166},{"$f":"+SUM(D15:D18)","v":-66582.555352790456},-65523.091236610198,-64437.140517525433,-63324.04103046353,-62183.114056225168,{"$f":"+SUM(I15:I18)","v":-61013.663907630835},-59651.617505321628,-58586.323942954594,-57163.594041528529,-56036.099892566737,-54549.61438988091,-53356.770749627962,-51803.302018368675,-50541.800568827835,5792.2926949266539,62405.418779366919,64681.043954484034,67021.96700216805,69429.905507305433,71906.634564116743,74453.974734768752,77073.793278468496,79768.005332303772,82538.575122228547,85387.517204484524,88316.897738225642,91328.835790126497,94425.504671776231,97609.133310679696,101290.87748308762]
[null,"(-) Income Taxes",{"$f":"IFERROR(-'Taxes & Fees'!C56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!D56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!E56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!F56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!G56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!H56,0)","v":0},{"$f":"IFERROR(-'Taxes & Fees'!I56,0)","v":-19658.456997871355},{"$f":"IFERROR(-'Taxes & Fees'!J56,0)","v":-20149.918422818133},{"$f":"IFERROR(-'Taxes & Fees'!K56,0)","v":-20653.666383388612},{"$f":"IFERROR(-'Taxes & Fees'!L56,0)","v":-21170.008042973306},{"$f":"IFERROR(-'Taxes & Fees'!M56,0)","v":-21699.258244047633},{"$f":"IFERROR(-'Taxes & Fees'!N56,0)","v":-22241.739700148832},{"$f":"IFERROR(-'Taxes & Fees'!O56,0)","v":-22797.783192652532},{"$f":"IFERROR(-'Taxes & Fees'!P56,0)","v":-23367.727772468847},{"$f":"IFERROR(-'Taxes & Fees'!Q56,0)","v":-23951.920966780584},{"$f":"IFERROR(-'Taxes & Fees'!R56,0)","v":-24550.718990950118},{"$f":"IFERROR(-'Taxes & Fees'!S56,0)","v":-25292.148779693638},{"$f":"IFERROR(-'Taxes & Fees'!T56,0)","v":-26215.333873683529},{"$f":"IFERROR(-'Taxes & Fees'!U56,0)","v":-27164.067999835137},{"$f":"IFERROR(-'Taxes & Fees'!V56,0)","v":-28139.967448848001},{"$f":"IFERROR(-'Taxes & Fees'!W56,0)","v":-29143.746260403277},{"$f":"IFERROR(-'Taxes & Fees'!X56,0)","v":-30176.142298756145},{"$f":"IFERROR(-'Taxes & Fees'!Y56,0)","v":-31237.912321910146},{"$f":"IFERROR(-'Taxes & Fees'!Z56,0)","v":-32329.832491843401},{"$f":"IFERROR(-'Taxes & Fees'!AA56,0)","v":-33452.69886510769},{"$f":"IFERROR(-'Taxes & Fees'!AB56,0)","v":-34607.327895948416},{"$f":"IFERROR(-'Taxes & Fees'!AC56,0)","v":-35794.556952069208},{"$f":"IFERROR(-'Taxes & Fees'!AD56,0)","v":-37015.244843358836},{"$f":"IFERROR(-'Taxes & Fees'!AE56,0)","v":-38270.272363905395},{"$f":"IFERROR(-'Taxes & Fees'!AF56,0)","v":-39560.542847630612},{"$f":"IFERROR(-'Taxes & Fees'!AG56,0)","v":0}]
[null,"Net Profit After Taxes",{"$f":"+C19+C20","v":-13053.938880771166},{"$f":"+D19+D20","v":-66582.555352790456},-65523.091236610198,-64437.140517525433,-63324.04103046353,-62183.114056225168,{"$f":"+I19+I20","v":-80672.12090550219},-79801.535928139754,-79239.990326343206,-78333.602084501836,-77735.358136614377,-76791.354090029738,-76154.553942280501,-75171.029790837521,-74493.72153560842,-18758.426296023463,37113.269999673284,{"$f":"+T19+T20","v":38465.710080800505},39857.89900233291,41289.938058457432,42762.888303713466,44277.832436012606,45835.880956558351,47438.172840460371,49085.876257120857,50780.189308536108,52522.340786156434,54313.590946767661,56155.232307870836,58048.590463049084,{"$f":"+AG19+AG20","v":101290.87748308762}]
[null,"(-) Dividends",{"$f":"-Dividends!C18","v":0},{"$f":"-Dividends!D18","v":0},{"$f":"-Dividends!E18","v":0},{"$f":"-Dividends!F18","v":0},{"$f":"-Dividends!G18","v":0},{"$f":"-Dividends!H18","v":0},{"$f":"-Dividends!I18","v":0},{"$f":"-Dividends!J18","v":0},{"$f":"-Dividends!K18","v":0},{"$f":"-Dividends!L18","v":0},{"$f":"-Dividends!M18","v":0},{"$f":"-Dividends!N18","v":0},{"$f":"-Dividends!O18","v":0},{"$f":"-Dividends!P18","v":0},{"$f":"-Dividends!Q18","v":0},{"$f":"-Dividends!R18","v":0},{"$f":"-Dividends!S18","v":0},{"$f":"-Dividends!T18","v":0},{"$f":"-Dividends!U18","v":0},{"$f":"-Dividends!V18","v":0},{"$f":"-Dividends!W18","v":0},{"$f":"-Dividends!X18","v":0},{"$f":"-Dividends!Y18","v":0},{"$f":"-Dividends!Z18","v":0},{"$f":"-Dividends!AA18","v":0},{"$f":"-Dividends!AB18","v":0},{"$f":"-Dividends!AC18","v":0},{"$f":"-Dividends!AD18","v":0},{"$f":"-Dividends!AE18","v":0},{"$f":"-Dividends!AF18","v":0},{"$f":"-Dividends!AG18","v":0}]
[null,"Retained Earnings",{"$f":"+C21+C22","v":-13053.938880771166},{"$f":"+D21+D22","v":-66582.555352790456},-65523.091236610198,-64437.140517525433,-63324.04103046353,-62183.114056225168,{"$f":"+I21+I22","v":-80672.12090550219},-79801.535928139754,-79239.990326343206,-78333.602084501836,-77735.358136614377,-76791.354090029738,-76154.553942280501,-75171.029790837521,-74493.72153560842,-18758.426296023463,37113.269999673284,{"$f":"+T21+T22","v":38465.710080800505},39857.89900233291,41289.938058457432,42762.888303713466,44277.832436012606,45835.880956558351,47438.172840460371,49085.876257120857,50780.189308536108,52522.340786156434,54313.590946767661,56155.232307870836,58048.590463049084,{"$f":"+AG21+AG22","v":101290.87748308762}]
[null,{"$f":"+'O_IncomeStatement (Tax)'!B24","v":"Revenues (Detail)"}]
[{"$f":"IF(AND(SUM(C25:AG25)=0,OR(B25=\"\",B25=0)),\"Hide\",\"\")","v":""},{"$f":"IF(OR(CONCATENATE(B40,B55)=\"0\",CONCATENATE(B40,B55)=\"\"),\"\",CONCATENATE(B40,B55))","v":"Avoided Electricity Purchases"},{"$f":"IFERROR(C40+C55,0)","v":154440},158301,162258.52499999999,166314.98812499997,170472.86282812495,174734.68439882807,179103.05150879876,183580.6277965187,188170.14349143166,192874.39707871742,197696.25700568533,202638.66343082744,207704.63001659812,212897.24576701305,218219.67691118838,223675.16883396805,229267.04805481722,234998.72425618762,240873.69236259229,246895.53467165708,253067.92303844847,259394.62111440967,265879.48664226988,272526.47380832658,279339.63565353479,286323.12654487311,293481.20470849489,300818.23482620722,308338.69069686241,316047.15796428389,323948.33691339102]
[{"$f":"IF(AND(SUM(C26:AG26)=0,OR(B26=\"\",B26=0)),\"Hide\",\"\")","v":""},{"$f":"IF(OR(CONCATENATE(B41,B56)=\"0\",CONCATENATE(B41,B56)=\"\"),\"\",CONCATENATE(B41,B56))","v":"Avoided Boiler Fuel Purchases"},{"$f":"IFERROR(C41+C56,0)","v":145638},149278.94999999998,153010.92374999999,156836.19684374999,160757.10176484371,164776.02930896479,168895.4300416889,173117.8157927311,177445.76118754936,181881.90521723806,186428.95284766899,191089.67666886072,195866.9185855822,200763.59155022175,205782.68133897727,210927.24837245169,216200.42958176296,221605.44032130702,227145.57632933967,232824.21573757313,238644.82113101243,244610.94165928772,250726.21520076989,256994.37058078911,263419.22984530882,270004.71059144149,276754.82835622755,283673.69906513317,290765.54154176149,298034.68008030549,305485.5470823131]
["Hide","",{"$f":"IFERROR(C42+C57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"IFERROR(C43+C58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Electricity Sales, ",{"$f":"IFERROR(C44+C59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C45+C60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C46+C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C47+C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C48+C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Other Income",{"$f":"C49+C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C50+C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C51+C66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hide","",{"$f":"C52+C67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","Sub-total",{"$f":"C53+C68","v":300078},307579.94999999995,315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445467.47763658018,456604.16457749461,468019.26869193197,479719.75040923024,491712.7441694609,504005.56277369743,516605.70184303977,529520.84438911569,542758.8654988436,556327.8371363146,570236.03306472243,584491.93389134039,599104.2322386239,614081.83804458939,629433.88399570412]
["","  Taxable Revenues (Detail)"]
["",{"$f":"'O_IncomeStatement (Tax)'!B40","v":"Avoided Electricity Purchases"},{"$f":"'O_IncomeStatement (Tax)'!C40","v":154440},{"$f":"'O_IncomeStatement (Tax)'!D40","v":158301},{"$f":"'O_IncomeStatement (Tax)'!E40","v":162258.52499999999},{"$f":"'O_IncomeStatement (Tax)'!F40","v":166314.98812499997},{"$f":"'O_IncomeStatement (Tax)'!G40","v":170472.86282812495},{"$f":"'O_IncomeStatement (Tax)'!H40","v":174734.68439882807},{"$f":"'O_IncomeStatement (Tax)'!I40","v":179103.05150879876},{"$f":"'O_IncomeStatement (Tax)'!J40","v":183580.6277965187},{"$f":"'O_IncomeStatement (Tax)'!K40","v":188170.14349143166},{"$f":"'O_IncomeStatement (Tax)'!L40","v":192874.39707871742},{"$f":"'O_IncomeStatement (Tax)'!M40","v":197696.25700568533},{"$f":"'O_IncomeStatement (Tax)'!N40","v":202638.66343082744},{"$f":"'O_IncomeStatement (Tax)'!O40","v":207704.63001659812},{"$f":"'O_IncomeStatement (Tax)'!P40","v":212897.24576701305},{"$f":"'O_IncomeStatement (Tax)'!Q40","v":218219.67691118838},{"$f":"'O_IncomeStatement (Tax)'!R40","v":223675.16883396805},{"$f":"'O_IncomeStatement (Tax)'!S40","v":229267.04805481722},{"$f":"'O_IncomeStatement (Tax)'!T40","v":234998.72425618762},{"$f":"'O_IncomeStatement (Tax)'!U40","v":240873.69236259229},{"$f":"'O_IncomeStatement (Tax)'!V40","v":246895.53467165708},{"$f":"'O_IncomeStatement (Tax)'!W40","v":253067.92303844847},{"$f":"'O_IncomeStatement (Tax)'!X40","v":259394.62111440967},{"$f":"'O_IncomeStatement (Tax)'!Y40","v":265879.48664226988},{"$f":"'O_IncomeStatement (Tax)'!Z40","v":272526.47380832658},{"$f":"'O_IncomeStatement (Tax)'!AA40","v":279339.63565353479},{"$f":"'O_IncomeStatement (Tax)'!AB40","v":286323.12654487311},{"$f":"'O_IncomeStatement (Tax)'!AC40","v":293481.20470849489},{"$f":"'O_IncomeStatement (Tax)'!AD40","v":300818.23482620722},{"$f":"'O_IncomeStatement (Tax)'!AE40","v":308338.69069686241},{"$f":"'O_IncomeStatement (Tax)'!AF40","v":316047.15796428389},{"$f":"'O_IncomeStatement (Tax)'!AG40","v":323948.33691339102}]
["",{"$f":"'O_IncomeStatement (Tax)'!B41","v":"Avoided Boiler Fuel Purchases"},{"$f":"'O_IncomeStatement (Tax)'!C41","v":145638},{"$f":"'O_IncomeStatement (Tax)'!D41","v":149278.94999999998},{"$f":"'O_IncomeStatement (Tax)'!E41","v":153010.92374999999},{"$f":"'O_IncomeStatement (Tax)'!F41","v":156836.19684374999},{"$f":"'O_IncomeStatement (Tax)'!G41","v":160757.10176484371},{"$f":"'O_IncomeStatement (Tax)'!H41","v":164776.02930896479},{"$f":"'O_IncomeStatement (Tax)'!I41","v":168895.4300416889},{"$f":"'O_IncomeStatement (Tax)'!J41","v":173117.8157927311},{"$f":"'O_IncomeStatement (Tax)'!K41","v":177445.76118754936},{"$f":"'O_IncomeStatement (Tax)'!L41","v":181881.90521723806},{"$f":"'O_IncomeStatement (Tax)'!M41","v":186428.95284766899},{"$f":"'O_IncomeStatement (Tax)'!N41","v":191089.67666886072},{"$f":"'O_IncomeStatement (Tax)'!O41","v":195866.9185855822},{"$f":"'O_IncomeStatement (Tax)'!P41","v":200763.59155022175},{"$f":"'O_IncomeStatement (Tax)'!Q41","v":205782.68133897727},{"$f":"'O_IncomeStatement (Tax)'!R41","v":210927.24837245169},{"$f":"'O_IncomeStatement (Tax)'!S41","v":216200.42958176296},{"$f":"'O_IncomeStatement (Tax)'!T41","v":221605.44032130702},{"$f":"'O_IncomeStatement (Tax)'!U41","v":227145.57632933967},{"$f":"'O_IncomeStatement (Tax)'!V41","v":232824.21573757313},{"$f":"'O_IncomeStatement (Tax)'!W41","v":238644.82113101243},{"$f":"'O_IncomeStatement (Tax)'!X41","v":244610.94165928772},{"$f":"'O_IncomeStatement (Tax)'!Y41","v":250726.21520076989},{"$f":"'O_IncomeStatement (Tax)'!Z41","v":256994.37058078911},{"$f":"'O_IncomeStatement (Tax)'!AA41","v":263419.22984530882},{"$f":"'O_IncomeStatement (Tax)'!AB41","v":270004.71059144149},{"$f":"'O_IncomeStatement (Tax)'!AC41","v":276754.82835622755},{"$f":"'O_IncomeStatement (Tax)'!AD41","v":283673.69906513317},{"$f":"'O_IncomeStatement (Tax)'!AE41","v":290765.54154176149},{"$f":"'O_IncomeStatement (Tax)'!AF41","v":298034.68008030549},{"$f":"'O_IncomeStatement (Tax)'!AG41","v":305485.5470823131}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B42","v":0},{"$f":"'O_IncomeStatement (Tax)'!C42","v":0},{"$f":"'O_IncomeStatement (Tax)'!D42","v":0},{"$f":"'O_IncomeStatement (Tax)'!E42","v":0},{"$f":"'O_IncomeStatement (Tax)'!F42","v":0},{"$f":"'O_IncomeStatement (Tax)'!G42","v":0},{"$f":"'O_IncomeStatement (Tax)'!H42","v":0},{"$f":"'O_IncomeStatement (Tax)'!I42","v":0},{"$f":"'O_IncomeStatement (Tax)'!J42","v":0},{"$f":"'O_IncomeStatement (Tax)'!K42","v":0},{"$f":"'O_IncomeStatement (Tax)'!L42","v":0},{"$f":"'O_IncomeStatement (Tax)'!M42","v":0},{"$f":"'O_IncomeStatement (Tax)'!N42","v":0},{"$f":"'O_IncomeStatement (Tax)'!O42","v":0},{"$f":"'O_IncomeStatement (Tax)'!P42","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q42","v":0},{"$f":"'O_IncomeStatement (Tax)'!R42","v":0},{"$f":"'O_IncomeStatement (Tax)'!S42","v":0},{"$f":"'O_IncomeStatement (Tax)'!T42","v":0},{"$f":"'O_IncomeStatement (Tax)'!U42","v":0},{"$f":"'O_IncomeStatement (Tax)'!V42","v":0},{"$f":"'O_IncomeStatement (Tax)'!W42","v":0},{"$f":"'O_IncomeStatement (Tax)'!X42","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y42","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF42","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG42","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B43","v":0},{"$f":"'O_IncomeStatement (Tax)'!C43","v":0},{"$f":"'O_IncomeStatement (Tax)'!D43","v":0},{"$f":"'O_IncomeStatement (Tax)'!E43","v":0},{"$f":"'O_IncomeStatement (Tax)'!F43","v":0},{"$f":"'O_IncomeStatement (Tax)'!G43","v":0},{"$f":"'O_IncomeStatement (Tax)'!H43","v":0},{"$f":"'O_IncomeStatement (Tax)'!I43","v":0},{"$f":"'O_IncomeStatement (Tax)'!J43","v":0},{"$f":"'O_IncomeStatement (Tax)'!K43","v":0},{"$f":"'O_IncomeStatement (Tax)'!L43","v":0},{"$f":"'O_IncomeStatement (Tax)'!M43","v":0},{"$f":"'O_IncomeStatement (Tax)'!N43","v":0},{"$f":"'O_IncomeStatement (Tax)'!O43","v":0},{"$f":"'O_IncomeStatement (Tax)'!P43","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q43","v":0},{"$f":"'O_IncomeStatement (Tax)'!R43","v":0},{"$f":"'O_IncomeStatement (Tax)'!S43","v":0},{"$f":"'O_IncomeStatement (Tax)'!T43","v":0},{"$f":"'O_IncomeStatement (Tax)'!U43","v":0},{"$f":"'O_IncomeStatement (Tax)'!V43","v":0},{"$f":"'O_IncomeStatement (Tax)'!W43","v":0},{"$f":"'O_IncomeStatement (Tax)'!X43","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y43","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF43","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG43","v":0}]
["",{"$f":"'O_IncomeStatement (Tax)'!B44","v":"Electricity Sales, "},{"$f":"'O_IncomeStatement (Tax)'!C44","v":0},{"$f":"'O_IncomeStatement (Tax)'!D44","v":0},{"$f":"'O_IncomeStatement (Tax)'!E44","v":0},{"$f":"'O_IncomeStatement (Tax)'!F44","v":0},{"$f":"'O_IncomeStatement (Tax)'!G44","v":0},{"$f":"'O_IncomeStatement (Tax)'!H44","v":0},{"$f":"'O_IncomeStatement (Tax)'!I44","v":0},{"$f":"'O_IncomeStatement (Tax)'!J44","v":0},{"$f":"'O_IncomeStatement (Tax)'!K44","v":0},{"$f":"'O_IncomeStatement (Tax)'!L44","v":0},{"$f":"'O_IncomeStatement (Tax)'!M44","v":0},{"$f":"'O_IncomeStatement (Tax)'!N44","v":0},{"$f":"'O_IncomeStatement (Tax)'!O44","v":0},{"$f":"'O_IncomeStatement (Tax)'!P44","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q44","v":0},{"$f":"'O_IncomeStatement (Tax)'!R44","v":0},{"$f":"'O_IncomeStatement (Tax)'!S44","v":0},{"$f":"'O_IncomeStatement (Tax)'!T44","v":0},{"$f":"'O_IncomeStatement (Tax)'!U44","v":0},{"$f":"'O_IncomeStatement (Tax)'!V44","v":0},{"$f":"'O_IncomeStatement (Tax)'!W44","v":0},{"$f":"'O_IncomeStatement (Tax)'!X44","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y44","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF44","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG44","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B45","v":0},{"$f":"'O_IncomeStatement (Tax)'!C45","v":0},{"$f":"'O_IncomeStatement (Tax)'!D45","v":0},{"$f":"'O_IncomeStatement (Tax)'!E45","v":0},{"$f":"'O_IncomeStatement (Tax)'!F45","v":0},{"$f":"'O_IncomeStatement (Tax)'!G45","v":0},{"$f":"'O_IncomeStatement (Tax)'!H45","v":0},{"$f":"'O_IncomeStatement (Tax)'!I45","v":0},{"$f":"'O_IncomeStatement (Tax)'!J45","v":0},{"$f":"'O_IncomeStatement (Tax)'!K45","v":0},{"$f":"'O_IncomeStatement (Tax)'!L45","v":0},{"$f":"'O_IncomeStatement (Tax)'!M45","v":0},{"$f":"'O_IncomeStatement (Tax)'!N45","v":0},{"$f":"'O_IncomeStatement (Tax)'!O45","v":0},{"$f":"'O_IncomeStatement (Tax)'!P45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q45","v":0},{"$f":"'O_IncomeStatement (Tax)'!R45","v":0},{"$f":"'O_IncomeStatement (Tax)'!S45","v":0},{"$f":"'O_IncomeStatement (Tax)'!T45","v":0},{"$f":"'O_IncomeStatement (Tax)'!U45","v":0},{"$f":"'O_IncomeStatement (Tax)'!V45","v":0},{"$f":"'O_IncomeStatement (Tax)'!W45","v":0},{"$f":"'O_IncomeStatement (Tax)'!X45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y45","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF45","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG45","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B46","v":0},{"$f":"'O_IncomeStatement (Tax)'!C46","v":0},{"$f":"'O_IncomeStatement (Tax)'!D46","v":0},{"$f":"'O_IncomeStatement (Tax)'!E46","v":0},{"$f":"'O_IncomeStatement (Tax)'!F46","v":0},{"$f":"'O_IncomeStatement (Tax)'!G46","v":0},{"$f":"'O_IncomeStatement (Tax)'!H46","v":0},{"$f":"'O_IncomeStatement (Tax)'!I46","v":0},{"$f":"'O_IncomeStatement (Tax)'!J46","v":0},{"$f":"'O_IncomeStatement (Tax)'!K46","v":0},{"$f":"'O_IncomeStatement (Tax)'!L46","v":0},{"$f":"'O_IncomeStatement (Tax)'!M46","v":0},{"$f":"'O_IncomeStatement (Tax)'!N46","v":0},{"$f":"'O_IncomeStatement (Tax)'!O46","v":0},{"$f":"'O_IncomeStatement (Tax)'!P46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q46","v":0},{"$f":"'O_IncomeStatement (Tax)'!R46","v":0},{"$f":"'O_IncomeStatement (Tax)'!S46","v":0},{"$f":"'O_IncomeStatement (Tax)'!T46","v":0},{"$f":"'O_IncomeStatement (Tax)'!U46","v":0},{"$f":"'O_IncomeStatement (Tax)'!V46","v":0},{"$f":"'O_IncomeStatement (Tax)'!W46","v":0},{"$f":"'O_IncomeStatement (Tax)'!X46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y46","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF46","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG46","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B47","v":0},{"$f":"'O_IncomeStatement (Tax)'!C47","v":0},{"$f":"'O_IncomeStatement (Tax)'!D47","v":0},{"$f":"'O_IncomeStatement (Tax)'!E47","v":0},{"$f":"'O_IncomeStatement (Tax)'!F47","v":0},{"$f":"'O_IncomeStatement (Tax)'!G47","v":0},{"$f":"'O_IncomeStatement (Tax)'!H47","v":0},{"$f":"'O_IncomeStatement (Tax)'!I47","v":0},{"$f":"'O_IncomeStatement (Tax)'!J47","v":0},{"$f":"'O_IncomeStatement (Tax)'!K47","v":0},{"$f":"'O_IncomeStatement (Tax)'!L47","v":0},{"$f":"'O_IncomeStatement (Tax)'!M47","v":0},{"$f":"'O_IncomeStatement (Tax)'!N47","v":0},{"$f":"'O_IncomeStatement (Tax)'!O47","v":0},{"$f":"'O_IncomeStatement (Tax)'!P47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q47","v":0},{"$f":"'O_IncomeStatement (Tax)'!R47","v":0},{"$f":"'O_IncomeStatement (Tax)'!S47","v":0},{"$f":"'O_IncomeStatement (Tax)'!T47","v":0},{"$f":"'O_IncomeStatement (Tax)'!U47","v":0},{"$f":"'O_IncomeStatement (Tax)'!V47","v":0},{"$f":"'O_IncomeStatement (Tax)'!W47","v":0},{"$f":"'O_IncomeStatement (Tax)'!X47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y47","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF47","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG47","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B48","v":0},{"$f":"'O_IncomeStatement (Tax)'!C48","v":0},{"$f":"'O_IncomeStatement (Tax)'!D48","v":0},{"$f":"'O_IncomeStatement (Tax)'!E48","v":0},{"$f":"'O_IncomeStatement (Tax)'!F48","v":0},{"$f":"'O_IncomeStatement (Tax)'!G48","v":0},{"$f":"'O_IncomeStatement (Tax)'!H48","v":0},{"$f":"'O_IncomeStatement (Tax)'!I48","v":0},{"$f":"'O_IncomeStatement (Tax)'!J48","v":0},{"$f":"'O_IncomeStatement (Tax)'!K48","v":0},{"$f":"'O_IncomeStatement (Tax)'!L48","v":0},{"$f":"'O_IncomeStatement (Tax)'!M48","v":0},{"$f":"'O_IncomeStatement (Tax)'!N48","v":0},{"$f":"'O_IncomeStatement (Tax)'!O48","v":0},{"$f":"'O_IncomeStatement (Tax)'!P48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q48","v":0},{"$f":"'O_IncomeStatement (Tax)'!R48","v":0},{"$f":"'O_IncomeStatement (Tax)'!S48","v":0},{"$f":"'O_IncomeStatement (Tax)'!T48","v":0},{"$f":"'O_IncomeStatement (Tax)'!U48","v":0},{"$f":"'O_IncomeStatement (Tax)'!V48","v":0},{"$f":"'O_IncomeStatement (Tax)'!W48","v":0},{"$f":"'O_IncomeStatement (Tax)'!X48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y48","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF48","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG48","v":0}]
["",{"$f":"'O_IncomeStatement (Tax)'!B49","v":"Other Income"},{"$f":"'O_IncomeStatement (Tax)'!C49","v":0},{"$f":"'O_IncomeStatement (Tax)'!D49","v":0},{"$f":"'O_IncomeStatement (Tax)'!E49","v":0},{"$f":"'O_IncomeStatement (Tax)'!F49","v":0},{"$f":"'O_IncomeStatement (Tax)'!G49","v":0},{"$f":"'O_IncomeStatement (Tax)'!H49","v":0},{"$f":"'O_IncomeStatement (Tax)'!I49","v":0},{"$f":"'O_IncomeStatement (Tax)'!J49","v":0},{"$f":"'O_IncomeStatement (Tax)'!K49","v":0},{"$f":"'O_IncomeStatement (Tax)'!L49","v":0},{"$f":"'O_IncomeStatement (Tax)'!M49","v":0},{"$f":"'O_IncomeStatement (Tax)'!N49","v":0},{"$f":"'O_IncomeStatement (Tax)'!O49","v":0},{"$f":"'O_IncomeStatement (Tax)'!P49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q49","v":0},{"$f":"'O_IncomeStatement (Tax)'!R49","v":0},{"$f":"'O_IncomeStatement (Tax)'!S49","v":0},{"$f":"'O_IncomeStatement (Tax)'!T49","v":0},{"$f":"'O_IncomeStatement (Tax)'!U49","v":0},{"$f":"'O_IncomeStatement (Tax)'!V49","v":0},{"$f":"'O_IncomeStatement (Tax)'!W49","v":0},{"$f":"'O_IncomeStatement (Tax)'!X49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y49","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF49","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG49","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B50","v":""},{"$f":"'O_IncomeStatement (Tax)'!C50","v":0},{"$f":"'O_IncomeStatement (Tax)'!D50","v":0},{"$f":"'O_IncomeStatement (Tax)'!E50","v":0},{"$f":"'O_IncomeStatement (Tax)'!F50","v":0},{"$f":"'O_IncomeStatement (Tax)'!G50","v":0},{"$f":"'O_IncomeStatement (Tax)'!H50","v":0},{"$f":"'O_IncomeStatement (Tax)'!I50","v":0},{"$f":"'O_IncomeStatement (Tax)'!J50","v":0},{"$f":"'O_IncomeStatement (Tax)'!K50","v":0},{"$f":"'O_IncomeStatement (Tax)'!L50","v":0},{"$f":"'O_IncomeStatement (Tax)'!M50","v":0},{"$f":"'O_IncomeStatement (Tax)'!N50","v":0},{"$f":"'O_IncomeStatement (Tax)'!O50","v":0},{"$f":"'O_IncomeStatement (Tax)'!P50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q50","v":0},{"$f":"'O_IncomeStatement (Tax)'!R50","v":0},{"$f":"'O_IncomeStatement (Tax)'!S50","v":0},{"$f":"'O_IncomeStatement (Tax)'!T50","v":0},{"$f":"'O_IncomeStatement (Tax)'!U50","v":0},{"$f":"'O_IncomeStatement (Tax)'!V50","v":0},{"$f":"'O_IncomeStatement (Tax)'!W50","v":0},{"$f":"'O_IncomeStatement (Tax)'!X50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y50","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF50","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG50","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B51","v":""},{"$f":"'O_IncomeStatement (Tax)'!C51","v":0},{"$f":"'O_IncomeStatement (Tax)'!D51","v":0},{"$f":"'O_IncomeStatement (Tax)'!E51","v":0},{"$f":"'O_IncomeStatement (Tax)'!F51","v":0},{"$f":"'O_IncomeStatement (Tax)'!G51","v":0},{"$f":"'O_IncomeStatement (Tax)'!H51","v":0},{"$f":"'O_IncomeStatement (Tax)'!I51","v":0},{"$f":"'O_IncomeStatement (Tax)'!J51","v":0},{"$f":"'O_IncomeStatement (Tax)'!K51","v":0},{"$f":"'O_IncomeStatement (Tax)'!L51","v":0},{"$f":"'O_IncomeStatement (Tax)'!M51","v":0},{"$f":"'O_IncomeStatement (Tax)'!N51","v":0},{"$f":"'O_IncomeStatement (Tax)'!O51","v":0},{"$f":"'O_IncomeStatement (Tax)'!P51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q51","v":0},{"$f":"'O_IncomeStatement (Tax)'!R51","v":0},{"$f":"'O_IncomeStatement (Tax)'!S51","v":0},{"$f":"'O_IncomeStatement (Tax)'!T51","v":0},{"$f":"'O_IncomeStatement (Tax)'!U51","v":0},{"$f":"'O_IncomeStatement (Tax)'!V51","v":0},{"$f":"'O_IncomeStatement (Tax)'!W51","v":0},{"$f":"'O_IncomeStatement (Tax)'!X51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y51","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF51","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG51","v":0}]
["Hide",null,null,{"$f":"'O_IncomeStatement (Tax)'!D52","v":0},{"$f":"'O_IncomeStatement (Tax)'!E52","v":0},{"$f":"'O_IncomeStatement (Tax)'!F52","v":0},{"$f":"'O_IncomeStatement (Tax)'!G52","v":0},{"$f":"'O_IncomeStatement (Tax)'!H52","v":0},{"$f":"'O_IncomeStatement (Tax)'!I52","v":0},{"$f":"'O_IncomeStatement (Tax)'!J52","v":0},{"$f":"'O_IncomeStatement (Tax)'!K52","v":0},{"$f":"'O_IncomeStatement (Tax)'!L52","v":0},{"$f":"'O_IncomeStatement (Tax)'!M52","v":0},{"$f":"'O_IncomeStatement (Tax)'!N52","v":0},{"$f":"'O_IncomeStatement (Tax)'!O52","v":0},{"$f":"'O_IncomeStatement (Tax)'!P52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q52","v":0},{"$f":"'O_IncomeStatement (Tax)'!R52","v":0},{"$f":"'O_IncomeStatement (Tax)'!S52","v":0},{"$f":"'O_IncomeStatement (Tax)'!T52","v":0},{"$f":"'O_IncomeStatement (Tax)'!U52","v":0},{"$f":"'O_IncomeStatement (Tax)'!V52","v":0},{"$f":"'O_IncomeStatement (Tax)'!W52","v":0},{"$f":"'O_IncomeStatement (Tax)'!X52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y52","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF52","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG52","v":0}]
["","Sub-total",{"$f":"SUM(C40:C52)","v":300078},307579.94999999995,315269.44874999998,323151.18496874999,331229.9645929687,339510.71370779286,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,434602.41720641975,445467.47763658018,456604.16457749461,468019.26869193197,479719.75040923024,491712.7441694609,504005.56277369743,516605.70184303977,529520.84438911569,542758.8654988436,556327.8371363146,570236.03306472243,584491.93389134039,599104.2322386239,614081.83804458939,629433.88399570412]
["","  Non-Taxable Revenues (Detail)"]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B55","v":""},{"$f":"'O_IncomeStatement (Tax)'!C55","v":0},{"$f":"'O_IncomeStatement (Tax)'!D55","v":0},{"$f":"'O_IncomeStatement (Tax)'!E55","v":0},{"$f":"'O_IncomeStatement (Tax)'!F55","v":0},{"$f":"'O_IncomeStatement (Tax)'!G55","v":0},{"$f":"'O_IncomeStatement (Tax)'!H55","v":0},{"$f":"'O_IncomeStatement (Tax)'!I55","v":0},{"$f":"'O_IncomeStatement (Tax)'!J55","v":0},{"$f":"'O_IncomeStatement (Tax)'!K55","v":0},{"$f":"'O_IncomeStatement (Tax)'!L55","v":0},{"$f":"'O_IncomeStatement (Tax)'!M55","v":0},{"$f":"'O_IncomeStatement (Tax)'!N55","v":0},{"$f":"'O_IncomeStatement (Tax)'!O55","v":0},{"$f":"'O_IncomeStatement (Tax)'!P55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q55","v":0},{"$f":"'O_IncomeStatement (Tax)'!R55","v":0},{"$f":"'O_IncomeStatement (Tax)'!S55","v":0},{"$f":"'O_IncomeStatement (Tax)'!T55","v":0},{"$f":"'O_IncomeStatement (Tax)'!U55","v":0},{"$f":"'O_IncomeStatement (Tax)'!V55","v":0},{"$f":"'O_IncomeStatement (Tax)'!W55","v":0},{"$f":"'O_IncomeStatement (Tax)'!X55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y55","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF55","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG55","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B56","v":""},{"$f":"'O_IncomeStatement (Tax)'!C56","v":0},{"$f":"'O_IncomeStatement (Tax)'!D56","v":0},{"$f":"'O_IncomeStatement (Tax)'!E56","v":0},{"$f":"'O_IncomeStatement (Tax)'!F56","v":0},{"$f":"'O_IncomeStatement (Tax)'!G56","v":0},{"$f":"'O_IncomeStatement (Tax)'!H56","v":0},{"$f":"'O_IncomeStatement (Tax)'!I56","v":0},{"$f":"'O_IncomeStatement (Tax)'!J56","v":0},{"$f":"'O_IncomeStatement (Tax)'!K56","v":0},{"$f":"'O_IncomeStatement (Tax)'!L56","v":0},{"$f":"'O_IncomeStatement (Tax)'!M56","v":0},{"$f":"'O_IncomeStatement (Tax)'!N56","v":0},{"$f":"'O_IncomeStatement (Tax)'!O56","v":0},{"$f":"'O_IncomeStatement (Tax)'!P56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q56","v":0},{"$f":"'O_IncomeStatement (Tax)'!R56","v":0},{"$f":"'O_IncomeStatement (Tax)'!S56","v":0},{"$f":"'O_IncomeStatement (Tax)'!T56","v":0},{"$f":"'O_IncomeStatement (Tax)'!U56","v":0},{"$f":"'O_IncomeStatement (Tax)'!V56","v":0},{"$f":"'O_IncomeStatement (Tax)'!W56","v":0},{"$f":"'O_IncomeStatement (Tax)'!X56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y56","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF56","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG56","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B57","v":""},{"$f":"'O_IncomeStatement (Tax)'!C57","v":0},{"$f":"'O_IncomeStatement (Tax)'!D57","v":0},{"$f":"'O_IncomeStatement (Tax)'!E57","v":0},{"$f":"'O_IncomeStatement (Tax)'!F57","v":0},{"$f":"'O_IncomeStatement (Tax)'!G57","v":0},{"$f":"'O_IncomeStatement (Tax)'!H57","v":0},{"$f":"'O_IncomeStatement (Tax)'!I57","v":0},{"$f":"'O_IncomeStatement (Tax)'!J57","v":0},{"$f":"'O_IncomeStatement (Tax)'!K57","v":0},{"$f":"'O_IncomeStatement (Tax)'!L57","v":0},{"$f":"'O_IncomeStatement (Tax)'!M57","v":0},{"$f":"'O_IncomeStatement (Tax)'!N57","v":0},{"$f":"'O_IncomeStatement (Tax)'!O57","v":0},{"$f":"'O_IncomeStatement (Tax)'!P57","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q57","v":0},{"$f":"'O_IncomeStatement (Tax)'!R57","v":0},{"$f":"'O_IncomeStatement (Tax)'!S57","v":0},{"$f":"'O_IncomeStatement (Tax)'!T57","v":0},{"$f":"'O_IncomeStatement (Tax)'!U57","v":0},{"$f":"'O_IncomeStatement (Tax)'!V57","v":0},{"$f":"'O_IncomeStatement (Tax)'!W57","v":0},{"$f":"'O_IncomeStatement (Tax)'!X57","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y57","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF57","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG57","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B58","v":""},{"$f":"'O_IncomeStatement (Tax)'!C58","v":0},{"$f":"'O_IncomeStatement (Tax)'!D58","v":0},{"$f":"'O_IncomeStatement (Tax)'!E58","v":0},{"$f":"'O_IncomeStatement (Tax)'!F58","v":0},{"$f":"'O_IncomeStatement (Tax)'!G58","v":0},{"$f":"'O_IncomeStatement (Tax)'!H58","v":0},{"$f":"'O_IncomeStatement (Tax)'!I58","v":0},{"$f":"'O_IncomeStatement (Tax)'!J58","v":0},{"$f":"'O_IncomeStatement (Tax)'!K58","v":0},{"$f":"'O_IncomeStatement (Tax)'!L58","v":0},{"$f":"'O_IncomeStatement (Tax)'!M58","v":0},{"$f":"'O_IncomeStatement (Tax)'!N58","v":0},{"$f":"'O_IncomeStatement (Tax)'!O58","v":0},{"$f":"'O_IncomeStatement (Tax)'!P58","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q58","v":0},{"$f":"'O_IncomeStatement (Tax)'!R58","v":0},{"$f":"'O_IncomeStatement (Tax)'!S58","v":0},{"$f":"'O_IncomeStatement (Tax)'!T58","v":0},{"$f":"'O_IncomeStatement (Tax)'!U58","v":0},{"$f":"'O_IncomeStatement (Tax)'!V58","v":0},{"$f":"'O_IncomeStatement (Tax)'!W58","v":0},{"$f":"'O_IncomeStatement (Tax)'!X58","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y58","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF58","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG58","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B59","v":""},{"$f":"'O_IncomeStatement (Tax)'!C59","v":0},{"$f":"'O_IncomeStatement (Tax)'!D59","v":0},{"$f":"'O_IncomeStatement (Tax)'!E59","v":0},{"$f":"'O_IncomeStatement (Tax)'!F59","v":0},{"$f":"'O_IncomeStatement (Tax)'!G59","v":0},{"$f":"'O_IncomeStatement (Tax)'!H59","v":0},{"$f":"'O_IncomeStatement (Tax)'!I59","v":0},{"$f":"'O_IncomeStatement (Tax)'!J59","v":0},{"$f":"'O_IncomeStatement (Tax)'!K59","v":0},{"$f":"'O_IncomeStatement (Tax)'!L59","v":0},{"$f":"'O_IncomeStatement (Tax)'!M59","v":0},{"$f":"'O_IncomeStatement (Tax)'!N59","v":0},{"$f":"'O_IncomeStatement (Tax)'!O59","v":0},{"$f":"'O_IncomeStatement (Tax)'!P59","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q59","v":0},{"$f":"'O_IncomeStatement (Tax)'!R59","v":0},{"$f":"'O_IncomeStatement (Tax)'!S59","v":0},{"$f":"'O_IncomeStatement (Tax)'!T59","v":0},{"$f":"'O_IncomeStatement (Tax)'!U59","v":0},{"$f":"'O_IncomeStatement (Tax)'!V59","v":0},{"$f":"'O_IncomeStatement (Tax)'!W59","v":0},{"$f":"'O_IncomeStatement (Tax)'!X59","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y59","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF59","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG59","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B60","v":""},{"$f":"'O_IncomeStatement (Tax)'!C60","v":0},{"$f":"'O_IncomeStatement (Tax)'!D60","v":0},{"$f":"'O_IncomeStatement (Tax)'!E60","v":0},{"$f":"'O_IncomeStatement (Tax)'!F60","v":0},{"$f":"'O_IncomeStatement (Tax)'!G60","v":0},{"$f":"'O_IncomeStatement (Tax)'!H60","v":0},{"$f":"'O_IncomeStatement (Tax)'!I60","v":0},{"$f":"'O_IncomeStatement (Tax)'!J60","v":0},{"$f":"'O_IncomeStatement (Tax)'!K60","v":0},{"$f":"'O_IncomeStatement (Tax)'!L60","v":0},{"$f":"'O_IncomeStatement (Tax)'!M60","v":0},{"$f":"'O_IncomeStatement (Tax)'!N60","v":0},{"$f":"'O_IncomeStatement (Tax)'!O60","v":0},{"$f":"'O_IncomeStatement (Tax)'!P60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q60","v":0},{"$f":"'O_IncomeStatement (Tax)'!R60","v":0},{"$f":"'O_IncomeStatement (Tax)'!S60","v":0},{"$f":"'O_IncomeStatement (Tax)'!T60","v":0},{"$f":"'O_IncomeStatement (Tax)'!U60","v":0},{"$f":"'O_IncomeStatement (Tax)'!V60","v":0},{"$f":"'O_IncomeStatement (Tax)'!W60","v":0},{"$f":"'O_IncomeStatement (Tax)'!X60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y60","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF60","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG60","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B61","v":""},{"$f":"'O_IncomeStatement (Tax)'!C61","v":0},{"$f":"'O_IncomeStatement (Tax)'!D61","v":0},{"$f":"'O_IncomeStatement (Tax)'!E61","v":0},{"$f":"'O_IncomeStatement (Tax)'!F61","v":0},{"$f":"'O_IncomeStatement (Tax)'!G61","v":0},{"$f":"'O_IncomeStatement (Tax)'!H61","v":0},{"$f":"'O_IncomeStatement (Tax)'!I61","v":0},{"$f":"'O_IncomeStatement (Tax)'!J61","v":0},{"$f":"'O_IncomeStatement (Tax)'!K61","v":0},{"$f":"'O_IncomeStatement (Tax)'!L61","v":0},{"$f":"'O_IncomeStatement (Tax)'!M61","v":0},{"$f":"'O_IncomeStatement (Tax)'!N61","v":0},{"$f":"'O_IncomeStatement (Tax)'!O61","v":0},{"$f":"'O_IncomeStatement (Tax)'!P61","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q61","v":0},{"$f":"'O_IncomeStatement (Tax)'!R61","v":0},{"$f":"'O_IncomeStatement (Tax)'!S61","v":0},{"$f":"'O_IncomeStatement (Tax)'!T61","v":0},{"$f":"'O_IncomeStatement (Tax)'!U61","v":0},{"$f":"'O_IncomeStatement (Tax)'!V61","v":0},{"$f":"'O_IncomeStatement (Tax)'!W61","v":0},{"$f":"'O_IncomeStatement (Tax)'!X61","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y61","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF61","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG61","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B62","v":""},{"$f":"'O_IncomeStatement (Tax)'!C62","v":0},{"$f":"'O_IncomeStatement (Tax)'!D62","v":0},{"$f":"'O_IncomeStatement (Tax)'!E62","v":0},{"$f":"'O_IncomeStatement (Tax)'!F62","v":0},{"$f":"'O_IncomeStatement (Tax)'!G62","v":0},{"$f":"'O_IncomeStatement (Tax)'!H62","v":0},{"$f":"'O_IncomeStatement (Tax)'!I62","v":0},{"$f":"'O_IncomeStatement (Tax)'!J62","v":0},{"$f":"'O_IncomeStatement (Tax)'!K62","v":0},{"$f":"'O_IncomeStatement (Tax)'!L62","v":0},{"$f":"'O_IncomeStatement (Tax)'!M62","v":0},{"$f":"'O_IncomeStatement (Tax)'!N62","v":0},{"$f":"'O_IncomeStatement (Tax)'!O62","v":0},{"$f":"'O_IncomeStatement (Tax)'!P62","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q62","v":0},{"$f":"'O_IncomeStatement (Tax)'!R62","v":0},{"$f":"'O_IncomeStatement (Tax)'!S62","v":0},{"$f":"'O_IncomeStatement (Tax)'!T62","v":0},{"$f":"'O_IncomeStatement (Tax)'!U62","v":0},{"$f":"'O_IncomeStatement (Tax)'!V62","v":0},{"$f":"'O_IncomeStatement (Tax)'!W62","v":0},{"$f":"'O_IncomeStatement (Tax)'!X62","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y62","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF62","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG62","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B63","v":""},{"$f":"'O_IncomeStatement (Tax)'!C63","v":0},{"$f":"'O_IncomeStatement (Tax)'!D63","v":0},{"$f":"'O_IncomeStatement (Tax)'!E63","v":0},{"$f":"'O_IncomeStatement (Tax)'!F63","v":0},{"$f":"'O_IncomeStatement (Tax)'!G63","v":0},{"$f":"'O_IncomeStatement (Tax)'!H63","v":0},{"$f":"'O_IncomeStatement (Tax)'!I63","v":0},{"$f":"'O_IncomeStatement (Tax)'!J63","v":0},{"$f":"'O_IncomeStatement (Tax)'!K63","v":0},{"$f":"'O_IncomeStatement (Tax)'!L63","v":0},{"$f":"'O_IncomeStatement (Tax)'!M63","v":0},{"$f":"'O_IncomeStatement (Tax)'!N63","v":0},{"$f":"'O_IncomeStatement (Tax)'!O63","v":0},{"$f":"'O_IncomeStatement (Tax)'!P63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q63","v":0},{"$f":"'O_IncomeStatement (Tax)'!R63","v":0},{"$f":"'O_IncomeStatement (Tax)'!S63","v":0},{"$f":"'O_IncomeStatement (Tax)'!T63","v":0},{"$f":"'O_IncomeStatement (Tax)'!U63","v":0},{"$f":"'O_IncomeStatement (Tax)'!V63","v":0},{"$f":"'O_IncomeStatement (Tax)'!W63","v":0},{"$f":"'O_IncomeStatement (Tax)'!X63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y63","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF63","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG63","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B64","v":""},{"$f":"'O_IncomeStatement (Tax)'!C64","v":0},{"$f":"'O_IncomeStatement (Tax)'!D64","v":0},{"$f":"'O_IncomeStatement (Tax)'!E64","v":0},{"$f":"'O_IncomeStatement (Tax)'!F64","v":0},{"$f":"'O_IncomeStatement (Tax)'!G64","v":0},{"$f":"'O_IncomeStatement (Tax)'!H64","v":0},{"$f":"'O_IncomeStatement (Tax)'!I64","v":0},{"$f":"'O_IncomeStatement (Tax)'!J64","v":0},{"$f":"'O_IncomeStatement (Tax)'!K64","v":0},{"$f":"'O_IncomeStatement (Tax)'!L64","v":0},{"$f":"'O_IncomeStatement (Tax)'!M64","v":0},{"$f":"'O_IncomeStatement (Tax)'!N64","v":0},{"$f":"'O_IncomeStatement (Tax)'!O64","v":0},{"$f":"'O_IncomeStatement (Tax)'!P64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q64","v":0},{"$f":"'O_IncomeStatement (Tax)'!R64","v":0},{"$f":"'O_IncomeStatement (Tax)'!S64","v":0},{"$f":"'O_IncomeStatement (Tax)'!T64","v":0},{"$f":"'O_IncomeStatement (Tax)'!U64","v":0},{"$f":"'O_IncomeStatement (Tax)'!V64","v":0},{"$f":"'O_IncomeStatement (Tax)'!W64","v":0},{"$f":"'O_IncomeStatement (Tax)'!X64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y64","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF64","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG64","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B65","v":0},{"$f":"'O_IncomeStatement (Tax)'!C65","v":0},{"$f":"'O_IncomeStatement (Tax)'!D65","v":0},{"$f":"'O_IncomeStatement (Tax)'!E65","v":0},{"$f":"'O_IncomeStatement (Tax)'!F65","v":0},{"$f":"'O_IncomeStatement (Tax)'!G65","v":0},{"$f":"'O_IncomeStatement (Tax)'!H65","v":0},{"$f":"'O_IncomeStatement (Tax)'!I65","v":0},{"$f":"'O_IncomeStatement (Tax)'!J65","v":0},{"$f":"'O_IncomeStatement (Tax)'!K65","v":0},{"$f":"'O_IncomeStatement (Tax)'!L65","v":0},{"$f":"'O_IncomeStatement (Tax)'!M65","v":0},{"$f":"'O_IncomeStatement (Tax)'!N65","v":0},{"$f":"'O_IncomeStatement (Tax)'!O65","v":0},{"$f":"'O_IncomeStatement (Tax)'!P65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q65","v":0},{"$f":"'O_IncomeStatement (Tax)'!R65","v":0},{"$f":"'O_IncomeStatement (Tax)'!S65","v":0},{"$f":"'O_IncomeStatement (Tax)'!T65","v":0},{"$f":"'O_IncomeStatement (Tax)'!U65","v":0},{"$f":"'O_IncomeStatement (Tax)'!V65","v":0},{"$f":"'O_IncomeStatement (Tax)'!W65","v":0},{"$f":"'O_IncomeStatement (Tax)'!X65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y65","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF65","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG65","v":0}]
["Hide",{"$f":"'O_IncomeStatement (Tax)'!B66","v":0},{"$f":"'O_IncomeStatement (Tax)'!C66","v":0},{"$f":"'O_IncomeStatement (Tax)'!D66","v":0},{"$f":"'O_IncomeStatement (Tax)'!E66","v":0},{"$f":"'O_IncomeStatement (Tax)'!F66","v":0},{"$f":"'O_IncomeStatement (Tax)'!G66","v":0},{"$f":"'O_IncomeStatement (Tax)'!H66","v":0},{"$f":"'O_IncomeStatement (Tax)'!I66","v":0},{"$f":"'O_IncomeStatement (Tax)'!J66","v":0},{"$f":"'O_IncomeStatement (Tax)'!K66","v":0},{"$f":"'O_IncomeStatement (Tax)'!L66","v":0},{"$f":"'O_IncomeStatement (Tax)'!M66","v":0},{"$f":"'O_IncomeStatement (Tax)'!N66","v":0},{"$f":"'O_IncomeStatement (Tax)'!O66","v":0},{"$f":"'O_IncomeStatement (Tax)'!P66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q66","v":0},{"$f":"'O_IncomeStatement (Tax)'!R66","v":0},{"$f":"'O_IncomeStatement (Tax)'!S66","v":0},{"$f":"'O_IncomeStatement (Tax)'!T66","v":0},{"$f":"'O_IncomeStatement (Tax)'!U66","v":0},{"$f":"'O_IncomeStatement (Tax)'!V66","v":0},{"$f":"'O_IncomeStatement (Tax)'!W66","v":0},{"$f":"'O_IncomeStatement (Tax)'!X66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y66","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF66","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG66","v":0}]
["Hide",{"$f":"IF('O_IncomeStatement (Tax)'!B67=0,\"\",'O_IncomeStatement (Tax)'!B67)","v":""},{"$f":"'O_IncomeStatement (Tax)'!C67","v":0},{"$f":"'O_IncomeStatement (Tax)'!D67","v":0},{"$f":"'O_IncomeStatement (Tax)'!E67","v":0},{"$f":"'O_IncomeStatement (Tax)'!F67","v":0},{"$f":"'O_IncomeStatement (Tax)'!G67","v":0},{"$f":"'O_IncomeStatement (Tax)'!H67","v":0},{"$f":"'O_IncomeStatement (Tax)'!I67","v":0},{"$f":"'O_IncomeStatement (Tax)'!J67","v":0},{"$f":"'O_IncomeStatement (Tax)'!K67","v":0},{"$f":"'O_IncomeStatement (Tax)'!L67","v":0},{"$f":"'O_IncomeStatement (Tax)'!M67","v":0},{"$f":"'O_IncomeStatement (Tax)'!N67","v":0},{"$f":"'O_IncomeStatement (Tax)'!O67","v":0},{"$f":"'O_IncomeStatement (Tax)'!P67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q67","v":0},{"$f":"'O_IncomeStatement (Tax)'!R67","v":0},{"$f":"'O_IncomeStatement (Tax)'!S67","v":0},{"$f":"'O_IncomeStatement (Tax)'!T67","v":0},{"$f":"'O_IncomeStatement (Tax)'!U67","v":0},{"$f":"'O_IncomeStatement (Tax)'!V67","v":0},{"$f":"'O_IncomeStatement (Tax)'!W67","v":0},{"$f":"'O_IncomeStatement (Tax)'!X67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y67","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF67","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG67","v":0}]
["","Sub-total",{"$f":"SUM(C55:C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'O_IncomeStatement (Tax)'!B69","v":"Loss & Depreciation Tax Shield to Other Liabilities"}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B70","v":"Federal Loss & Depreciation Tax Shield "},{"$f":"'O_IncomeStatement (Tax)'!C70","v":6970.270608269906},{"$f":"'O_IncomeStatement (Tax)'!D70","v":150291.79037347666},{"$f":"'O_IncomeStatement (Tax)'!E70","v":100349.38593281356},{"$f":"'O_IncomeStatement (Tax)'!F70","v":78185.247181133906},{"$f":"'O_IncomeStatement (Tax)'!G70","v":77852.838360662237},{"$f":"'O_IncomeStatement (Tax)'!H70","v":65675.257919678799},{"$f":"'O_IncomeStatement (Tax)'!I70","v":0},{"$f":"'O_IncomeStatement (Tax)'!J70","v":0},{"$f":"'O_IncomeStatement (Tax)'!K70","v":0},{"$f":"'O_IncomeStatement (Tax)'!L70","v":0},{"$f":"'O_IncomeStatement (Tax)'!M70","v":0},{"$f":"'O_IncomeStatement (Tax)'!N70","v":0},{"$f":"'O_IncomeStatement (Tax)'!O70","v":0},{"$f":"'O_IncomeStatement (Tax)'!P70","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q70","v":0},{"$f":"'O_IncomeStatement (Tax)'!R70","v":0},{"$f":"'O_IncomeStatement (Tax)'!S70","v":0},{"$f":"'O_IncomeStatement (Tax)'!T70","v":0},{"$f":"'O_IncomeStatement (Tax)'!U70","v":0},{"$f":"'O_IncomeStatement (Tax)'!V70","v":0},{"$f":"'O_IncomeStatement (Tax)'!W70","v":0},{"$f":"'O_IncomeStatement (Tax)'!X70","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y70","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF70","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG70","v":0}]
[null,{"$f":"'O_IncomeStatement (Tax)'!B71","v":"Sub-total"},{"$f":"'O_IncomeStatement (Tax)'!C71","v":6970.270608269906},{"$f":"'O_IncomeStatement (Tax)'!D71","v":150291.79037347666},{"$f":"'O_IncomeStatement (Tax)'!E71","v":100349.38593281356},{"$f":"'O_IncomeStatement (Tax)'!F71","v":78185.247181133906},{"$f":"'O_IncomeStatement (Tax)'!G71","v":77852.838360662237},{"$f":"'O_IncomeStatement (Tax)'!H71","v":65675.257919678799},{"$f":"'O_IncomeStatement (Tax)'!I71","v":0},{"$f":"'O_IncomeStatement (Tax)'!J71","v":0},{"$f":"'O_IncomeStatement (Tax)'!K71","v":0},{"$f":"'O_IncomeStatement (Tax)'!L71","v":0},{"$f":"'O_IncomeStatement (Tax)'!M71","v":0},{"$f":"'O_IncomeStatement (Tax)'!N71","v":0},{"$f":"'O_IncomeStatement (Tax)'!O71","v":0},{"$f":"'O_IncomeStatement (Tax)'!P71","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q71","v":0},{"$f":"'O_IncomeStatement (Tax)'!R71","v":0},{"$f":"'O_IncomeStatement (Tax)'!S71","v":0},{"$f":"'O_IncomeStatement (Tax)'!T71","v":0},{"$f":"'O_IncomeStatement (Tax)'!U71","v":0},{"$f":"'O_IncomeStatement (Tax)'!V71","v":0},{"$f":"'O_IncomeStatement (Tax)'!W71","v":0},{"$f":"'O_IncomeStatement (Tax)'!X71","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y71","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF71","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG71","v":0}]
["","Cost of Sales (Detail)"]
["","Royalties",{"$f":"+'Taxes & Fees'!C80","v":0},{"$f":"+'Taxes & Fees'!D80","v":0},{"$f":"+'Taxes & Fees'!E80","v":0},{"$f":"+'Taxes & Fees'!F80","v":0},{"$f":"+'Taxes & Fees'!G80","v":0},{"$f":"+'Taxes & Fees'!H80","v":0},{"$f":"+'Taxes & Fees'!I80","v":0},{"$f":"+'Taxes & Fees'!J80","v":0},{"$f":"+'Taxes & Fees'!K80","v":0},{"$f":"+'Taxes & Fees'!L80","v":0},{"$f":"+'Taxes & Fees'!M80","v":0},{"$f":"+'Taxes & Fees'!N80","v":0},{"$f":"+'Taxes & Fees'!O80","v":0},{"$f":"+'Taxes & Fees'!P80","v":0},{"$f":"+'Taxes & Fees'!Q80","v":0},{"$f":"+'Taxes & Fees'!R80","v":0},{"$f":"+'Taxes & Fees'!S80","v":0},{"$f":"+'Taxes & Fees'!T80","v":0},{"$f":"+'Taxes & Fees'!U80","v":0},{"$f":"+'Taxes & Fees'!V80","v":0},{"$f":"+'Taxes & Fees'!W80","v":0},{"$f":"+'Taxes & Fees'!X80","v":0},{"$f":"+'Taxes & Fees'!Y80","v":0},{"$f":"+'Taxes & Fees'!Z80","v":0},{"$f":"+'Taxes & Fees'!AA80","v":0},{"$f":"+'Taxes & Fees'!AB80","v":0},{"$f":"+'Taxes & Fees'!AC80","v":0},{"$f":"+'Taxes & Fees'!AD80","v":0},{"$f":"+'Taxes & Fees'!AE80","v":0},{"$f":"+'Taxes & Fees'!AF80","v":0},{"$f":"+'Taxes & Fees'!AG80","v":0}]
["","Franchise Fees",{"$f":"+'Taxes & Fees'!C64","v":0},{"$f":"+'Taxes & Fees'!D64","v":0},{"$f":"+'Taxes & Fees'!E64","v":0},{"$f":"+'Taxes & Fees'!F64","v":0},{"$f":"+'Taxes & Fees'!G64","v":0},{"$f":"+'Taxes & Fees'!H64","v":0},{"$f":"+'Taxes & Fees'!I64","v":0},{"$f":"+'Taxes & Fees'!J64","v":0},{"$f":"+'Taxes & Fees'!K64","v":0},{"$f":"+'Taxes & Fees'!L64","v":0},{"$f":"+'Taxes & Fees'!M64","v":0},{"$f":"+'Taxes & Fees'!N64","v":0},{"$f":"+'Taxes & Fees'!O64","v":0},{"$f":"+'Taxes & Fees'!P64","v":0},{"$f":"+'Taxes & Fees'!Q64","v":0},{"$f":"+'Taxes & Fees'!R64","v":0},{"$f":"+'Taxes & Fees'!S64","v":0},{"$f":"+'Taxes & Fees'!T64","v":0},{"$f":"+'Taxes & Fees'!U64","v":0},{"$f":"+'Taxes & Fees'!V64","v":0},{"$f":"+'Taxes & Fees'!W64","v":0},{"$f":"+'Taxes & Fees'!X64","v":0},{"$f":"+'Taxes & Fees'!Y64","v":0},{"$f":"+'Taxes & Fees'!Z64","v":0},{"$f":"+'Taxes & Fees'!AA64","v":0},{"$f":"+'Taxes & Fees'!AB64","v":0},{"$f":"+'Taxes & Fees'!AC64","v":0},{"$f":"+'Taxes & Fees'!AD64","v":0},{"$f":"+'Taxes & Fees'!AE64","v":0},{"$f":"+'Taxes & Fees'!AF64","v":0},{"$f":"+'Taxes & Fees'!AG64","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B75","v":"Variable Costs"},{"$f":"+'O&M'!E44","v":51500},{"$f":"+'O&M'!F44","v":52787.499999999993},{"$f":"+'O&M'!G44","v":54107.187499999993},{"$f":"+'O&M'!H44","v":55459.867187499993},{"$f":"+'O&M'!I44","v":56846.363867187487},{"$f":"+'O&M'!J44","v":58267.522963867166},{"$f":"+'O&M'!K44","v":59724.211037963847},{"$f":"+'O&M'!L44","v":61217.316313912932},{"$f":"+'O&M'!M44","v":62747.749221760751},{"$f":"+'O&M'!N44","v":64316.442952304758},{"$f":"+'O&M'!O44","v":65924.354026112371},{"$f":"+'O&M'!P44","v":67572.462876765174},{"$f":"+'O&M'!Q44","v":69261.7744486843},{"$f":"+'O&M'!R44","v":70993.318809901408},{"$f":"+'O&M'!S44","v":72768.151780148939},{"$f":"+'O&M'!T44","v":74587.35557465264},{"$f":"+'O&M'!U44","v":76452.039464018962},{"$f":"+'O&M'!V44","v":78363.34045061942},{"$f":"+'O&M'!W44","v":80322.423961884895},{"$f":"+'O&M'!X44","v":82330.484560932018},{"$f":"+'O&M'!Y44","v":84388.746674955299},{"$f":"+'O&M'!Z44","v":86498.465341829171},{"$f":"+'O&M'!AA44","v":88660.926975374896},{"$f":"+'O&M'!AB44","v":90877.450149759257},{"$f":"+'O&M'!AC44","v":93149.386403503231},{"$f":"+'O&M'!AD44","v":95478.121063590806},{"$f":"+'O&M'!AE44","v":97865.074090180569},{"$f":"+'O&M'!AF44","v":100311.70094243507},{"$f":"+'O&M'!AG44","v":102819.49346599594},{"$f":"+'O&M'!AH44","v":105389.98080264582},{"$f":"+'O&M'!AI44","v":108024.73032271197}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B76","v":"Fixed Costs"},{"$f":"+'O&M'!E55","v":0},{"$f":"+'O&M'!F55","v":0},{"$f":"+'O&M'!G55","v":0},{"$f":"+'O&M'!H55","v":0},{"$f":"+'O&M'!I55","v":0},{"$f":"+'O&M'!J55","v":0},{"$f":"+'O&M'!K55","v":0},{"$f":"+'O&M'!L55","v":0},{"$f":"+'O&M'!M55","v":0},{"$f":"+'O&M'!N55","v":0},{"$f":"+'O&M'!O55","v":0},{"$f":"+'O&M'!P55","v":0},{"$f":"+'O&M'!Q55","v":0},{"$f":"+'O&M'!R55","v":0},{"$f":"+'O&M'!S55","v":0},{"$f":"+'O&M'!T55","v":0},{"$f":"+'O&M'!U55","v":0},{"$f":"+'O&M'!V55","v":0},{"$f":"+'O&M'!W55","v":0},{"$f":"+'O&M'!X55","v":0},{"$f":"+'O&M'!Y55","v":0},{"$f":"+'O&M'!Z55","v":0},{"$f":"+'O&M'!AA55","v":0},{"$f":"+'O&M'!AB55","v":0},{"$f":"+'O&M'!AC55","v":0},{"$f":"+'O&M'!AD55","v":0},{"$f":"+'O&M'!AE55","v":0},{"$f":"+'O&M'!AF55","v":0},{"$f":"+'O&M'!AG55","v":0},{"$f":"+'O&M'!AH55","v":0},{"$f":"+'O&M'!AI55","v":0}]
["Hide",{"$f":"+'O_IncomeStatement (Tax)'!B77","v":""},{"$f":"+'O&M'!E66","v":0},{"$f":"+'O&M'!F66","v":0},{"$f":"+'O&M'!G66","v":0},{"$f":"+'O&M'!H66","v":0},{"$f":"+'O&M'!I66","v":0},{"$f":"+'O&M'!J66","v":0},{"$f":"+'O&M'!K66","v":0},{"$f":"+'O&M'!L66","v":0},{"$f":"+'O&M'!M66","v":0},{"$f":"+'O&M'!N66","v":0},{"$f":"+'O&M'!O66","v":0},{"$f":"+'O&M'!P66","v":0},{"$f":"+'O&M'!Q66","v":0},{"$f":"+'O&M'!R66","v":0},{"$f":"+'O&M'!S66","v":0},{"$f":"+'O&M'!T66","v":0},{"$f":"+'O&M'!U66","v":0},{"$f":"+'O&M'!V66","v":0},{"$f":"+'O&M'!W66","v":0},{"$f":"+'O&M'!X66","v":0},{"$f":"+'O&M'!Y66","v":0},{"$f":"+'O&M'!Z66","v":0},{"$f":"+'O&M'!AA66","v":0},{"$f":"+'O&M'!AB66","v":0},{"$f":"+'O&M'!AC66","v":0},{"$f":"+'O&M'!AD66","v":0},{"$f":"+'O&M'!AE66","v":0},{"$f":"+'O&M'!AF66","v":0},{"$f":"+'O&M'!AG66","v":0},{"$f":"+'O&M'!AH66","v":0},{"$f":"+'O&M'!AI66","v":0}]
["Hide",{"$f":"+'O_IncomeStatement (Tax)'!B78","v":""},{"$f":"+'O&M'!E77","v":0},{"$f":"+'O&M'!F77","v":0},{"$f":"+'O&M'!G77","v":0},{"$f":"+'O&M'!H77","v":0},{"$f":"+'O&M'!I77","v":0},{"$f":"+'O&M'!J77","v":0},{"$f":"+'O&M'!K77","v":0},{"$f":"+'O&M'!L77","v":0},{"$f":"+'O&M'!M77","v":0},{"$f":"+'O&M'!N77","v":0},{"$f":"+'O&M'!O77","v":0},{"$f":"+'O&M'!P77","v":0},{"$f":"+'O&M'!Q77","v":0},{"$f":"+'O&M'!R77","v":0},{"$f":"+'O&M'!S77","v":0},{"$f":"+'O&M'!T77","v":0},{"$f":"+'O&M'!U77","v":0},{"$f":"+'O&M'!V77","v":0},{"$f":"+'O&M'!W77","v":0},{"$f":"+'O&M'!X77","v":0},{"$f":"+'O&M'!Y77","v":0},{"$f":"+'O&M'!Z77","v":0},{"$f":"+'O&M'!AA77","v":0},{"$f":"+'O&M'!AB77","v":0},{"$f":"+'O&M'!AC77","v":0},{"$f":"+'O&M'!AD77","v":0},{"$f":"+'O&M'!AE77","v":0},{"$f":"+'O&M'!AF77","v":0},{"$f":"+'O&M'!AG77","v":0},{"$f":"+'O&M'!AH77","v":0},{"$f":"+'O&M'!AI77","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B79","v":"Major Expenses"},{"$f":"+'Major Expenses'!C36","v":0},{"$f":"+'Major Expenses'!D36","v":0},{"$f":"+'Major Expenses'!E36","v":0},{"$f":"+'Major Expenses'!F36","v":0},{"$f":"+'Major Expenses'!G36","v":0},{"$f":"+'Major Expenses'!H36","v":0},{"$f":"+'Major Expenses'!I36","v":0},{"$f":"+'Major Expenses'!J36","v":0},{"$f":"+'Major Expenses'!K36","v":0},{"$f":"+'Major Expenses'!L36","v":0},{"$f":"+'Major Expenses'!M36","v":0},{"$f":"+'Major Expenses'!N36","v":0},{"$f":"+'Major Expenses'!O36","v":0},{"$f":"+'Major Expenses'!P36","v":0},{"$f":"+'Major Expenses'!Q36","v":0},{"$f":"+'Major Expenses'!R36","v":0},{"$f":"+'Major Expenses'!S36","v":0},{"$f":"+'Major Expenses'!T36","v":0},{"$f":"+'Major Expenses'!U36","v":0},{"$f":"+'Major Expenses'!V36","v":0},{"$f":"+'Major Expenses'!W36","v":0},{"$f":"+'Major Expenses'!X36","v":0},{"$f":"+'Major Expenses'!Y36","v":0},{"$f":"+'Major Expenses'!Z36","v":0},{"$f":"+'Major Expenses'!AA36","v":0},{"$f":"+'Major Expenses'!AB36","v":0},{"$f":"+'Major Expenses'!AC36","v":0},{"$f":"+'Major Expenses'!AD36","v":0},{"$f":"+'Major Expenses'!AE36","v":0},{"$f":"+'Major Expenses'!AF36","v":0},{"$f":"+'Major Expenses'!AG36","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B80","v":"Purchased Fuels"},{"$f":"IFERROR(+Purchases!F77,\"\")","v":207233.05888077116},{"$f":"IFERROR(+Purchases!G77,\"\")","v":212413.88535279041},{"$f":"IFERROR(+Purchases!H77,\"\")","v":217724.23248661018},{"$f":"IFERROR(+Purchases!I77,\"\")","v":223167.33829877543},{"$f":"IFERROR(+Purchases!J77,\"\")","v":228746.52175624477},{"$f":"IFERROR(+Purchases!K77,\"\")","v":234465.18480015089},{"$f":"IFERROR(+Purchases!L77,\"\")","v":240326.81442015467},{"$f":"IFERROR(+Purchases!M77,\"\")","v":246334.98478065847},{"$f":"IFERROR(+Purchases!N77,\"\")","v":252493.3594001749},{"$f":"IFERROR(+Purchases!O77,\"\")","v":258805.69338517921},{"$f":"IFERROR(+Purchases!P77,\"\")","v":265275.8357198087},{"$f":"IFERROR(+Purchases!Q77,\"\")","v":271907.73161280388},{"$f":"IFERROR(+Purchases!R77,\"\")","v":278705.42490312399},{"$f":"IFERROR(+Purchases!S77,\"\")","v":285673.06052570208},{"$f":"IFERROR(+Purchases!T77,\"\")","v":292814.88703884458},{"$f":"IFERROR(+Purchases!U77,\"\")","v":300135.25921481563},{"$f":"IFERROR(+Purchases!V77,\"\")","v":307638.64069518604},{"$f":"IFERROR(+Purchases!W77,\"\")","v":315329.60671256564},{"$f":"IFERROR(+Purchases!X77,\"\")","v":323212.84688037972},{"$f":"IFERROR(+Purchases!Y77,\"\")","v":331293.16805238917},{"$f":"IFERROR(+Purchases!Z77,\"\")","v":339575.49725369888},{"$f":"IFERROR(+Purchases!AA77,\"\")","v":348064.88468504132},{"$f":"IFERROR(+Purchases!AB77,\"\")","v":356766.50680216734},{"$f":"IFERROR(+Purchases!AC77,\"\")","v":365685.66947222152},{"$f":"IFERROR(+Purchases!AD77,\"\")","v":374827.81120902702},{"$f":"IFERROR(+Purchases!AE77,\"\")","v":384198.50648925261},{"$f":"IFERROR(+Purchases!AF77,\"\")","v":393803.46915148397},{"$f":"IFERROR(+Purchases!AG77,\"\")","v":403648.55588027101},{"$f":"IFERROR(+Purchases!AH77,\"\")","v":413739.76977727772},{"$f":"IFERROR(+Purchases!AI77,\"\")","v":424083.26402170956},{"$f":"IFERROR(+Purchases!AJ77,\"\")","v":434685.34562225232}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B81","v":"Non-Fuel Purchases"},{"$f":"IFERROR(+Purchases!F78,\"\")","v":0},{"$f":"IFERROR(+Purchases!G78,\"\")","v":0},{"$f":"IFERROR(+Purchases!H78,\"\")","v":0},{"$f":"IFERROR(+Purchases!I78,\"\")","v":0},{"$f":"IFERROR(+Purchases!J78,\"\")","v":0},{"$f":"IFERROR(+Purchases!K78,\"\")","v":0},{"$f":"IFERROR(+Purchases!L78,\"\")","v":0},{"$f":"IFERROR(+Purchases!M78,\"\")","v":0},{"$f":"IFERROR(+Purchases!N78,\"\")","v":0},{"$f":"IFERROR(+Purchases!O78,\"\")","v":0},{"$f":"IFERROR(+Purchases!P78,\"\")","v":0},{"$f":"IFERROR(+Purchases!Q78,\"\")","v":0},{"$f":"IFERROR(+Purchases!R78,\"\")","v":0},{"$f":"IFERROR(+Purchases!S78,\"\")","v":0},{"$f":"IFERROR(+Purchases!T78,\"\")","v":0},{"$f":"IFERROR(+Purchases!U78,\"\")","v":0},{"$f":"IFERROR(+Purchases!V78,\"\")","v":0},{"$f":"IFERROR(+Purchases!W78,\"\")","v":0},{"$f":"IFERROR(+Purchases!X78,\"\")","v":0},{"$f":"IFERROR(+Purchases!Y78,\"\")","v":0},{"$f":"IFERROR(+Purchases!Z78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AA78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AB78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AC78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AD78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AE78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AF78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AG78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AH78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AI78,\"\")","v":0},{"$f":"IFERROR(+Purchases!AJ78,\"\")","v":0}]
["","Sub-total",{"$f":"SUM(C73:C81)","v":258733.05888077116},{"$f":"SUM(D73:D81)","v":265201.38535279041},271831.41998661018,278627.20548627543,285592.88562343223,292732.70776401804,300051.02545811853,307552.30109457142,315241.10862193565,323122.136337484,331200.18974592106,339480.19448956905,347967.19935180829,356666.3793356035,365583.03881899349,374722.61478946824,384090.68015920499,393692.94716318505,403535.27084226464,413623.6526133212,423964.24392865418,434563.3500268705,445427.4337775422,456563.11962198076,467977.19761253026,479676.62755284342,491668.54324166453,503960.25682270608,516559.26324327366,529473.24482435535,542710.07594496431]
["","Operating Expense (Detail)"]
["Hide",{"$f":"'O&M'!D83","v":""},{"$f":"+'O&M'!E89","v":0},{"$f":"+'O&M'!F89","v":0},{"$f":"+'O&M'!G89","v":0},{"$f":"+'O&M'!H89","v":0},{"$f":"+'O&M'!I89","v":0},{"$f":"+'O&M'!J89","v":0},{"$f":"+'O&M'!K89","v":0},{"$f":"+'O&M'!L89","v":0},{"$f":"+'O&M'!M89","v":0},{"$f":"+'O&M'!N89","v":0},{"$f":"+'O&M'!O89","v":0},{"$f":"+'O&M'!P89","v":0},{"$f":"+'O&M'!Q89","v":0},{"$f":"+'O&M'!R89","v":0},{"$f":"+'O&M'!S89","v":0},{"$f":"+'O&M'!T89","v":0},{"$f":"+'O&M'!U89","v":0},{"$f":"+'O&M'!V89","v":0},{"$f":"+'O&M'!W89","v":0},{"$f":"+'O&M'!X89","v":0},{"$f":"+'O&M'!Y89","v":0},{"$f":"+'O&M'!Z89","v":0},{"$f":"+'O&M'!AA89","v":0},{"$f":"+'O&M'!AB89","v":0},{"$f":"+'O&M'!AC89","v":0},{"$f":"+'O&M'!AD89","v":0},{"$f":"+'O&M'!AE89","v":0},{"$f":"+'O&M'!AF89","v":0},{"$f":"+'O&M'!AG89","v":0},{"$f":"+'O&M'!AH89","v":0},{"$f":"+'O&M'!AI89","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B85","v":"Operating Labor"},{"$f":"+'O&M'!E96","v":0},{"$f":"+'O&M'!F96","v":0},{"$f":"+'O&M'!G96","v":0},{"$f":"+'O&M'!H96","v":0},{"$f":"+'O&M'!I96","v":0},{"$f":"+'O&M'!J96","v":0},{"$f":"+'O&M'!K96","v":0},{"$f":"+'O&M'!L96","v":0},{"$f":"+'O&M'!M96","v":0},{"$f":"+'O&M'!N96","v":0},{"$f":"+'O&M'!O96","v":0},{"$f":"+'O&M'!P96","v":0},{"$f":"+'O&M'!Q96","v":0},{"$f":"+'O&M'!R96","v":0},{"$f":"+'O&M'!S96","v":0},{"$f":"+'O&M'!T96","v":0},{"$f":"+'O&M'!U96","v":0},{"$f":"+'O&M'!V96","v":0},{"$f":"+'O&M'!W96","v":0},{"$f":"+'O&M'!X96","v":0},{"$f":"+'O&M'!Y96","v":0},{"$f":"+'O&M'!Z96","v":0},{"$f":"+'O&M'!AA96","v":0},{"$f":"+'O&M'!AB96","v":0},{"$f":"+'O&M'!AC96","v":0},{"$f":"+'O&M'!AD96","v":0},{"$f":"+'O&M'!AE96","v":0},{"$f":"+'O&M'!AF96","v":0},{"$f":"+'O&M'!AG96","v":0},{"$f":"+'O&M'!AH96","v":0},{"$f":"+'O&M'!AI96","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B86","v":"Insurance"},{"$f":"+'O&M'!E103","v":0},{"$f":"+'O&M'!F103","v":0},{"$f":"+'O&M'!G103","v":0},{"$f":"+'O&M'!H103","v":0},{"$f":"+'O&M'!I103","v":0},{"$f":"+'O&M'!J103","v":0},{"$f":"+'O&M'!K103","v":0},{"$f":"+'O&M'!L103","v":0},{"$f":"+'O&M'!M103","v":0},{"$f":"+'O&M'!N103","v":0},{"$f":"+'O&M'!O103","v":0},{"$f":"+'O&M'!P103","v":0},{"$f":"+'O&M'!Q103","v":0},{"$f":"+'O&M'!R103","v":0},{"$f":"+'O&M'!S103","v":0},{"$f":"+'O&M'!T103","v":0},{"$f":"+'O&M'!U103","v":0},{"$f":"+'O&M'!V103","v":0},{"$f":"+'O&M'!W103","v":0},{"$f":"+'O&M'!X103","v":0},{"$f":"+'O&M'!Y103","v":0},{"$f":"+'O&M'!Z103","v":0},{"$f":"+'O&M'!AA103","v":0},{"$f":"+'O&M'!AB103","v":0},{"$f":"+'O&M'!AC103","v":0},{"$f":"+'O&M'!AD103","v":0},{"$f":"+'O&M'!AE103","v":0},{"$f":"+'O&M'!AF103","v":0},{"$f":"+'O&M'!AG103","v":0},{"$f":"+'O&M'!AH103","v":0},{"$f":"+'O&M'!AI103","v":0}]
["",{"$f":"+'O_IncomeStatement (Tax)'!B87","v":"Property Taxes"},{"$f":"+'O&M'!E110","v":0},{"$f":"+'O&M'!F110","v":0},{"$f":"+'O&M'!G110","v":0},{"$f":"+'O&M'!H110","v":0},{"$f":"+'O&M'!I110","v":0},{"$f":"+'O&M'!J110","v":0},{"$f":"+'O&M'!K110","v":0},{"$f":"+'O&M'!L110","v":0},{"$f":"+'O&M'!M110","v":0},{"$f":"+'O&M'!N110","v":0},{"$f":"+'O&M'!O110","v":0},{"$f":"+'O&M'!P110","v":0},{"$f":"+'O&M'!Q110","v":0},{"$f":"+'O&M'!R110","v":0},{"$f":"+'O&M'!S110","v":0},{"$f":"+'O&M'!T110","v":0},{"$f":"+'O&M'!U110","v":0},{"$f":"+'O&M'!V110","v":0},{"$f":"+'O&M'!W110","v":0},{"$f":"+'O&M'!X110","v":0},{"$f":"+'O&M'!Y110","v":0},{"$f":"+'O&M'!Z110","v":0},{"$f":"+'O&M'!AA110","v":0},{"$f":"+'O&M'!AB110","v":0},{"$f":"+'O&M'!AC110","v":0},{"$f":"+'O&M'!AD110","v":0},{"$f":"+'O&M'!AE110","v":0},{"$f":"+'O&M'!AF110","v":0},{"$f":"+'O&M'!AG110","v":0},{"$f":"+'O&M'!AH110","v":0},{"$f":"+'O&M'!AI110","v":0}]
[null,"Sub-total",{"$f":"SUM(C84:C87)","v":0},{"$f":"SUM(D84:D87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bottom",{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[null,"FOOTNOTES:"]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B91=\"\",\"\",'O_IncomeStatement (Tax)'!B91)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B92=\"\",\"\",'O_IncomeStatement (Tax)'!B92)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B140=\"\",\"\",'O_IncomeStatement (Tax)'!B140)","v":"Tax Shield to Other Liabilities"}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B141=\"\",\"\",'O_IncomeStatement (Tax)'!B141)","v":"Federal Loss & Depreciation Tax Shield "}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B118=\"\",\"\",'O_IncomeStatement (Tax)'!B118)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B119=\"\",\"\",'O_IncomeStatement (Tax)'!B119)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B120=\"\",\"\",'O_IncomeStatement (Tax)'!B120)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B121=\"\",\"\",'O_IncomeStatement (Tax)'!B121)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B122=\"\",\"\",'O_IncomeStatement (Tax)'!B122)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B123=\"\",\"\",'O_IncomeStatement (Tax)'!B123)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B124=\"\",\"\",'O_IncomeStatement (Tax)'!B124)","v":""}]
[null,{"$f":"IF('O_IncomeStatement (Tax)'!B125=\"\",\"\",'O_IncomeStatement (Tax)'!B125)","v":""}]
[]
[]
[]
[]
[]
[null,"Print Years",{"$f":"IF(M1=\"\",0,M1)","v":1},{"$f":"IF(N1=\"\",M1,N1)","v":15}]
[]
[null,null,{"$f":"IF(AND(C7>=$C$108,C7<=$D$108),\"\",\"Hide\")","v":""},{"$f":"IF(AND(D7>=$C$108,D7<=$D$108),\"\",\"Hide\")","v":""},"","","","","","","","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CALCULATION AREA"]
[null,"Copied","No"]
[null,"Toggle_Comments","Hidden"]

{"sheet":"O_BalanceSheet (SH)","index":54,"n_rows":107,"n_cols":32,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["RELCOST: Balance Sheet for Shareholders",null,null,"©2009","Scenario",1,null,null,"Print Years",5,10]
["PRO FORMA BALANCE SHEET (SHAREHOLDERS)",null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"}]
["Project Description",{"$f":"IF(+General!$D$11=\"\",\"\",General!$D$11)","v":"CHP at 300 room hotel"}]
[]
[null,{"$f":"'O_IncomeStatement (Tax)'!C6","v":2015},{"$f":"'O_IncomeStatement (Tax)'!D6","v":2016},{"$f":"'O_IncomeStatement (Tax)'!E6","v":2017},{"$f":"'O_IncomeStatement (Tax)'!F6","v":2018},{"$f":"'O_IncomeStatement (Tax)'!G6","v":2019},{"$f":"'O_IncomeStatement (Tax)'!H6","v":2020},{"$f":"'O_IncomeStatement (Tax)'!I6","v":2021},{"$f":"'O_IncomeStatement (Tax)'!J6","v":2022},{"$f":"'O_IncomeStatement (Tax)'!K6","v":2023},{"$f":"'O_IncomeStatement (Tax)'!L6","v":2024},{"$f":"'O_IncomeStatement (Tax)'!M6","v":2025},{"$f":"'O_IncomeStatement (Tax)'!N6","v":2026},{"$f":"'O_IncomeStatement (Tax)'!O6","v":2027},{"$f":"'O_IncomeStatement (Tax)'!P6","v":2028},{"$f":"'O_IncomeStatement (Tax)'!Q6","v":2029},{"$f":"'O_IncomeStatement (Tax)'!R6","v":2030},{"$f":"'O_IncomeStatement (Tax)'!S6","v":2031},{"$f":"'O_IncomeStatement (Tax)'!T6","v":2032},{"$f":"'O_IncomeStatement (Tax)'!U6","v":2033},{"$f":"'O_IncomeStatement (Tax)'!V6","v":2034},{"$f":"'O_IncomeStatement (Tax)'!W6","v":2035},{"$f":"'O_IncomeStatement (Tax)'!X6","v":2036},{"$f":"'O_IncomeStatement (Tax)'!Y6","v":2037},{"$f":"'O_IncomeStatement (Tax)'!Z6","v":2038},{"$f":"'O_IncomeStatement (Tax)'!AA6","v":2039},{"$f":"'O_IncomeStatement (Tax)'!AB6","v":2040},{"$f":"'O_IncomeStatement (Tax)'!AC6","v":2041},{"$f":"'O_IncomeStatement (Tax)'!AD6","v":2042},{"$f":"'O_IncomeStatement (Tax)'!AE6","v":2043},{"$f":"'O_IncomeStatement (Tax)'!AF6","v":2044},{"$f":"'O_IncomeStatement (Tax)'!AG6","v":2045}]
["Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+B7+1","v":2},{"$f":"+C7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"+R7+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31]
["Balance Sheet (Shareholder Calculation)"]
["Assets"]
["Current"]
["Cash",{"$f":"IF(O_CashFlow!C32>0,O_CashFlow!C32,0)","v":0},{"$f":"IF(O_CashFlow!D32>0,O_CashFlow!D32,0)","v":0},{"$f":"IF(O_CashFlow!E32>0,O_CashFlow!E32,0)","v":0},{"$f":"IF(O_CashFlow!F32>0,O_CashFlow!F32,0)","v":0},{"$f":"IF(O_CashFlow!G32>0,O_CashFlow!G32,0)","v":0},{"$f":"IF(O_CashFlow!H32>0,O_CashFlow!H32,0)","v":0},{"$f":"IF(O_CashFlow!I32>0,O_CashFlow!I32,0)","v":0},{"$f":"IF(O_CashFlow!J32>0,O_CashFlow!J32,0)","v":0},{"$f":"IF(O_CashFlow!K32>0,O_CashFlow!K32,0)","v":0},{"$f":"IF(O_CashFlow!L32>0,O_CashFlow!L32,0)","v":0},{"$f":"IF(O_CashFlow!M32>0,O_CashFlow!M32,0)","v":0},{"$f":"IF(O_CashFlow!N32>0,O_CashFlow!N32,0)","v":0},{"$f":"IF(O_CashFlow!O32>0,O_CashFlow!O32,0)","v":0},{"$f":"IF(O_CashFlow!P32>0,O_CashFlow!P32,0)","v":0},{"$f":"IF(O_CashFlow!Q32>0,O_CashFlow!Q32,0)","v":0},{"$f":"IF(O_CashFlow!R32>0,O_CashFlow!R32,0)","v":33544.425889733073},{"$f":"IF(O_CashFlow!S32>0,O_CashFlow!S32,0)","v":70657.695889406343},{"$f":"IF(O_CashFlow!T32>0,O_CashFlow!T32,0)","v":109123.40597020685},{"$f":"IF(O_CashFlow!U32>0,O_CashFlow!U32,0)","v":148981.30497253974},{"$f":"IF(O_CashFlow!V32>0,O_CashFlow!V32,0)","v":190271.24303099717},{"$f":"IF(O_CashFlow!W32>0,O_CashFlow!W32,0)","v":233034.13133471063},{"$f":"IF(O_CashFlow!X32>0,O_CashFlow!X32,0)","v":277311.96377072326},{"$f":"IF(O_CashFlow!Y32>0,O_CashFlow!Y32,0)","v":323147.8447272816},{"$f":"IF(O_CashFlow!Z32>0,O_CashFlow!Z32,0)","v":370586.01756774198},{"$f":"IF(O_CashFlow!AA32>0,O_CashFlow!AA32,0)","v":419671.89382486284},{"$f":"IF(O_CashFlow!AB32>0,O_CashFlow!AB32,0)","v":470452.08313339896},{"$f":"IF(O_CashFlow!AC32>0,O_CashFlow!AC32,0)","v":522974.42391955538},{"$f":"IF(O_CashFlow!AD32>0,O_CashFlow!AD32,0)","v":577288.01486632309},{"$f":"IF(O_CashFlow!AE32>0,O_CashFlow!AE32,0)","v":633443.24717419397},{"$f":"IF(O_CashFlow!AF32>0,O_CashFlow!AF32,0)","v":691491.83763724309},{"$f":"IF(O_CashFlow!AG32>0,O_CashFlow!AG32,0)","v":792782.71512033069}]
["Accounts recievable",{"$f":"-'Cash Accounts'!C36","v":0},{"$f":"-'Cash Accounts'!D36","v":0},{"$f":"-'Cash Accounts'!E36","v":0},{"$f":"-'Cash Accounts'!F36","v":0},{"$f":"-'Cash Accounts'!G36","v":0},{"$f":"-'Cash Accounts'!H36","v":0},{"$f":"-'Cash Accounts'!I36","v":0},{"$f":"-'Cash Accounts'!J36","v":0},{"$f":"-'Cash Accounts'!K36","v":0},{"$f":"-'Cash Accounts'!L36","v":0},{"$f":"-'Cash Accounts'!M36","v":0},{"$f":"-'Cash Accounts'!N36","v":0},{"$f":"-'Cash Accounts'!O36","v":0},{"$f":"-'Cash Accounts'!P36","v":0},{"$f":"-'Cash Accounts'!Q36","v":0},{"$f":"-'Cash Accounts'!R36","v":0},{"$f":"-'Cash Accounts'!S36","v":0},{"$f":"-'Cash Accounts'!T36","v":0},{"$f":"-'Cash Accounts'!U36","v":0},{"$f":"-'Cash Accounts'!V36","v":0},{"$f":"-'Cash Accounts'!W36","v":0},{"$f":"-'Cash Accounts'!X36","v":0},{"$f":"-'Cash Accounts'!Y36","v":0},{"$f":"-'Cash Accounts'!Z36","v":0},{"$f":"-'Cash Accounts'!AA36","v":0},{"$f":"-'Cash Accounts'!AB36","v":0},{"$f":"-'Cash Accounts'!AC36","v":0},{"$f":"-'Cash Accounts'!AD36","v":0},{"$f":"-'Cash Accounts'!AE36","v":0},{"$f":"-'Cash Accounts'!AF36","v":0},{"$f":"-'Cash Accounts'!AG36","v":0}]
["Stocks (unused)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sub-Total",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,33544.425889733073,70657.695889406343,{"$f":"SUM(S11:S13)","v":109123.40597020685},148981.30497253974,190271.24303099717,233034.13133471063,277311.96377072326,323147.8447272816,370586.01756774198,419671.89382486284,470452.08313339896,522974.42391955538,577288.01486632309,633443.24717419397,691491.83763724309,{"$f":"SUM(AF11:AF13)","v":792782.71512033069}]
["Long Term"]
["Capital Expenditures (at cost)",{"$f":"+'Capital Expenditures'!D83","v":792000},{"$f":"+'Capital Expenditures'!E83","v":792000},{"$f":"+'Capital Expenditures'!F83","v":792000},{"$f":"+'Capital Expenditures'!G83","v":792000},{"$f":"+'Capital Expenditures'!H83","v":792000},{"$f":"+'Capital Expenditures'!I83","v":792000},{"$f":"+'Capital Expenditures'!J83","v":792000},{"$f":"+'Capital Expenditures'!K83","v":792000},{"$f":"+'Capital Expenditures'!L83","v":792000},{"$f":"+'Capital Expenditures'!M83","v":792000},{"$f":"+'Capital Expenditures'!N83","v":792000},{"$f":"+'Capital Expenditures'!O83","v":792000},{"$f":"+'Capital Expenditures'!P83","v":792000},{"$f":"+'Capital Expenditures'!Q83","v":792000},{"$f":"+'Capital Expenditures'!R83","v":792000},{"$f":"+'Capital Expenditures'!S83","v":792000},{"$f":"+'Capital Expenditures'!T83","v":792000},{"$f":"+'Capital Expenditures'!U83","v":792000},{"$f":"+'Capital Expenditures'!V83","v":792000},{"$f":"+'Capital Expenditures'!W83","v":792000},{"$f":"+'Capital Expenditures'!X83","v":792000},{"$f":"+'Capital Expenditures'!Y83","v":792000},{"$f":"+'Capital Expenditures'!Z83","v":792000},{"$f":"+'Capital Expenditures'!AA83","v":792000},{"$f":"+'Capital Expenditures'!AB83","v":792000},{"$f":"+'Capital Expenditures'!AC83","v":792000},{"$f":"+'Capital Expenditures'!AD83","v":792000},{"$f":"+'Capital Expenditures'!AE83","v":792000},{"$f":"+'Capital Expenditures'!AF83","v":792000},{"$f":"+'Capital Expenditures'!AG83","v":792000},{"$f":"+'Capital Expenditures'!AH83","v":792000}]
["Accumulated Depreciation (SH )",{"$f":"-Depreciation!D78","v":-54398.880000000005},{"$f":"-Depreciation!E78","v":-163360},{"$f":"-Depreciation!F78","v":-272321.12},{"$f":"-Depreciation!G78","v":-381282.24},{"$f":"-Depreciation!H78","v":-490243.36},{"$f":"-Depreciation!I78","v":-599204.48},{"$f":"-Depreciation!J78","v":-708165.6},{"$f":"-Depreciation!K78","v":-816963.36},{"$f":"-Depreciation!L78","v":-925924.48},{"$f":"-Depreciation!M78","v":-1034722.24},{"$f":"-Depreciation!N78","v":-1143683.3599999999},{"$f":"-Depreciation!O78","v":-1252481.1199999999},{"$f":"-Depreciation!P78","v":-1361442.2399999998},{"$f":"-Depreciation!Q78","v":-1470239.9999999998},{"$f":"-Depreciation!R78","v":-1579201.1199999996},{"$f":"-Depreciation!S78","v":-1633599.9999999995},{"$f":"-Depreciation!T78","v":-1633599.9999999995},{"$f":"-Depreciation!U78","v":-1633599.9999999995},{"$f":"-Depreciation!V78","v":-1633599.9999999995},{"$f":"-Depreciation!W78","v":-1633599.9999999995},{"$f":"-Depreciation!X78","v":-1633599.9999999995},{"$f":"-Depreciation!Y78","v":-1633599.9999999995},{"$f":"-Depreciation!Z78","v":-1633599.9999999995},{"$f":"-Depreciation!AA78","v":-1633599.9999999995},{"$f":"-Depreciation!AB78","v":-1633599.9999999995},{"$f":"-Depreciation!AC78","v":-1633599.9999999995},{"$f":"-Depreciation!AD78","v":-1633599.9999999995},{"$f":"-Depreciation!AE78","v":-1633599.9999999995},{"$f":"-Depreciation!AF78","v":-1633599.9999999995},{"$f":"-Depreciation!AG78","v":-1633599.9999999995},{"$f":"-Depreciation!AH78","v":0}]
["Sub-total",{"$f":"SUM(B16:B17)","v":737601.12},{"$f":"SUM(C16:C17)","v":628640},519678.88,410717.76,301756.64,192795.52000000002,83834.400000000023,-24963.359999999986,-133924.47999999998,-242722.24,-351683.35999999987,-460481.11999999988,-569442.23999999976,-678239.99999999977,-787201.11999999965,-841599.99999999953,-841599.99999999953,{"$f":"SUM(S16:S17)","v":-841599.99999999953},-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,-841599.99999999953,{"$f":"SUM(AF16:AF17)","v":792000}]
["Total Assets",{"$f":"+B14+B18","v":737601.12},{"$f":"+C14+C18","v":628640},519678.88,410717.76,301756.64,192795.52000000002,83834.400000000023,-24963.359999999986,-133924.47999999998,-242722.24,-351683.35999999987,-460481.11999999988,-569442.23999999976,-678239.99999999977,-787201.11999999965,-808055.57411026652,-770942.30411059316,{"$f":"+S14+S18","v":-732476.5940297927},-692618.69502745976,-651328.75696900231,-608565.8686652889,-564288.03622927633,-518452.15527271794,-471013.98243225756,-421928.10617513669,-371147.91686660057,-318625.57608044415,-264311.98513367644,-208156.75282580557,-150108.16236275644,{"$f":"+AF14+AF18","v":1584782.7151203307}]
["Liabilities"]
["Current"]
["Accounts Payable",{"$f":"+'Cash Accounts'!C58","v":0},{"$f":"+'Cash Accounts'!D58","v":0},{"$f":"+'Cash Accounts'!E58","v":0},{"$f":"+'Cash Accounts'!F58","v":0},{"$f":"+'Cash Accounts'!G58","v":0},{"$f":"+'Cash Accounts'!H58","v":0},{"$f":"+'Cash Accounts'!I58","v":0},{"$f":"+'Cash Accounts'!J58","v":0},{"$f":"+'Cash Accounts'!K58","v":0},{"$f":"+'Cash Accounts'!L58","v":0},{"$f":"+'Cash Accounts'!M58","v":0},{"$f":"+'Cash Accounts'!N58","v":0},{"$f":"+'Cash Accounts'!O58","v":0},{"$f":"+'Cash Accounts'!P58","v":0},{"$f":"+'Cash Accounts'!Q58","v":0},{"$f":"+'Cash Accounts'!R58","v":0},{"$f":"+'Cash Accounts'!S58","v":0},{"$f":"+'Cash Accounts'!T58","v":0},{"$f":"+'Cash Accounts'!U58","v":0},{"$f":"+'Cash Accounts'!V58","v":0},{"$f":"+'Cash Accounts'!W58","v":0},{"$f":"+'Cash Accounts'!X58","v":0},{"$f":"+'Cash Accounts'!Y58","v":0},{"$f":"+'Cash Accounts'!Z58","v":0},{"$f":"+'Cash Accounts'!AA58","v":0},{"$f":"+'Cash Accounts'!AB58","v":0},{"$f":"+'Cash Accounts'!AC58","v":0},{"$f":"+'Cash Accounts'!AD58","v":0},{"$f":"+'Cash Accounts'!AE58","v":0},{"$f":"+'Cash Accounts'!AF58","v":0},{"$f":"+'Cash Accounts'!AG58","v":0}]
["Bank Overdraft",{"$f":"IF(O_CashFlow!C32<0,-O_CashFlow!C32,0)","v":506455.05888077116},{"$f":"IF(O_CashFlow!D32<0,-O_CashFlow!D32,0)","v":464076.49423356162},{"$f":"IF(O_CashFlow!E32<0,-O_CashFlow!E32,0)","v":420638.46547017182},{"$f":"IF(O_CashFlow!F32<0,-O_CashFlow!F32,0)","v":376114.48598769726},{"$f":"IF(O_CashFlow!G32<0,-O_CashFlow!G32,0)","v":330477.4070181608},{"$f":"IF(O_CashFlow!H32<0,-O_CashFlow!H32,0)","v":283699.40107438597},{"$f":"IF(O_CashFlow!I32<0,-O_CashFlow!I32,0)","v":255410.40197988815},{"$f":"IF(O_CashFlow!J32<0,-O_CashFlow!J32,0)","v":226414.17790802789},{"$f":"IF(O_CashFlow!K32<0,-O_CashFlow!K32,0)","v":196693.04823437112},{"$f":"IF(O_CashFlow!L32<0,-O_CashFlow!L32,0)","v":166228.89031887293},{"$f":"IF(O_CashFlow!M32<0,-O_CashFlow!M32,0)","v":135003.12845548731},{"$f":"IF(O_CashFlow!N32<0,-O_CashFlow!N32,0)","v":102996.72254551704},{"$f":"IF(O_CashFlow!O32<0,-O_CashFlow!O32,0)","v":70190.156487797532},{"$f":"IF(O_CashFlow!P32<0,-O_CashFlow!P32,0)","v":36563.426278635045},{"$f":"IF(O_CashFlow!Q32<0,-O_CashFlow!Q32,0)","v":2096.027814243469},{"$f":"IF(O_CashFlow!R32<0,-O_CashFlow!R32,0)","v":0},{"$f":"IF(O_CashFlow!S32<0,-O_CashFlow!S32,0)","v":0},{"$f":"IF(O_CashFlow!T32<0,-O_CashFlow!T32,0)","v":0},{"$f":"IF(O_CashFlow!U32<0,-O_CashFlow!U32,0)","v":0},{"$f":"IF(O_CashFlow!V32<0,-O_CashFlow!V32,0)","v":0},{"$f":"IF(O_CashFlow!W32<0,-O_CashFlow!W32,0)","v":0},{"$f":"IF(O_CashFlow!X32<0,-O_CashFlow!X32,0)","v":0},{"$f":"IF(O_CashFlow!Y32<0,-O_CashFlow!Y32,0)","v":0},{"$f":"IF(O_CashFlow!Z32<0,-O_CashFlow!Z32,0)","v":0},{"$f":"IF(O_CashFlow!AA32<0,-O_CashFlow!AA32,0)","v":0},{"$f":"IF(O_CashFlow!AB32<0,-O_CashFlow!AB32,0)","v":0},{"$f":"IF(O_CashFlow!AC32<0,-O_CashFlow!AC32,0)","v":0},{"$f":"IF(O_CashFlow!AD32<0,-O_CashFlow!AD32,0)","v":0},{"$f":"IF(O_CashFlow!AE32<0,-O_CashFlow!AE32,0)","v":0},{"$f":"IF(O_CashFlow!AF32<0,-O_CashFlow!AF32,0)","v":0},{"$f":"IF(O_CashFlow!AG32<0,-O_CashFlow!AG32,0)","v":0}]
["Sub-total",{"$f":"SUM(B22:B23)","v":506455.05888077116},464076.49423356162,420638.46547017182,376114.48598769726,330477.4070181608,283699.40107438597,{"$f":"SUM(H22:H23)","v":255410.40197988815},226414.17790802789,196693.04823437112,166228.89031887293,135003.12845548731,102996.72254551704,70190.156487797532,36563.426278635045,2096.027814243469,0,0,{"$f":"SUM(S22:S23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF22:AF23)","v":0}]
["Long Term"]
["Notes Payable",{"$f":"+'Funding Schedule'!B75","v":0},{"$f":"+'Funding Schedule'!C75","v":0},{"$f":"+'Funding Schedule'!D75","v":0},{"$f":"+'Funding Schedule'!E75","v":0},{"$f":"+'Funding Schedule'!F75","v":0},{"$f":"+'Funding Schedule'!G75","v":0},{"$f":"+'Funding Schedule'!H75","v":0},{"$f":"+'Funding Schedule'!I75","v":0},{"$f":"+'Funding Schedule'!J75","v":0},{"$f":"+'Funding Schedule'!K75","v":0},{"$f":"+'Funding Schedule'!L75","v":0},{"$f":"+'Funding Schedule'!M75","v":0},{"$f":"+'Funding Schedule'!N75","v":0},{"$f":"+'Funding Schedule'!O75","v":0},{"$f":"+'Funding Schedule'!P75","v":0},{"$f":"+'Funding Schedule'!Q75","v":0},{"$f":"+'Funding Schedule'!R75","v":0},{"$f":"+'Funding Schedule'!S75","v":0},{"$f":"+'Funding Schedule'!T75","v":0},{"$f":"+'Funding Schedule'!U75","v":0},{"$f":"+'Funding Schedule'!V75","v":0},{"$f":"+'Funding Schedule'!W75","v":0},{"$f":"+'Funding Schedule'!X75","v":0},{"$f":"+'Funding Schedule'!Y75","v":0},{"$f":"+'Funding Schedule'!Z75","v":0},{"$f":"+'Funding Schedule'!AA75","v":0},{"$f":"+'Funding Schedule'!AB75","v":0},{"$f":"+'Funding Schedule'!AC75","v":0},{"$f":"+'Funding Schedule'!AD75","v":0},{"$f":"+'Funding Schedule'!AE75","v":0},{"$f":"+'Funding Schedule'!AF75","v":0}]
["Total Liabilities",{"$f":"+B24+B26","v":506455.05888077116},{"$f":"+C24+C26","v":464076.49423356162},420638.46547017182,376114.48598769726,330477.4070181608,283699.40107438597,{"$f":"+H24+H26","v":255410.40197988815},226414.17790802789,196693.04823437112,166228.89031887293,135003.12845548731,102996.72254551704,70190.156487797532,36563.426278635045,2096.027814243469,0,0,{"$f":"+S24+S26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF24+AF26","v":0}]
["Shareholder's Funds & Grants"]
["Equity",{"$f":"+'Funding Schedule'!B88","v":0},{"$f":"+'Funding Schedule'!C88","v":0},{"$f":"+'Funding Schedule'!D88","v":0},{"$f":"+'Funding Schedule'!E88","v":0},{"$f":"+'Funding Schedule'!F88","v":0},{"$f":"+'Funding Schedule'!G88","v":0},{"$f":"+'Funding Schedule'!H88","v":0},{"$f":"+'Funding Schedule'!I88","v":0},{"$f":"+'Funding Schedule'!J88","v":0},{"$f":"+'Funding Schedule'!K88","v":0},{"$f":"+'Funding Schedule'!L88","v":0},{"$f":"+'Funding Schedule'!M88","v":0},{"$f":"+'Funding Schedule'!N88","v":0},{"$f":"+'Funding Schedule'!O88","v":0},{"$f":"+'Funding Schedule'!P88","v":0},{"$f":"+'Funding Schedule'!Q88","v":0},{"$f":"+'Funding Schedule'!R88","v":0},{"$f":"+'Funding Schedule'!S88","v":0},{"$f":"+'Funding Schedule'!T88","v":0},{"$f":"+'Funding Schedule'!U88","v":0},{"$f":"+'Funding Schedule'!V88","v":0},{"$f":"+'Funding Schedule'!W88","v":0},{"$f":"+'Funding Schedule'!X88","v":0},{"$f":"+'Funding Schedule'!Y88","v":0},{"$f":"+'Funding Schedule'!Z88","v":0},{"$f":"+'Funding Schedule'!AA88","v":0},{"$f":"+'Funding Schedule'!AB88","v":0},{"$f":"+'Funding Schedule'!AC88","v":0},{"$f":"+'Funding Schedule'!AD88","v":0},{"$f":"+'Funding Schedule'!AE88","v":0},{"$f":"+'Funding Schedule'!AF88","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B101","v":244200},{"$f":"+'Funding Schedule'!C101","v":244200},{"$f":"+'Funding Schedule'!D101","v":244200},{"$f":"+'Funding Schedule'!E101","v":244200},{"$f":"+'Funding Schedule'!F101","v":244200},{"$f":"+'Funding Schedule'!G101","v":244200},{"$f":"+'Funding Schedule'!H101","v":244200},{"$f":"+'Funding Schedule'!I101","v":244200},{"$f":"+'Funding Schedule'!J101","v":244200},{"$f":"+'Funding Schedule'!K101","v":244200},{"$f":"+'Funding Schedule'!L101","v":244200},{"$f":"+'Funding Schedule'!M101","v":244200},{"$f":"+'Funding Schedule'!N101","v":244200},{"$f":"+'Funding Schedule'!O101","v":244200},{"$f":"+'Funding Schedule'!P101","v":244200},{"$f":"+'Funding Schedule'!Q101","v":244200},{"$f":"+'Funding Schedule'!R101","v":244200},{"$f":"+'Funding Schedule'!S101","v":244200},{"$f":"+'Funding Schedule'!T101","v":244200},{"$f":"+'Funding Schedule'!U101","v":244200},{"$f":"+'Funding Schedule'!V101","v":244200},{"$f":"+'Funding Schedule'!W101","v":244200},{"$f":"+'Funding Schedule'!X101","v":244200},{"$f":"+'Funding Schedule'!Y101","v":244200},{"$f":"+'Funding Schedule'!Z101","v":244200},{"$f":"+'Funding Schedule'!AA101","v":244200},{"$f":"+'Funding Schedule'!AB101","v":244200},{"$f":"+'Funding Schedule'!AC101","v":244200},{"$f":"+'Funding Schedule'!AD101","v":244200},{"$f":"+'Funding Schedule'!AE101","v":244200},{"$f":"+'Funding Schedule'!AF101","v":244200}]
["Retained Earnings",{"$f":"+'O_IncomeStatement (SH)'!C23","v":-13053.938880771166},{"$f":"+B31+'O_IncomeStatement (SH)'!D23","v":-79636.494233561622},{"$f":"+C31+'O_IncomeStatement (SH)'!E23","v":-145159.58547017182},{"$f":"+D31+'O_IncomeStatement (SH)'!F23","v":-209596.72598769725},{"$f":"+E31+'O_IncomeStatement (SH)'!G23","v":-272920.76701816078},{"$f":"+F31+'O_IncomeStatement (SH)'!H23","v":-335103.88107438595},{"$f":"+G31+'O_IncomeStatement (SH)'!I23","v":-415776.00197988813},{"$f":"+H31+'O_IncomeStatement (SH)'!J23","v":-495577.53790802788},{"$f":"+I31+'O_IncomeStatement (SH)'!K23","v":-574817.5282343711},{"$f":"+J31+'O_IncomeStatement (SH)'!L23","v":-653151.13031887298},{"$f":"+K31+'O_IncomeStatement (SH)'!M23","v":-730886.48845548742},{"$f":"+L31+'O_IncomeStatement (SH)'!N23","v":-807677.84254551714},{"$f":"+M31+'O_IncomeStatement (SH)'!O23","v":-883832.39648779761},{"$f":"+N31+'O_IncomeStatement (SH)'!P23","v":-959003.42627863516},{"$f":"+O31+'O_IncomeStatement (SH)'!Q23","v":-1033497.1478142436},{"$f":"+P31+'O_IncomeStatement (SH)'!R23","v":-1052255.574110267},{"$f":"+Q31+'O_IncomeStatement (SH)'!S23","v":-1015142.3041105937},{"$f":"+R31+'O_IncomeStatement (SH)'!T23","v":-976676.59402979328},{"$f":"+S31+'O_IncomeStatement (SH)'!U23","v":-936818.69502746034},{"$f":"+T31+'O_IncomeStatement (SH)'!V23","v":-895528.75696900289},{"$f":"+U31+'O_IncomeStatement (SH)'!W23","v":-852765.86866528937},{"$f":"+V31+'O_IncomeStatement (SH)'!X23","v":-808488.0362292768},{"$f":"+W31+'O_IncomeStatement (SH)'!Y23","v":-762652.1552727184},{"$f":"+X31+'O_IncomeStatement (SH)'!Z23","v":-715213.98243225808},{"$f":"+Y31+'O_IncomeStatement (SH)'!AA23","v":-666128.10617513722},{"$f":"+Z31+'O_IncomeStatement (SH)'!AB23","v":-615347.9168666011},{"$f":"+AA31+'O_IncomeStatement (SH)'!AC23","v":-562825.57608044462},{"$f":"+AB31+'O_IncomeStatement (SH)'!AD23","v":-508511.98513367696},{"$f":"+AC31+'O_IncomeStatement (SH)'!AE23","v":-452356.75282580615},{"$f":"+AD31+'O_IncomeStatement (SH)'!AF23","v":-394308.16236275708},{"$f":"+AE31+'O_IncomeStatement (SH)'!AG23","v":-293017.28487966943}]
["Total",{"$f":"SUM(B29:B31)","v":231146.06111922883},{"$f":"SUM(C29:C31)","v":164563.50576643838},99040.41452982818,34603.274012302747,-28720.767018160783,-90903.88107438595,-171576.00197988813,-251377.53790802788,-330617.5282343711,-408951.13031887298,-486686.48845548742,-563477.84254551714,-639632.39648779761,-714803.42627863516,-789297.14781424357,-808055.57411026699,-770942.30411059374,{"$f":"SUM(S29:S31)","v":-732476.59402979328},-692618.69502746034,-651328.75696900289,-608565.86866528937,-564288.0362292768,-518452.1552727184,-471013.98243225808,-421928.10617513722,-371147.9168666011,-318625.57608044462,-264311.98513367696,-208156.75282580615,-150108.16236275708,{"$f":"SUM(AF29:AF31)","v":-48817.284879669431}]
["Check = 0",{"$f":"+B19-B27-B32","v":0},0,0,0,0,0,0,0,{"$f":"+J19-J27-J32","v":0},0,0,0,0,0,0,0,0,{"$f":"+S19-S27-S32","v":0},0,0,0,0,4.6566128730773926E-10,5.2386894822120667E-10,5.2386894822120667E-10,5.2386894822120667E-10,4.6566128730773926E-10,5.2386894822120667E-10,5.8207660913467407E-10,6.4028427004814148E-10,{"$f":"+AF19-AF27-AF32","v":1633600}]
[{"$f":"CONCATENATE(\"RELCOST Financial: \",General!$D$4)","v":"RELCOST Financial:  ©2009 Washington State University Extension Energy Program"}]
[]
[]
[]
["Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":792000},{"$f":"'Capital Expenditures'!E82","v":0},{"$f":"'Capital Expenditures'!F82","v":0},{"$f":"'Capital Expenditures'!G82","v":0},{"$f":"'Capital Expenditures'!H82","v":0},{"$f":"'Capital Expenditures'!I82","v":0},{"$f":"'Capital Expenditures'!J82","v":0},{"$f":"'Capital Expenditures'!K82","v":0},{"$f":"'Capital Expenditures'!L82","v":0},{"$f":"'Capital Expenditures'!M82","v":0},{"$f":"'Capital Expenditures'!N82","v":0},{"$f":"'Capital Expenditures'!O82","v":0},{"$f":"'Capital Expenditures'!P82","v":0},{"$f":"'Capital Expenditures'!Q82","v":0},{"$f":"'Capital Expenditures'!R82","v":0},{"$f":"'Capital Expenditures'!S82","v":0},{"$f":"'Capital Expenditures'!T82","v":0},{"$f":"'Capital Expenditures'!U82","v":0},{"$f":"'Capital Expenditures'!V82","v":0},{"$f":"'Capital Expenditures'!W82","v":0},{"$f":"'Capital Expenditures'!X82","v":0},{"$f":"'Capital Expenditures'!Y82","v":0},{"$f":"'Capital Expenditures'!Z82","v":0},{"$f":"'Capital Expenditures'!AA82","v":0},{"$f":"'Capital Expenditures'!AB82","v":0},{"$f":"'Capital Expenditures'!AC82","v":0},{"$f":"'Capital Expenditures'!AD82","v":0},{"$f":"'Capital Expenditures'!AE82","v":0},{"$f":"'Capital Expenditures'!AF82","v":0},{"$f":"'Capital Expenditures'!AG82","v":0}]
["Sum of loans",{"$f":"'Cash Accounts'!C17","v":0},{"$f":"'Cash Accounts'!D17","v":0},{"$f":"'Cash Accounts'!E17","v":0},{"$f":"'Cash Accounts'!F17","v":0},{"$f":"'Cash Accounts'!G17","v":0},{"$f":"'Cash Accounts'!H17","v":0},{"$f":"'Cash Accounts'!I17","v":0},{"$f":"'Cash Accounts'!J17","v":0},{"$f":"'Cash Accounts'!K17","v":0},{"$f":"'Cash Accounts'!L17","v":0},{"$f":"'Cash Accounts'!M17","v":0},{"$f":"'Cash Accounts'!N17","v":0},{"$f":"'Cash Accounts'!O17","v":0},{"$f":"'Cash Accounts'!P17","v":0},{"$f":"'Cash Accounts'!Q17","v":0},{"$f":"'Cash Accounts'!R17","v":0},{"$f":"'Cash Accounts'!S17","v":0},{"$f":"'Cash Accounts'!T17","v":0},{"$f":"'Cash Accounts'!U17","v":0},{"$f":"'Cash Accounts'!V17","v":0},{"$f":"'Cash Accounts'!W17","v":0},{"$f":"'Cash Accounts'!X17","v":0},{"$f":"'Cash Accounts'!Y17","v":0},{"$f":"'Cash Accounts'!Z17","v":0},{"$f":"'Cash Accounts'!AA17","v":0},{"$f":"'Cash Accounts'!AB17","v":0},{"$f":"'Cash Accounts'!AC17","v":0},{"$f":"'Cash Accounts'!AD17","v":0},{"$f":"'Cash Accounts'!AE17","v":0},{"$f":"'Cash Accounts'!AF17","v":0}]
["Sum of grants",{"$f":"'Cash Accounts'!C19","v":244200},{"$f":"'Cash Accounts'!D19","v":0},{"$f":"'Cash Accounts'!E19","v":0},{"$f":"'Cash Accounts'!F19","v":0},{"$f":"'Cash Accounts'!G19","v":0},{"$f":"'Cash Accounts'!H19","v":0},{"$f":"'Cash Accounts'!I19","v":0},{"$f":"'Cash Accounts'!J19","v":0},{"$f":"'Cash Accounts'!K19","v":0},{"$f":"'Cash Accounts'!L19","v":0},{"$f":"'Cash Accounts'!M19","v":0},{"$f":"'Cash Accounts'!N19","v":0},{"$f":"'Cash Accounts'!O19","v":0},{"$f":"'Cash Accounts'!P19","v":0},{"$f":"'Cash Accounts'!Q19","v":0},{"$f":"'Cash Accounts'!R19","v":0},{"$f":"'Cash Accounts'!S19","v":0},{"$f":"'Cash Accounts'!T19","v":0},{"$f":"'Cash Accounts'!U19","v":0},{"$f":"'Cash Accounts'!V19","v":0},{"$f":"'Cash Accounts'!W19","v":0},{"$f":"'Cash Accounts'!X19","v":0},{"$f":"'Cash Accounts'!Y19","v":0},{"$f":"'Cash Accounts'!Z19","v":0},{"$f":"'Cash Accounts'!AA19","v":0},{"$f":"'Cash Accounts'!AB19","v":0},{"$f":"'Cash Accounts'!AC19","v":0},{"$f":"'Cash Accounts'!AD19","v":0},{"$f":"'Cash Accounts'!AE19","v":0},{"$f":"'Cash Accounts'!AF19","v":0}]
["Equity Investments Required",{"$f":"B38-B39-B40","v":547800},{"$f":"C38-C39-C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pinciple Paid",{"$f":"-'Funding Schedule'!B13","v":0},{"$f":"-'Funding Schedule'!C13","v":0},{"$f":"-'Funding Schedule'!D13","v":0},{"$f":"-'Funding Schedule'!E13","v":0},{"$f":"-'Funding Schedule'!F13","v":0},{"$f":"-'Funding Schedule'!G13","v":0},{"$f":"-'Funding Schedule'!H13","v":0},{"$f":"-'Funding Schedule'!I13","v":0},{"$f":"-'Funding Schedule'!J13","v":0},{"$f":"-'Funding Schedule'!K13","v":0},{"$f":"-'Funding Schedule'!L13","v":0},{"$f":"-'Funding Schedule'!M13","v":0},{"$f":"-'Funding Schedule'!N13","v":0},{"$f":"-'Funding Schedule'!O13","v":0},{"$f":"-'Funding Schedule'!P13","v":0},{"$f":"-'Funding Schedule'!Q13","v":0},{"$f":"-'Funding Schedule'!R13","v":0},{"$f":"-'Funding Schedule'!S13","v":0},{"$f":"-'Funding Schedule'!T13","v":0},{"$f":"-'Funding Schedule'!U13","v":0},{"$f":"-'Funding Schedule'!V13","v":0},{"$f":"-'Funding Schedule'!W13","v":0},{"$f":"-'Funding Schedule'!X13","v":0},{"$f":"-'Funding Schedule'!Y13","v":0},{"$f":"-'Funding Schedule'!Z13","v":0},{"$f":"-'Funding Schedule'!AA13","v":0},{"$f":"-'Funding Schedule'!AB13","v":0},{"$f":"-'Funding Schedule'!AC13","v":0},{"$f":"-'Funding Schedule'!AD13","v":0},{"$f":"-'Funding Schedule'!AE13","v":0}]
["Equity (for debt-equity ratios)",{"$f":"SUM(B41:B42)+B40","v":792000},{"$f":"SUM(C41:C42)+C40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CALCULATION AREA"]
["Copied","No"]
["Toggle_Comments","Hidden"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Print Years",{"$f":"IF(J1=\"\",0,J1)","v":5},{"$f":"IF(K1=\"\",J1,K1)","v":10}]
[]
[null,{"$f":"IF(AND(B7>=$B$105,B7<=$C$105),\"\",\"Hide\")","v":"Hide"},{"$f":"IF(AND(C7>=$B$105,C7<=$C$105),\"\",\"Hide\")","v":"Hide"},"Hide","Hide","","","","","","","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide"]

{"sheet":"HeatMap","index":55,"n_rows":75,"n_cols":15,"rows_kept":75,"cut":false,"hidden":true,"merged":[[60,3,60,6],[60,7,60,10],[8,3,8,14],[10,0,10,14],[14,0,14,14],[17,0,17,14],[28,0,28,14],[59,3,59,10]]}
["Project Title1","                                    "]
["Title2","                                    "]
["Scenario Number",100]
["Scenario Description","New scenario                        "]
["Date imported from HeatMAP","2009-04-14T19:27:34"]
["HeatMap Version","CHP","CHP or STD"]
["HeatMap Units","IPS","IPS or METRIC"]
[]
[null,null,null,"Combined Heat and Power (CHP) Version"]
[null,"Units","Annual","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["DHC Service"]
["Heating","MMBtu",1046962,88920,80315,88920,86051.703125,88920,86051.703125,88920,88920,86051.703125,88920,86051.703125,88920]
["Cooling","Ton-Hour",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electric","MWh",80482.203125,7134.60009765625,6365.2998046875,6982,6672.2998046875,6764,6398,6524.10009765625,6524.10009765625,6398,6807.60009765625,6777.7001953125,7134.60009765625]
["Electric Sales"]
["Income","USD",5183339,459884,411508,449867,430469,434876,412488,420731,418525,411587,438560,436695,458150]
["Sales Units","MWh",79743.6875,7075.134765625,6330.88916015625,6921.02880859375,6622.59423828125,6690.39892578125,6345.97314453125,6472.791015625,6438.85009765625,6332.11376953125,6747.0830078125,6718.37890625,7048.45703125]
["Purchased Fuel Units"]
["Electricity","MWh",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Natural Gas","Therms",9856071,841574,759472,839680,811531,836090,806803,832002,831213,806504,837077,812896,841229]
["Light Fuel Oil","Gallons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heavy Fuel Oil","Gallons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Anthracitic)","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Bitimous)","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Boimass","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Municipal Waste","Tons",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste Heat","MMBtu",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Geothermal","MMBtu",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Purchased Fuel Cost"]
["Electricity","USD",180,15,15,15,15,15,15,15,15,15,15,15,15]
["Natural Gas","USD",1649315,140829,127090,140512,135802,139911,135010,139227,139095,134960,140076,136030,140771]
["Light Fuel Oil","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heavy Fuel Oil","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Anthracitic)","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal (Bitimous)","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Boimass","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Municipal Waste","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste Heat","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Geothermal","USD",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Installation Costs","Units","Amount"]
["Central Plant","USD",0]
["Distribution System","USD",0]
["Land","USD",0]
["Geothermal Well Field","USD",0]
["Geothermal (Other)","USD",0]
["Pumps and Valves","USD",0]
["Consumer Retrofit","USD",0]
["Other","USD",0]
["Contigency","USD",0]
["Operating Capital","USD",0]
["Total","USD",{"$f":"SUM(C42:C51)","v":0}]
[]
["Total Thermal Emissions","Units","Value"]
["CO2","Tons/Yr",17030.219406249998]
["SOx","Tons/Yr",18.117254957468134]
["NOx","Tons/Yr",0]
["Particulate","Tons/Yr",0]
[]
[null,null,null,"Thermal Emissions"]
["Emission Detail (CHP models only)",null,null,"Unit Emission Factors (Lbs per 1,000,000 Btu fuel)",null,null,null,"Emissions (Tons per year)"]
["DOE2 Plant Equipment Type","Electric Used","Thermal Used","CO2","SOx","NOx","Particulate","CO2","SOx","NOx","Particulate"]
["HW-BOILER",0,362345.09375,94,0.10000000149011612,0,0,{"$f":"+D63*$C63/2000","v":17030.219406249998},{"$f":"+E63*$C63/2000","v":18.117254957468134},0,0]
["GTURB-GEN",0,623291.625,0,0,0,0,{"$f":"+D64*$C64/2000","v":0},0,0,0]
["STURB-GEN",0,553427.875,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H63:H74)","v":17030.219406249998},{"$f":"SUM(I63:I74)","v":18.117254957468134},{"$f":"SUM(J63:J74)","v":0},{"$f":"SUM(K63:K74)","v":0}]

{"sheet":"_Calcs_Life_Cycle_Cost","index":56,"n_rows":3355,"n_cols":78,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["RELCOST: Life Cycle Cost Calculations",null,null,null,null,null,null,"©2009 Washington State University Extension Energy Program"]
[]
[null,null,null,null,null,null,null,null,null,"References to Funding Schedule"]
["Summary",null,null,null,null,null,null,null,null,"Principal Paid",{"$f":"'Funding Schedule'!B504","v":0},{"$f":"'Funding Schedule'!C504","v":0},{"$f":"'Funding Schedule'!D504","v":0},{"$f":"'Funding Schedule'!E504","v":0},{"$f":"'Funding Schedule'!F504","v":0},{"$f":"'Funding Schedule'!G504","v":0},{"$f":"'Funding Schedule'!H504","v":0},{"$f":"'Funding Schedule'!I504","v":0},{"$f":"'Funding Schedule'!J504","v":0},{"$f":"'Funding Schedule'!K504","v":0},{"$f":"'Funding Schedule'!L504","v":0},{"$f":"'Funding Schedule'!M504","v":0},{"$f":"'Funding Schedule'!N504","v":0},{"$f":"'Funding Schedule'!O504","v":0},{"$f":"'Funding Schedule'!P504","v":0},{"$f":"'Funding Schedule'!Q504","v":0},{"$f":"'Funding Schedule'!R504","v":0},{"$f":"'Funding Schedule'!S504","v":0},{"$f":"'Funding Schedule'!T504","v":0},{"$f":"'Funding Schedule'!U504","v":0},{"$f":"'Funding Schedule'!V504","v":0},{"$f":"'Funding Schedule'!W504","v":0},{"$f":"'Funding Schedule'!X504","v":0},{"$f":"'Funding Schedule'!Y504","v":0},{"$f":"'Funding Schedule'!Z504","v":0},{"$f":"'Funding Schedule'!AA504","v":0},{"$f":"'Funding Schedule'!AB504","v":0},{"$f":"'Funding Schedule'!AC504","v":0},{"$f":"'Funding Schedule'!AD504","v":0},{"$f":"'Funding Schedule'!AE504","v":0},{"$f":"'Funding Schedule'!AF504","v":0}]
[null,null,null,null,null,null,null,null,null,"Borrowed Amounts (after taxes)",{"$f":"'Funding Schedule'!B503","v":0},{"$f":"'Funding Schedule'!C503","v":0},{"$f":"'Funding Schedule'!D503","v":0},{"$f":"'Funding Schedule'!E503","v":0},{"$f":"'Funding Schedule'!F503","v":0},{"$f":"'Funding Schedule'!G503","v":0},{"$f":"'Funding Schedule'!H503","v":0},{"$f":"'Funding Schedule'!I503","v":0},{"$f":"'Funding Schedule'!J503","v":0},{"$f":"'Funding Schedule'!K503","v":0},{"$f":"'Funding Schedule'!L503","v":0},{"$f":"'Funding Schedule'!M503","v":0},{"$f":"'Funding Schedule'!N503","v":0},{"$f":"'Funding Schedule'!O503","v":0},{"$f":"'Funding Schedule'!P503","v":0},{"$f":"'Funding Schedule'!Q503","v":0},{"$f":"'Funding Schedule'!R503","v":0},{"$f":"'Funding Schedule'!S503","v":0},{"$f":"'Funding Schedule'!T503","v":0},{"$f":"'Funding Schedule'!U503","v":0},{"$f":"'Funding Schedule'!V503","v":0},{"$f":"'Funding Schedule'!W503","v":0},{"$f":"'Funding Schedule'!X503","v":0},{"$f":"'Funding Schedule'!Y503","v":0},{"$f":"'Funding Schedule'!Z503","v":0},{"$f":"'Funding Schedule'!AA503","v":0},{"$f":"'Funding Schedule'!AB503","v":0},{"$f":"'Funding Schedule'!AC503","v":0},{"$f":"'Funding Schedule'!AD503","v":0},{"$f":"'Funding Schedule'!AE503","v":0},{"$f":"'Funding Schedule'!AF503","v":0}]
[]
["BC Ratio (after taxes)",{"$f":"IFERROR(J100,\"\")","v":1.2756949531920228},null,null,null,null,null,null,null,"References to Income Statement (SH)"]
["Discounted Payback",{"$f":"IFERROR(K95,\"\")","v":5.4147363596734612},"years",null,null,null,null,null,null,"NPAT (SH)",{"$f":"+'O_IncomeStatement (SH)'!C21","v":-13053.938880771166},{"$f":"+'O_IncomeStatement (SH)'!D21","v":-66582.555352790456},{"$f":"+'O_IncomeStatement (SH)'!E21","v":-65523.091236610198},{"$f":"+'O_IncomeStatement (SH)'!F21","v":-64437.140517525433},{"$f":"+'O_IncomeStatement (SH)'!G21","v":-63324.04103046353},{"$f":"+'O_IncomeStatement (SH)'!H21","v":-62183.114056225168},{"$f":"+'O_IncomeStatement (SH)'!I21","v":-80672.12090550219},{"$f":"+'O_IncomeStatement (SH)'!J21","v":-79801.535928139754},{"$f":"+'O_IncomeStatement (SH)'!K21","v":-79239.990326343206},{"$f":"+'O_IncomeStatement (SH)'!L21","v":-78333.602084501836},{"$f":"+'O_IncomeStatement (SH)'!M21","v":-77735.358136614377},{"$f":"+'O_IncomeStatement (SH)'!N21","v":-76791.354090029738},{"$f":"+'O_IncomeStatement (SH)'!O21","v":-76154.553942280501},{"$f":"+'O_IncomeStatement (SH)'!P21","v":-75171.029790837521},{"$f":"+'O_IncomeStatement (SH)'!Q21","v":-74493.72153560842},{"$f":"+'O_IncomeStatement (SH)'!R21","v":-18758.426296023463},{"$f":"+'O_IncomeStatement (SH)'!S21","v":37113.269999673284},{"$f":"+'O_IncomeStatement (SH)'!T21","v":38465.710080800505},{"$f":"+'O_IncomeStatement (SH)'!U21","v":39857.89900233291},{"$f":"+'O_IncomeStatement (SH)'!V21","v":41289.938058457432},{"$f":"+'O_IncomeStatement (SH)'!W21","v":42762.888303713466},{"$f":"+'O_IncomeStatement (SH)'!X21","v":44277.832436012606},{"$f":"+'O_IncomeStatement (SH)'!Y21","v":45835.880956558351},{"$f":"+'O_IncomeStatement (SH)'!Z21","v":47438.172840460371},{"$f":"+'O_IncomeStatement (SH)'!AA21","v":49085.876257120857},{"$f":"+'O_IncomeStatement (SH)'!AB21","v":50780.189308536108},{"$f":"+'O_IncomeStatement (SH)'!AC21","v":52522.340786156434},{"$f":"+'O_IncomeStatement (SH)'!AD21","v":54313.590946767661},{"$f":"+'O_IncomeStatement (SH)'!AE21","v":56155.232307870836},{"$f":"+'O_IncomeStatement (SH)'!AF21","v":58048.590463049084},{"$f":"+'O_IncomeStatement (SH)'!AG21","v":101290.87748308762},{"$f":"+'O_IncomeStatement (SH)'!AH21","v":0}]
["NPV (project)",{"$f":"IFERROR(J41,IFERROR(B121,\"\"))","v":151025.69535858996},null,null,null,null,null,null,null,"Depreciation (SH selected)",{"$f":"+'O_IncomeStatement (SH)'!C14","v":-54398.880000000005},{"$f":"+'O_IncomeStatement (SH)'!D14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!E14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!F14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!G14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!H14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!I14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!J14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!K14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!L14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!M14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!N14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!O14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!P14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!Q14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!R14","v":-54398.880000000005},{"$f":"+'O_IncomeStatement (SH)'!S14","v":0},{"$f":"+'O_IncomeStatement (SH)'!T14","v":0},{"$f":"+'O_IncomeStatement (SH)'!U14","v":0},{"$f":"+'O_IncomeStatement (SH)'!V14","v":0},{"$f":"+'O_IncomeStatement (SH)'!W14","v":0},{"$f":"+'O_IncomeStatement (SH)'!X14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG14","v":0}]
["NPV (equity)",{"$f":"J68","v":151025.69535858996},null,null,null,null,null,null,null,"Depreciation (Taxes)",{"$f":"'O_IncomeStatement (Tax)'!C14","v":-61260},{"$f":"'O_IncomeStatement (Tax)'!D14","v":-471783.67999999999},{"$f":"'O_IncomeStatement (Tax)'!E14","v":-330150.56},{"$f":"'O_IncomeStatement (Tax)'!F14","v":-267910.40000000002},{"$f":"'O_IncomeStatement (Tax)'!G14","v":-268073.76},{"$f":"'O_IncomeStatement (Tax)'!H14","v":-234421.59999999998},{"$f":"'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AF14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AG14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AH14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AI14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AJ14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AK14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AL14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AM14","v":0},{"$f":"'O_IncomeStatement (Tax)'!AN14","v":0}]
["Equity IRR",{"$f":"IFERROR(J67,\"\")","v":0.18890799169207684},null,null,null,null,null,null,null,"Depreciation (SH)",{"$f":"+'O_IncomeStatement (SH)'!C14","v":-54398.880000000005},{"$f":"+'O_IncomeStatement (SH)'!D14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!E14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!F14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!G14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!H14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!I14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!J14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!K14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!L14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!M14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!N14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!O14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!P14","v":-108797.76000000001},{"$f":"+'O_IncomeStatement (SH)'!Q14","v":-108961.12},{"$f":"+'O_IncomeStatement (SH)'!R14","v":-54398.880000000005},{"$f":"+'O_IncomeStatement (SH)'!S14","v":0},{"$f":"+'O_IncomeStatement (SH)'!T14","v":0},{"$f":"+'O_IncomeStatement (SH)'!U14","v":0},{"$f":"+'O_IncomeStatement (SH)'!V14","v":0},{"$f":"+'O_IncomeStatement (SH)'!W14","v":0},{"$f":"+'O_IncomeStatement (SH)'!X14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Y14","v":0},{"$f":"+'O_IncomeStatement (SH)'!Z14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AA14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AB14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AC14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AD14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AE14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AF14","v":0},{"$f":"+'O_IncomeStatement (SH)'!AG14","v":0}]
["Project IRR",{"$f":"IFERROR(IFERROR(J40,IF(C121>0,C121,\"\")),\"\")","v":0.18890799169207684},null,null,null,null,null,null,null,"Retained Earnings ",{"$f":"+'O_IncomeStatement (SH)'!C23","v":-13053.938880771166},{"$f":"+'O_IncomeStatement (SH)'!D23","v":-66582.555352790456},{"$f":"+'O_IncomeStatement (SH)'!E23","v":-65523.091236610198},{"$f":"+'O_IncomeStatement (SH)'!F23","v":-64437.140517525433},{"$f":"+'O_IncomeStatement (SH)'!G23","v":-63324.04103046353},{"$f":"+'O_IncomeStatement (SH)'!H23","v":-62183.114056225168},{"$f":"+'O_IncomeStatement (SH)'!I23","v":-80672.12090550219},{"$f":"+'O_IncomeStatement (SH)'!J23","v":-79801.535928139754},{"$f":"+'O_IncomeStatement (SH)'!K23","v":-79239.990326343206},{"$f":"+'O_IncomeStatement (SH)'!L23","v":-78333.602084501836},{"$f":"+'O_IncomeStatement (SH)'!M23","v":-77735.358136614377},{"$f":"+'O_IncomeStatement (SH)'!N23","v":-76791.354090029738},{"$f":"+'O_IncomeStatement (SH)'!O23","v":-76154.553942280501},{"$f":"+'O_IncomeStatement (SH)'!P23","v":-75171.029790837521},{"$f":"+'O_IncomeStatement (SH)'!Q23","v":-74493.72153560842},{"$f":"+'O_IncomeStatement (SH)'!R23","v":-18758.426296023463},{"$f":"+'O_IncomeStatement (SH)'!S23","v":37113.269999673284},{"$f":"+'O_IncomeStatement (SH)'!T23","v":38465.710080800505},{"$f":"+'O_IncomeStatement (SH)'!U23","v":39857.89900233291},{"$f":"+'O_IncomeStatement (SH)'!V23","v":41289.938058457432},{"$f":"+'O_IncomeStatement (SH)'!W23","v":42762.888303713466},{"$f":"+'O_IncomeStatement (SH)'!X23","v":44277.832436012606},{"$f":"+'O_IncomeStatement (SH)'!Y23","v":45835.880956558351},{"$f":"+'O_IncomeStatement (SH)'!Z23","v":47438.172840460371},{"$f":"+'O_IncomeStatement (SH)'!AA23","v":49085.876257120857},{"$f":"+'O_IncomeStatement (SH)'!AB23","v":50780.189308536108},{"$f":"+'O_IncomeStatement (SH)'!AC23","v":52522.340786156434},{"$f":"+'O_IncomeStatement (SH)'!AD23","v":54313.590946767661},{"$f":"+'O_IncomeStatement (SH)'!AE23","v":56155.232307870836},{"$f":"+'O_IncomeStatement (SH)'!AF23","v":58048.590463049084},{"$f":"+'O_IncomeStatement (SH)'!AG23","v":101290.87748308762}]
["Before-Taxes Non-Discounted (Simple) Payback",{"$f":"IFERROR(K88,\"\")","v":11.583832313679686},null,null,null,null,null,null,null,"EBIT",{"$f":"+'O_IncomeStatement (SH)'!C15","v":-13053.938880771166},{"$f":"+'O_IncomeStatement (SH)'!D15","v":-66582.555352790456},{"$f":"+'O_IncomeStatement (SH)'!E15","v":-65523.091236610198},{"$f":"+'O_IncomeStatement (SH)'!F15","v":-64437.140517525433},{"$f":"+'O_IncomeStatement (SH)'!G15","v":-63324.04103046353},{"$f":"+'O_IncomeStatement (SH)'!H15","v":-62183.114056225168},{"$f":"+'O_IncomeStatement (SH)'!I15","v":-61013.663907630835},{"$f":"+'O_IncomeStatement (SH)'!J15","v":-59651.617505321628},{"$f":"+'O_IncomeStatement (SH)'!K15","v":-58586.323942954594},{"$f":"+'O_IncomeStatement (SH)'!L15","v":-57163.594041528529},{"$f":"+'O_IncomeStatement (SH)'!M15","v":-56036.099892566737},{"$f":"+'O_IncomeStatement (SH)'!N15","v":-54549.61438988091},{"$f":"+'O_IncomeStatement (SH)'!O15","v":-53356.770749627962},{"$f":"+'O_IncomeStatement (SH)'!P15","v":-51803.302018368675},{"$f":"+'O_IncomeStatement (SH)'!Q15","v":-50541.800568827835},{"$f":"+'O_IncomeStatement (SH)'!R15","v":5480.9224169515073},{"$f":"+'O_IncomeStatement (SH)'!S15","v":61376.797477375192},{"$f":"+'O_IncomeStatement (SH)'!T15","v":62911.217414309562},{"$f":"+'O_IncomeStatement (SH)'!U15","v":64483.997849667328},{"$f":"+'O_IncomeStatement (SH)'!V15","v":66096.097795909038},{"$f":"+'O_IncomeStatement (SH)'!W15","v":67748.500240806723},{"$f":"+'O_IncomeStatement (SH)'!X15","v":69442.212746826932},{"$f":"+'O_IncomeStatement (SH)'!Y15","v":71178.26806549757},{"$f":"+'O_IncomeStatement (SH)'!Z15","v":72957.724767134932},{"$f":"+'O_IncomeStatement (SH)'!AA15","v":74781.667886313342},{"$f":"+'O_IncomeStatement (SH)'!AB15","v":76651.20958347118},{"$f":"+'O_IncomeStatement (SH)'!AC15","v":78567.489823057898},{"$f":"+'O_IncomeStatement (SH)'!AD15","v":80531.677068634308},{"$f":"+'O_IncomeStatement (SH)'!AE15","v":82544.968995350238},{"$f":"+'O_IncomeStatement (SH)'!AF15","v":84608.593220234034},{"$f":"+'O_IncomeStatement (SH)'!AG15","v":86723.808050739812}]
["Simple PB, first year operation",{"$f":"K121","v":13.24982537151547},null,null,null,null,null,null,null,"Sales",{"$f":"+'O_IncomeStatement (SH)'!C9","v":300078},{"$f":"+'O_IncomeStatement (SH)'!D9","v":307579.94999999995},{"$f":"+'O_IncomeStatement (SH)'!E9","v":315269.44874999998},{"$f":"+'O_IncomeStatement (SH)'!F9","v":323151.18496874999},{"$f":"+'O_IncomeStatement (SH)'!G9","v":331229.9645929687},{"$f":"+'O_IncomeStatement (SH)'!H9","v":339510.71370779286},{"$f":"+'O_IncomeStatement (SH)'!I9","v":347998.48155048769},{"$f":"+'O_IncomeStatement (SH)'!J9","v":356698.4435892498},{"$f":"+'O_IncomeStatement (SH)'!K9","v":365615.90467898105},{"$f":"+'O_IncomeStatement (SH)'!L9","v":374756.30229595548},{"$f":"+'O_IncomeStatement (SH)'!M9","v":384125.20985335432},{"$f":"+'O_IncomeStatement (SH)'!N9","v":393728.34009968815},{"$f":"+'O_IncomeStatement (SH)'!O9","v":403571.54860218032},{"$f":"+'O_IncomeStatement (SH)'!P9","v":413660.83731723484},{"$f":"+'O_IncomeStatement (SH)'!Q9","v":424002.35825016565},{"$f":"+'O_IncomeStatement (SH)'!R9","v":434602.41720641975},{"$f":"+'O_IncomeStatement (SH)'!S9","v":445467.47763658018},{"$f":"+'O_IncomeStatement (SH)'!T9","v":456604.16457749461},{"$f":"+'O_IncomeStatement (SH)'!U9","v":468019.26869193197},{"$f":"+'O_IncomeStatement (SH)'!V9","v":479719.75040923024},{"$f":"+'O_IncomeStatement (SH)'!W9","v":491712.7441694609},{"$f":"+'O_IncomeStatement (SH)'!X9","v":504005.56277369743},{"$f":"+'O_IncomeStatement (SH)'!Y9","v":516605.70184303977},{"$f":"+'O_IncomeStatement (SH)'!Z9","v":529520.84438911569},{"$f":"+'O_IncomeStatement (SH)'!AA9","v":542758.8654988436},{"$f":"+'O_IncomeStatement (SH)'!AB9","v":556327.8371363146},{"$f":"+'O_IncomeStatement (SH)'!AC9","v":570236.03306472243},{"$f":"+'O_IncomeStatement (SH)'!AD9","v":584491.93389134039},{"$f":"+'O_IncomeStatement (SH)'!AE9","v":599104.2322386239},{"$f":"+'O_IncomeStatement (SH)'!AF9","v":614081.83804458939},{"$f":"+'O_IncomeStatement (SH)'!AG9","v":629433.88399570412}]
[null,null,null,null,null,null,null,null,null,"Loss & Depreciation Tax Shield to Other Liabilities",{"$f":"'O_IncomeStatement (SH)'!C71","v":6970.270608269906},{"$f":"'O_IncomeStatement (SH)'!D71","v":150291.79037347666},{"$f":"'O_IncomeStatement (SH)'!E71","v":100349.38593281356},{"$f":"'O_IncomeStatement (SH)'!F71","v":78185.247181133906},{"$f":"'O_IncomeStatement (SH)'!G71","v":77852.838360662237},{"$f":"'O_IncomeStatement (SH)'!H71","v":65675.257919678799},{"$f":"'O_IncomeStatement (SH)'!I71","v":0},{"$f":"'O_IncomeStatement (SH)'!J71","v":0},{"$f":"'O_IncomeStatement (SH)'!K71","v":0},{"$f":"'O_IncomeStatement (SH)'!L71","v":0},{"$f":"'O_IncomeStatement (SH)'!M71","v":0},{"$f":"'O_IncomeStatement (SH)'!N71","v":0},{"$f":"'O_IncomeStatement (SH)'!O71","v":0},{"$f":"'O_IncomeStatement (SH)'!P71","v":0},{"$f":"'O_IncomeStatement (SH)'!Q71","v":0},{"$f":"'O_IncomeStatement (SH)'!R71","v":0},{"$f":"'O_IncomeStatement (SH)'!S71","v":0},{"$f":"'O_IncomeStatement (SH)'!T71","v":0},{"$f":"'O_IncomeStatement (SH)'!U71","v":0},{"$f":"'O_IncomeStatement (SH)'!V71","v":0},{"$f":"'O_IncomeStatement (SH)'!W71","v":0},{"$f":"'O_IncomeStatement (SH)'!X71","v":0},{"$f":"'O_IncomeStatement (SH)'!Y71","v":0},{"$f":"'O_IncomeStatement (SH)'!Z71","v":0},{"$f":"'O_IncomeStatement (SH)'!AA71","v":0},{"$f":"'O_IncomeStatement (SH)'!AB71","v":0},{"$f":"'O_IncomeStatement (SH)'!AC71","v":0},{"$f":"'O_IncomeStatement (SH)'!AD71","v":0},{"$f":"'O_IncomeStatement (SH)'!AE71","v":0},{"$f":"'O_IncomeStatement (SH)'!AF71","v":0},{"$f":"'O_IncomeStatement (SH)'!AG71","v":0}]
[{"$f":"J140","v":"SIR (1st year of operation)"},null,null,null,null,null,null,null,null,"Taxes",{"$f":"'O_IncomeStatement (Tax)'!C20","v":0},{"$f":"'O_IncomeStatement (Tax)'!D20","v":0},{"$f":"'O_IncomeStatement (Tax)'!E20","v":0},{"$f":"'O_IncomeStatement (Tax)'!F20","v":0},{"$f":"'O_IncomeStatement (Tax)'!G20","v":0},{"$f":"'O_IncomeStatement (Tax)'!H20","v":0},{"$f":"'O_IncomeStatement (Tax)'!I20","v":-19658.456997871355},{"$f":"'O_IncomeStatement (Tax)'!J20","v":-20149.918422818133},{"$f":"'O_IncomeStatement (Tax)'!K20","v":-20653.666383388612},{"$f":"'O_IncomeStatement (Tax)'!L20","v":-21170.008042973306},{"$f":"'O_IncomeStatement (Tax)'!M20","v":-21699.258244047633},{"$f":"'O_IncomeStatement (Tax)'!N20","v":-22241.739700148832},{"$f":"'O_IncomeStatement (Tax)'!O20","v":-22797.783192652532},{"$f":"'O_IncomeStatement (Tax)'!P20","v":-23367.727772468847},{"$f":"'O_IncomeStatement (Tax)'!Q20","v":-23951.920966780584},{"$f":"'O_IncomeStatement (Tax)'!R20","v":-24550.718990950118},{"$f":"'O_IncomeStatement (Tax)'!S20","v":-25292.148779693638},{"$f":"'O_IncomeStatement (Tax)'!T20","v":-26215.333873683529},{"$f":"'O_IncomeStatement (Tax)'!U20","v":-27164.067999835137},{"$f":"'O_IncomeStatement (Tax)'!V20","v":-28139.967448848001},{"$f":"'O_IncomeStatement (Tax)'!W20","v":-29143.746260403277},{"$f":"'O_IncomeStatement (Tax)'!X20","v":-30176.142298756145},{"$f":"'O_IncomeStatement (Tax)'!Y20","v":-31237.912321910146},{"$f":"'O_IncomeStatement (Tax)'!Z20","v":-32329.832491843401},{"$f":"'O_IncomeStatement (Tax)'!AA20","v":-33452.69886510769},{"$f":"'O_IncomeStatement (Tax)'!AB20","v":-34607.327895948416},{"$f":"'O_IncomeStatement (Tax)'!AC20","v":-35794.556952069208},{"$f":"'O_IncomeStatement (Tax)'!AD20","v":-37015.244843358836},{"$f":"'O_IncomeStatement (Tax)'!AE20","v":-38270.272363905395},{"$f":"'O_IncomeStatement (Tax)'!AF20","v":-39560.542847630612},{"$f":"'O_IncomeStatement (Tax)'!AG20","v":0}]
[{"$f":"J164","v":"SIR based on net present values"},{"$f":"K164","v":1.2245014315828877},null,null,null,null,null,null,null,"Gross Income",{"$f":"+'O_IncomeStatement (SH)'!C$11","v":41344.941119228839},{"$f":"+'O_IncomeStatement (SH)'!D$11","v":42378.56464720954},{"$f":"+'O_IncomeStatement (SH)'!E$11","v":43438.028763389797},{"$f":"+'O_IncomeStatement (SH)'!F$11","v":44523.979482474562},{"$f":"+'O_IncomeStatement (SH)'!G$11","v":45637.078969536466},{"$f":"+'O_IncomeStatement (SH)'!H$11","v":46778.005943774828},{"$f":"+'O_IncomeStatement (SH)'!I$11","v":47947.456092369161},{"$f":"+'O_IncomeStatement (SH)'!J$11","v":49146.142494678381},{"$f":"+'O_IncomeStatement (SH)'!K$11","v":50374.796057045402},{"$f":"+'O_IncomeStatement (SH)'!L$11","v":51634.16595847148},{"$f":"+'O_IncomeStatement (SH)'!M$11","v":52925.020107433258},{"$f":"+'O_IncomeStatement (SH)'!N$11","v":54248.1456101191},{"$f":"+'O_IncomeStatement (SH)'!O$11","v":55604.349250372034},{"$f":"+'O_IncomeStatement (SH)'!P$11","v":56994.457981631334},{"$f":"+'O_IncomeStatement (SH)'!Q$11","v":58419.31943117216},{"$f":"+'O_IncomeStatement (SH)'!R$11","v":59879.802416951512},{"$f":"+'O_IncomeStatement (SH)'!S$11","v":61376.797477375192},{"$f":"+'O_IncomeStatement (SH)'!T$11","v":62911.217414309562},{"$f":"+'O_IncomeStatement (SH)'!U$11","v":64483.997849667328},{"$f":"+'O_IncomeStatement (SH)'!V$11","v":66096.097795909038},{"$f":"+'O_IncomeStatement (SH)'!W$11","v":67748.500240806723},{"$f":"+'O_IncomeStatement (SH)'!X$11","v":69442.212746826932},{"$f":"+'O_IncomeStatement (SH)'!Y$11","v":71178.26806549757},{"$f":"+'O_IncomeStatement (SH)'!Z$11","v":72957.724767134932},{"$f":"+'O_IncomeStatement (SH)'!AA$11","v":74781.667886313342},{"$f":"+'O_IncomeStatement (SH)'!AB$11","v":76651.20958347118},{"$f":"+'O_IncomeStatement (SH)'!AC$11","v":78567.489823057898},{"$f":"+'O_IncomeStatement (SH)'!AD$11","v":80531.677068634308},{"$f":"+'O_IncomeStatement (SH)'!AE$11","v":82544.968995350238},{"$f":"+'O_IncomeStatement (SH)'!AF$11","v":84608.593220234034},{"$f":"+'O_IncomeStatement (SH)'!AG$11","v":86723.808050739812}]
[null,null,null,null,null,null,null,null,null,"NPBT (SH)",{"$f":"'O_IncomeStatement (SH)'!C19","v":-13053.938880771166},{"$f":"'O_IncomeStatement (SH)'!D19","v":-66582.555352790456},{"$f":"'O_IncomeStatement (SH)'!E19","v":-65523.091236610198},{"$f":"'O_IncomeStatement (SH)'!F19","v":-64437.140517525433},{"$f":"'O_IncomeStatement (SH)'!G19","v":-63324.04103046353},{"$f":"'O_IncomeStatement (SH)'!H19","v":-62183.114056225168},{"$f":"'O_IncomeStatement (SH)'!I19","v":-61013.663907630835},{"$f":"'O_IncomeStatement (SH)'!J19","v":-59651.617505321628},{"$f":"'O_IncomeStatement (SH)'!K19","v":-58586.323942954594},{"$f":"'O_IncomeStatement (SH)'!L19","v":-57163.594041528529},{"$f":"'O_IncomeStatement (SH)'!M19","v":-56036.099892566737},{"$f":"'O_IncomeStatement (SH)'!N19","v":-54549.61438988091},{"$f":"'O_IncomeStatement (SH)'!O19","v":-53356.770749627962},{"$f":"'O_IncomeStatement (SH)'!P19","v":-51803.302018368675},{"$f":"'O_IncomeStatement (SH)'!Q19","v":-50541.800568827835},{"$f":"'O_IncomeStatement (SH)'!R19","v":5792.2926949266539},{"$f":"'O_IncomeStatement (SH)'!S19","v":62405.418779366919},{"$f":"'O_IncomeStatement (SH)'!T19","v":64681.043954484034},{"$f":"'O_IncomeStatement (SH)'!U19","v":67021.96700216805},{"$f":"'O_IncomeStatement (SH)'!V19","v":69429.905507305433},{"$f":"'O_IncomeStatement (SH)'!W19","v":71906.634564116743},{"$f":"'O_IncomeStatement (SH)'!X19","v":74453.974734768752},{"$f":"'O_IncomeStatement (SH)'!Y19","v":77073.793278468496},{"$f":"'O_IncomeStatement (SH)'!Z19","v":79768.005332303772},{"$f":"'O_IncomeStatement (SH)'!AA19","v":82538.575122228547},{"$f":"'O_IncomeStatement (SH)'!AB19","v":85387.517204484524},{"$f":"'O_IncomeStatement (SH)'!AC19","v":88316.897738225642},{"$f":"'O_IncomeStatement (SH)'!AD19","v":91328.835790126497},{"$f":"'O_IncomeStatement (SH)'!AE19","v":94425.504671776231},{"$f":"'O_IncomeStatement (SH)'!AF19","v":97609.133310679696},{"$f":"'O_IncomeStatement (SH)'!AG19","v":101290.87748308762}]
[null,null,null,null,null,null,null,null,null,"EBITDA (SH)"]
[]
[null,null,null,null,null,null,null,null,null,"PROJECT IRR",{"$f":"General!D146","v":15},"Project Life"]
[null,null,null,null,null,null,null,null,null,"Project Year",{"$f":"FirstYear_0or1","v":1},{"$f":"+K22+1","v":2},{"$f":"+L22+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,null,null,null,"Calc Year",1,{"$f":"+K23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,null,null,null,"EBITDA",{"$f":"'O_IncomeStatement (SH)'!C13","v":41344.941119228839},{"$f":"'O_IncomeStatement (SH)'!D13","v":42378.56464720954},{"$f":"'O_IncomeStatement (SH)'!E13","v":43438.028763389797},{"$f":"'O_IncomeStatement (SH)'!F13","v":44523.979482474562},{"$f":"'O_IncomeStatement (SH)'!G13","v":45637.078969536466},{"$f":"'O_IncomeStatement (SH)'!H13","v":46778.005943774828},{"$f":"'O_IncomeStatement (SH)'!I13","v":47947.456092369161},{"$f":"'O_IncomeStatement (SH)'!J13","v":49146.142494678381},{"$f":"'O_IncomeStatement (SH)'!K13","v":50374.796057045402},{"$f":"'O_IncomeStatement (SH)'!L13","v":51634.16595847148},{"$f":"'O_IncomeStatement (SH)'!M13","v":52925.020107433258},{"$f":"'O_IncomeStatement (SH)'!N13","v":54248.1456101191},{"$f":"'O_IncomeStatement (SH)'!O13","v":55604.349250372034},{"$f":"'O_IncomeStatement (SH)'!P13","v":56994.457981631334},{"$f":"'O_IncomeStatement (SH)'!Q13","v":58419.31943117216},{"$f":"'O_IncomeStatement (SH)'!R13","v":59879.802416951512},{"$f":"'O_IncomeStatement (SH)'!S13","v":61376.797477375192},{"$f":"'O_IncomeStatement (SH)'!T13","v":62911.217414309562},{"$f":"'O_IncomeStatement (SH)'!U13","v":64483.997849667328},{"$f":"'O_IncomeStatement (SH)'!V13","v":66096.097795909038},{"$f":"'O_IncomeStatement (SH)'!W13","v":67748.500240806723},{"$f":"'O_IncomeStatement (SH)'!X13","v":69442.212746826932},{"$f":"'O_IncomeStatement (SH)'!Y13","v":71178.26806549757},{"$f":"'O_IncomeStatement (SH)'!Z13","v":72957.724767134932},{"$f":"'O_IncomeStatement (SH)'!AA13","v":74781.667886313342},{"$f":"'O_IncomeStatement (SH)'!AB13","v":76651.20958347118},{"$f":"'O_IncomeStatement (SH)'!AC13","v":78567.489823057898},{"$f":"'O_IncomeStatement (SH)'!AD13","v":80531.677068634308},{"$f":"'O_IncomeStatement (SH)'!AE13","v":82544.968995350238},{"$f":"'O_IncomeStatement (SH)'!AF13","v":84608.593220234034},{"$f":"'O_IncomeStatement (SH)'!AG13","v":86723.808050739812}]
[null,null,null,null,null,null,null,null,null,"EBIT",{"$f":"K13","v":-13053.938880771166},-66582.555352790456,-65523.091236610198,-64437.140517525433,-63324.04103046353,-62183.114056225168,-61013.663907630835,-59651.617505321628,-58586.323942954594,-57163.594041528529,-56036.099892566737,-54549.61438988091,-53356.770749627962,-51803.302018368675,-50541.800568827835,5480.9224169515073,61376.797477375192,62911.217414309562,64483.997849667328,66096.097795909038,67748.500240806723,69442.212746826932,71178.26806549757,72957.724767134932,74781.667886313342,76651.20958347118,78567.489823057898,80531.677068634308,82544.968995350238,84608.593220234034,86723.808050739812]
[null,null,null,null,null,null,null,null,null,"Taxes",{"$f":"K16","v":0},0,0,0,0,0,-19658.456997871355,-20149.918422818133,-20653.666383388612,-21170.008042973306,-21699.258244047633,-22241.739700148832,-22797.783192652532,-23367.727772468847,-23951.920966780584,-24550.718990950118,-25292.148779693638,-26215.333873683529,-27164.067999835137,-28139.967448848001,-29143.746260403277,-30176.142298756145,-31237.912321910146,-32329.832491843401,-33452.69886510769,-34607.327895948416,-35794.556952069208,-37015.244843358836,-38270.272363905395,-39560.542847630612,0]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"IF(K22>$K$21,0,-K9)","v":54398.880000000005},{"$f":"IF(L22>$K$21,0,-L9)","v":108961.12},{"$f":"IF(M22>$K$21,0,-M9)","v":108961.12},108961.12,108961.12,108961.12,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Loss & Depreciation Tax Shield to Other Liabilities",{"$f":"K15","v":6970.270608269906},{"$f":"L15","v":150291.79037347666},100349.38593281356,78185.247181133906,77852.838360662237,65675.257919678799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"CapEx",{"$f":"-'Capital Expenditures'!D82","v":-792000},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0},{"$f":"-'Capital Expenditures'!AH82","v":0}]
[null,null,null,null,null,null,null,null,null,"Grants (after taxes)",{"$f":"'Funding Schedule'!B500","v":244200},{"$f":"'Funding Schedule'!C500","v":0},{"$f":"'Funding Schedule'!D500","v":0},{"$f":"'Funding Schedule'!E500","v":0},{"$f":"'Funding Schedule'!F500","v":0},{"$f":"'Funding Schedule'!G500","v":0},{"$f":"'Funding Schedule'!H500","v":0},{"$f":"'Funding Schedule'!I500","v":0},{"$f":"'Funding Schedule'!J500","v":0},{"$f":"'Funding Schedule'!K500","v":0},{"$f":"'Funding Schedule'!L500","v":0},{"$f":"'Funding Schedule'!M500","v":0},{"$f":"'Funding Schedule'!N500","v":0},{"$f":"'Funding Schedule'!O500","v":0},{"$f":"'Funding Schedule'!P500","v":0},{"$f":"'Funding Schedule'!Q500","v":0},{"$f":"'Funding Schedule'!R500","v":0},{"$f":"'Funding Schedule'!S500","v":0},{"$f":"'Funding Schedule'!T500","v":0},{"$f":"'Funding Schedule'!U500","v":0},{"$f":"'Funding Schedule'!V500","v":0},{"$f":"'Funding Schedule'!W500","v":0},{"$f":"'Funding Schedule'!X500","v":0},{"$f":"'Funding Schedule'!Y500","v":0},{"$f":"'Funding Schedule'!Z500","v":0},{"$f":"'Funding Schedule'!AA500","v":0},{"$f":"'Funding Schedule'!AB500","v":0},{"$f":"'Funding Schedule'!AC500","v":0},{"$f":"'Funding Schedule'!AD500","v":0},{"$f":"'Funding Schedule'!AE500","v":0},{"$f":"'Funding Schedule'!AF500","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"State Pass Through Tax Credits (treated as grants)",{"$f":"+'Funding Plan'!C58","v":0},{"$f":"+'Funding Plan'!D58","v":0},{"$f":"+'Funding Plan'!E58","v":0},{"$f":"+'Funding Plan'!F58","v":0},{"$f":"+'Funding Plan'!G58","v":0},{"$f":"+'Funding Plan'!H58","v":0},{"$f":"+'Funding Plan'!I58","v":0},{"$f":"+'Funding Plan'!J58","v":0},{"$f":"+'Funding Plan'!K58","v":0},{"$f":"+'Funding Plan'!L58","v":0},{"$f":"+'Funding Plan'!M58","v":0},{"$f":"+'Funding Plan'!N58","v":0},{"$f":"+'Funding Plan'!O58","v":0},{"$f":"+'Funding Plan'!P58","v":0},{"$f":"+'Funding Plan'!Q58","v":0},{"$f":"+'Funding Plan'!R58","v":0},{"$f":"+'Funding Plan'!S58","v":0},{"$f":"+'Funding Plan'!T58","v":0},{"$f":"+'Funding Plan'!U58","v":0},{"$f":"+'Funding Plan'!V58","v":0},{"$f":"+'Funding Plan'!W58","v":0},{"$f":"+'Funding Plan'!X58","v":0},{"$f":"+'Funding Plan'!Y58","v":0},{"$f":"+'Funding Plan'!Z58","v":0},{"$f":"+'Funding Plan'!AA58","v":0},{"$f":"+'Funding Plan'!AB58","v":0},{"$f":"+'Funding Plan'!AC58","v":0},{"$f":"+'Funding Plan'!AD58","v":0},{"$f":"+'Funding Plan'!AE58","v":0},{"$f":"+'Funding Plan'!AF58","v":0},{"$f":"+'Funding Plan'!AG58","v":0}]
[null,null,null,null,null,null,null,null,null,"Federal Pass Through Tax Credits (treated as grants)",{"$f":"'Funding Plan'!C53","v":0},{"$f":"'Funding Plan'!D53","v":0},{"$f":"'Funding Plan'!E53","v":0},{"$f":"'Funding Plan'!F53","v":0},{"$f":"'Funding Plan'!G53","v":0},{"$f":"'Funding Plan'!H53","v":0},{"$f":"'Funding Plan'!I53","v":0},{"$f":"'Funding Plan'!J53","v":0},{"$f":"'Funding Plan'!K53","v":0},{"$f":"'Funding Plan'!L53","v":0},{"$f":"'Funding Plan'!M53","v":0},{"$f":"'Funding Plan'!N53","v":0},{"$f":"'Funding Plan'!O53","v":0},{"$f":"'Funding Plan'!P53","v":0},{"$f":"'Funding Plan'!Q53","v":0},{"$f":"'Funding Plan'!R53","v":0},{"$f":"'Funding Plan'!S53","v":0},{"$f":"'Funding Plan'!T53","v":0},{"$f":"'Funding Plan'!U53","v":0},{"$f":"'Funding Plan'!V53","v":0},{"$f":"'Funding Plan'!W53","v":0},{"$f":"'Funding Plan'!X53","v":0},{"$f":"'Funding Plan'!Y53","v":0},{"$f":"'Funding Plan'!Z53","v":0},{"$f":"'Funding Plan'!AA53","v":0},{"$f":"'Funding Plan'!AB53","v":0},{"$f":"'Funding Plan'!AC53","v":0},{"$f":"'Funding Plan'!AD53","v":0},{"$f":"'Funding Plan'!AE53","v":0},{"$f":"'Funding Plan'!AF53","v":0},{"$f":"'Funding Plan'!AG53","v":0}]
[null,null,null,null,null,null,null,null,null,"Borrowed Amts",{"$f":"K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Principal Paid",{"$f":"K4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Free Cost Cash Flows (for Project IRR)",{"$f":"IF(K23<=$K$21,SUM(K25:K33),0)","v":-499484.7882725012},{"$f":"IF(L23<=$K$21,SUM(L25:L33),0)","v":192670.3550206862},143787.41469620337,122709.22666360847,123489.9173301987,112453.26386345363,28288.999094497805,28996.224071860255,29721.129673656789,30464.157915498174,31225.761863385618,32006.405909970272,32806.566057719494,33626.730209162488,34467.398464391576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"=Non-discounted Sum Capex-Grants-Loans-Principle Payments"]
[null,null,null,null,null,null,null,null,null,"Costs",{"$f":"IF(K23<=$K$21,-SUM(K29:K33),0)","v":547800},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(K37:AO37)","v":547800}]
[null,null,null,null,null,null,null,null,null,"Benefits",{"$f":"IF(K23<=$K$21,SUM(K25:K28),0)","v":48315.211727498747},{"$f":"IF(L23<=$K$21,SUM(L25:L28),0)","v":192670.3550206862},143787.41469620337,122709.22666360847,123489.9173301987,112453.26386345363,28288.999094497805,28996.224071860255,29721.129673656789,30464.157915498174,31225.761863385618,32006.405909970272,32806.566057719494,33626.730209162488,34467.398464391576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(K38:AO38)","v":1025028.7625617913}]
[]
[null,null,null,null,null,null,null,null,"Excel's IRR function does take the initial outlay into account automatically, so no need for (1+disc rate)",{"$f":"IRR(K$36:AN$36)","v":0.18890799169207684},"Project IRR",null,null,"CapEx amortized",{"$f":"SUM(K27:AO27)","v":1579201.1199999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT35","v":0}]
[null,null,null,null,null,null,null,null,"NPV function multiplied by (1+discount_rate)",{"$f":"NPV(Discount_rate,K36:AO36)*(1+Discount_rate)","v":151025.69535858996},"NPV (project)",null,null,"Percent of CapEx",{"$f":"O40/SUM(K29:AO29)","v":-1.9939408080808076}]
[null,null,null,null,null,null,null,null,"http://www.tvmcalcs.com/blog/comments/the_npv_function_doesnt_calculate_net_present_value/",{"$f":"SUM(K38:AO38)/SUM(K37:AO37)","v":1.8711733526137118},"Non-Discounted BC Ratio (not used)"]
[null,null,null,null,null,null,null,null,"http://www.tvmcalcs.com/calculators/excel_tvm_functions/excel_tvm_functions_page3"]
[null,null,null,null,null,null,null,null,null,"Operating Cash Flow = EBIT + Depreciation - Taxes"]
[null,null,null,null,null,null,null,null,null,"Investment Cash Flow"]
[null,null,null,null,null,null,null,null,null,"Financing Cash Flow"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Equity IRR"]
[null,null,null,null,null,null,null,null,null,"NPAT",{"$f":"K8","v":-13053.938880771166},-66582.555352790456,-65523.091236610198,-64437.140517525433,-63324.04103046353,-62183.114056225168,-80672.12090550219,-79801.535928139754,-79239.990326343206,-78333.602084501836,-77735.358136614377,-76791.354090029738,-76154.553942280501,-75171.029790837521,-74493.72153560842,-18758.426296023463,37113.269999673284,38465.710080800505,39857.89900233291,41289.938058457432,42762.888303713466,44277.832436012606,45835.880956558351,47438.172840460371,49085.876257120857,50780.189308536108,52522.340786156434,54313.590946767661,56155.232307870836,58048.590463049084,101290.87748308762]
[null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"-K9","v":54398.880000000005},108961.12,108961.12,108961.12,108961.12,108961.12,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,108797.76000000001,108961.12,54398.880000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Loss & Depreciation Tax Shield to Other Liabilities",{"$f":"K15","v":6970.270608269906},{"$f":"L15","v":150291.79037347666},100349.38593281356,78185.247181133906,77852.838360662237,65675.257919678799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"CapEx",{"$f":"K29","v":-792000},{"$f":"L29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J30","v":"Grants (after taxes)"},{"$f":"K30","v":244200},{"$f":"L30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J32","v":"State Pass Through Tax Credits (treated as grants)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J33","v":"Federal Pass Through Tax Credits (treated as grants)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Change in Debt",0,{"$f":"'Funding Schedule'!C75-'Funding Schedule'!B75","v":0},{"$f":"'Funding Schedule'!D75-'Funding Schedule'!C75","v":0},{"$f":"'Funding Schedule'!E75-'Funding Schedule'!D75","v":0},{"$f":"'Funding Schedule'!F75-'Funding Schedule'!E75","v":0},{"$f":"'Funding Schedule'!G75-'Funding Schedule'!F75","v":0},{"$f":"'Funding Schedule'!H75-'Funding Schedule'!G75","v":0},{"$f":"'Funding Schedule'!I75-'Funding Schedule'!H75","v":0},{"$f":"'Funding Schedule'!J75-'Funding Schedule'!I75","v":0},{"$f":"'Funding Schedule'!K75-'Funding Schedule'!J75","v":0},{"$f":"'Funding Schedule'!L75-'Funding Schedule'!K75","v":0},{"$f":"'Funding Schedule'!M75-'Funding Schedule'!L75","v":0},{"$f":"'Funding Schedule'!N75-'Funding Schedule'!M75","v":0},{"$f":"'Funding Schedule'!O75-'Funding Schedule'!N75","v":0},{"$f":"'Funding Schedule'!P75-'Funding Schedule'!O75","v":0},{"$f":"'Funding Schedule'!Q75-'Funding Schedule'!P75","v":0},{"$f":"'Funding Schedule'!R75-'Funding Schedule'!Q75","v":0},{"$f":"'Funding Schedule'!S75-'Funding Schedule'!R75","v":0},{"$f":"'Funding Schedule'!T75-'Funding Schedule'!S75","v":0},{"$f":"'Funding Schedule'!U75-'Funding Schedule'!T75","v":0},{"$f":"'Funding Schedule'!V75-'Funding Schedule'!U75","v":0},{"$f":"'Funding Schedule'!W75-'Funding Schedule'!V75","v":0},{"$f":"'Funding Schedule'!X75-'Funding Schedule'!W75","v":0},{"$f":"'Funding Schedule'!Y75-'Funding Schedule'!X75","v":0},{"$f":"'Funding Schedule'!Z75-'Funding Schedule'!Y75","v":0},{"$f":"'Funding Schedule'!AA75-'Funding Schedule'!Z75","v":0},{"$f":"'Funding Schedule'!AB75-'Funding Schedule'!AA75","v":0},{"$f":"'Funding Schedule'!AC75-'Funding Schedule'!AB75","v":0},{"$f":"'Funding Schedule'!AD75-'Funding Schedule'!AC75","v":0},{"$f":"'Funding Schedule'!AE75-'Funding Schedule'!AD75","v":0},{"$f":"'Funding Schedule'!AF75-'Funding Schedule'!AE75","v":0}]
[null,null,null,null,null,null,null,null,null,"Borrowed Amts",{"$f":"K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Principal Paid",{"$f":"K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"EQUITY IRR COSTS"]
[null,null,null,null,null,null,null,null,null,"Calc Year",1,{"$f":"+K62+1","v":2},{"$f":"+L62+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,"Investment",{"$f":"K64","v":547800},null,"Free Cost Cash Flows (for Equity IRR)",{"$f":"IF(K62<=$K$21,SUM(K51:K58),0)","v":-499484.7882725012},192670.3550206862,143787.41469620337,122709.22666360847,123489.9173301987,112453.26386345363,28288.999094497805,28996.224071860255,29721.129673656789,30464.157915498174,31225.761863385618,32006.405909970272,32806.566057719494,33626.730209162488,34467.398464391576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Costs",null,null,"Costs",{"$f":"IF(K62<=$K$21,-SUM(K54:K57),0)","v":547800},{"$f":"IF(L62<=$K$21,-SUM(L54:L56),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Benefits",{"$f":"SUM(K65:AO65)","v":1025028.7625617913},null,"Equity IRR Benefits",{"$f":"IF(K62<=$K$21,SUM(K51:K53)+K58,0)","v":48315.211727498747},192670.3550206862,143787.41469620337,122709.22666360847,123489.9173301987,112453.26386345363,28288.999094497805,28996.224071860255,29721.129673656789,30464.157915498174,31225.761863385618,32006.405909970272,32806.566057719494,33626.730209162488,34467.398464391576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Sum Benefits","Total"]
[null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,"SIR",{"$f":"(H65-H64)/H63","v":1.8711733526137118}]
[null,null,null,null,null,null,null,{"$f":"1/H66","v":0.53442402789841448},null,{"$f":"IRR(K$63:AO$63)","v":0.18890799169207684},"Equity IRR"]
[null,null,null,null,null,null,null,null,"NPV function multiplied by (1+discount_rate)",{"$f":"NPV(Discount_rate,K63:AO63)*(1+Discount_rate)","v":151025.69535858996},"NPV (equity)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Project Life",{"$f":"General!D20","v":15}]
[null,null,null,null,null,null,null,null,"Paybacks"]
[null,null,null,null,null,null,null,null,null,0,1,{"$f":"+K75+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,null,null,null,null,null,null,"Present Value Factor",null,{"$f":"1/(1+Discount_rate)^(K$75-1)","v":1},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!L$75-1)","v":0.90909090909090906},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!M$75-1)","v":0.82644628099173545},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!N$75-1)","v":0.75131480090157754},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!O$75-1)","v":0.68301345536507052},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!P$75-1)","v":0.62092132305915493},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!Q$75-1)","v":0.56447393005377722},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!R$75-1)","v":0.51315811823070645},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!S$75-1)","v":0.46650738020973315},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!T$75-1)","v":0.42409761837248466},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!U$75-1)","v":0.38554328942953148},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!V$75-1)","v":0.3504938994813922},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!W$75-1)","v":0.31863081771035656},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!X$75-1)","v":0.28966437973668779},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!Y$75-1)","v":0.26333125430607973},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!Z$75-1)","v":0.23939204936916339},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AA$75-1)","v":0.21762913579014853},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AB$75-1)","v":0.19784466890013502},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AC$75-1)","v":0.17985878990921364},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AD$75-1)","v":0.16350799082655781},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AE$75-1)","v":0.14864362802414349},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AF$75-1)","v":0.13513057093103953},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AG$75-1)","v":0.12284597357367227},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AH$75-1)","v":0.11167815779424752},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AI$75-1)","v":0.10152559799477048},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AJ$75-1)","v":9.2295998177064048E-2},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AK$75-1)","v":8.3905452888240042E-2},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AL$75-1)","v":7.6277684443854576E-2},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AM$75-1)","v":6.9343349494413245E-2},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AN$75-1)","v":6.3039408631284766E-2},{"$f":"1/(1+Discount_rate)^(_Calcs_Life_Cycle_Cost!AO$75-1)","v":5.7308553301167964E-2}]
[null,null,null,null,null,null,null,null,"Free CF to project after-taxes, using EBIT",0,{"$f":"IF(K75<=$K$73,SUM(K25:K33),0)","v":-499484.7882725012},192670.3550206862,143787.41469620337,122709.22666360847,123489.9173301987,112453.26386345363,28288.999094497805,28996.224071860255,29721.129673656789,30464.157915498174,31225.761863385618,32006.405909970272,32806.566057719494,33626.730209162488,34467.398464391576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Free CF to project before-taxes& depreciation (non-discounted, using EBITDA)",0,{"$f":"IF(K75<=$K$73,SUM(K29:K33)+K24+K104+K105,0)","v":-506455.05888077116},42378.56464720954,43438.028763389797,44523.979482474562,45637.078969536466,46778.005943774828,47947.456092369161,49146.142494678381,50374.796057045402,51634.16595847148,52925.020107433258,54248.1456101191,55604.349250372034,56994.457981631334,58419.31943117216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Free CF to Project (Discounted)",0,{"$f":"IF(K75<=$K$73,K77*K76,0)","v":-499484.7882725012},{"$f":"IF(L75<=$K$73,L77*L76,0)","v":175154.86820062381},118832.57412909369,92193.258199555552,84345.275138445926,69824.629380415878,15968.402496158922,14879.647780511721,13865.126340931391,12919.776817686052,12038.882943752908,11218.050015769757,10453.182969239992,9740.4659486099936,9076.3432702956798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Simple Payback"]
[null,null,null,null,null,null,null,null,"Before-Tax Accumulated CF to project",0,{"$f":"J82+K78","v":-506455.05888077116},{"$f":"K82+L78","v":-464076.49423356162},-420638.46547017182,-376114.48598769726,-330477.4070181608,-283699.40107438597,-235751.94498201681,-186605.80248733843,-136231.00643029303,-84596.840471821546,-31671.820364388288,22576.325245730812,78180.674496102845,135175.13247773418,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634,193594.45190890634]
[]
[null,null,null,null,null,null,null,null,"Find if accumulated CF > 0",0,{"$f":"IF(L82>=0,1,0)","v":0},{"$f":"IF(M82>=0,1,0)","v":0},{"$f":"IF(N82>=0,1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,"Find first year  accumulated FC >  0",0,{"$f":"+IF( AND(K84=1,J84=0),1,0)","v":0},{"$f":"+IF( AND(L84=1,K84=0),1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Interpolate",0,{"$f":"IFERROR(IF(K84=1,+(K$75+(ABS(K82)/(L82-K82)))*K85,0),0)","v":0},{"$f":"IFERROR(IF(L84=1,+(L$75+(ABS(L82)/(M82-L82)))*L85,0),0)","v":0},{"$f":"IFERROR(IF(M84=1,+(M$75+(ABS(M82)/(N82-M82)))*M85,0),0)","v":0},0,0,0,0,0,0,0,11.583832313679686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K85:AN85)=1,SUM(K86:AN86),\"\")","v":11.583832313679686}]
[null,null,null,null,null,null,null,null,"Before-Taxes NON-Discounted PB (Years) (using EBITDA)",null,{"$f":"IF(K87>0,K87,IF(K82>0,0,\"Exceeds Project Life\"))","v":11.583832313679686},"no minus 1"]
[]
[null,null,null,null,null,null,null,null,"After Tax Discounted Payback (using EBIT)"]
[null,null,null,null,null,null,null,null,"Accumulated CF to project (Discounted)",0,{"$f":"J91+K79","v":-499484.7882725012},{"$f":"K91+L79","v":-324329.92007187742},{"$f":"L91+M79","v":-205497.34594278375},{"$f":"M91+N79","v":-113304.0877432282},-28958.812604782273,40865.816775633604,56834.219271792528,71713.867052304253,85578.993393235636,98498.770210921692,110537.6531546746,121755.70317044435,132208.88613968436,141949.35208829434,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002,151025.69535859002]
[null,null,null,null,null,null,null,null,"Find if accumulated FC > 0",0,{"$f":"IF(L91>=0,1,0)","v":0},{"$f":"IF(M91>=0,1,0)","v":0},{"$f":"IF(N91>=0,1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,"Find first year  accumulated FC >  0",0,{"$f":"+IF( AND(K92=1,J92=0),1,0)","v":0},{"$f":"+IF( AND(L92=1,K92=0),1,0)","v":0},{"$f":"+IF( AND(M92=1,L92=0),1,0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Interpolate",0,{"$f":"IFERROR(IF(K92=1,+(K$75+(ABS(K91)/(L91-K91)))*K93,0),0)","v":0},{"$f":"IFERROR(IF(L92=1,+(L$75+(ABS(L91)/(M91-L91)))*L93,0),0)","v":0},{"$f":"IFERROR(IF(M92=1,+(M$75+(ABS(M91)/(N91-M91)))*M93,0),0)","v":0},0,5.4147363596734612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Discounted PB (Years)",null,{"$f":"IF(SUM(K93:AN93)=1,SUM(K94:AN94),IF(K91>0,0,\"Exceeds Project Life\"))","v":5.4147363596734612},"no minus 1"]
[]
[null,null,null,null,null,null,null,null,null,"Paybacks","BC"]
[null,null,null,null,null,null,null,null,null,"Discounted costs",{"$f":"K37*K$76","v":547800},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Discounted benefits",{"$f":"K38*K$76","v":48315.211727498747},175154.86820062381,118832.57412909369,92193.258199555552,84345.275138445926,69824.629380415878,15968.402496158922,14879.647780511721,13865.126340931391,12919.776817686052,12038.882943752908,11218.050015769757,10453.182969239992,9740.4659486099936,9076.3432702956798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(K99:AO99)/SUM(K98:AO98)","v":1.2756949531920228},"BC Ratio"]
[]
[]
[null,null,null,null,null,null,null,null,null,"BEFORE TAX SIMPLE PAYBACK, FIRST YEAR OPERATION"]
[null,null,null,null,null,null,null,null,null,"Federal Tax Credits Used (taken on taxes)",{"$f":"'Funding Plan'!C52","v":0},{"$f":"'Funding Plan'!D52","v":0},{"$f":"'Funding Plan'!E52","v":0},{"$f":"'Funding Plan'!F52","v":0},{"$f":"'Funding Plan'!G52","v":0},{"$f":"'Funding Plan'!H52","v":0},{"$f":"'Funding Plan'!I52","v":0},{"$f":"'Funding Plan'!J52","v":0},{"$f":"'Funding Plan'!K52","v":0},{"$f":"'Funding Plan'!L52","v":0},{"$f":"'Funding Plan'!M52","v":0},{"$f":"'Funding Plan'!N52","v":0},{"$f":"'Funding Plan'!O52","v":0},{"$f":"'Funding Plan'!P52","v":0},{"$f":"'Funding Plan'!Q52","v":0},{"$f":"'Funding Plan'!R52","v":0},{"$f":"'Funding Plan'!S52","v":0},{"$f":"'Funding Plan'!T52","v":0},{"$f":"'Funding Plan'!U52","v":0},{"$f":"'Funding Plan'!V52","v":0},{"$f":"'Funding Plan'!W52","v":0},{"$f":"'Funding Plan'!X52","v":0},{"$f":"'Funding Plan'!Y52","v":0},{"$f":"'Funding Plan'!Z52","v":0},{"$f":"'Funding Plan'!AA52","v":0},{"$f":"'Funding Plan'!AB52","v":0},{"$f":"'Funding Plan'!AC52","v":0},{"$f":"'Funding Plan'!AD52","v":0},{"$f":"'Funding Plan'!AE52","v":0},{"$f":"'Funding Plan'!AF52","v":0},{"$f":"'Funding Plan'!AG52","v":0}]
[null,null,null,null,null,null,null,null,null,"State Tax Credits Used (taken on taxes)",{"$f":"'Funding Plan'!C57","v":0},{"$f":"'Funding Plan'!D57","v":0},{"$f":"'Funding Plan'!E57","v":0},{"$f":"'Funding Plan'!F57","v":0},{"$f":"'Funding Plan'!G57","v":0},{"$f":"'Funding Plan'!H57","v":0},{"$f":"'Funding Plan'!I57","v":0},{"$f":"'Funding Plan'!J57","v":0},{"$f":"'Funding Plan'!K57","v":0},{"$f":"'Funding Plan'!L57","v":0},{"$f":"'Funding Plan'!M57","v":0},{"$f":"'Funding Plan'!N57","v":0},{"$f":"'Funding Plan'!O57","v":0},{"$f":"'Funding Plan'!P57","v":0},{"$f":"'Funding Plan'!Q57","v":0},{"$f":"'Funding Plan'!R57","v":0},{"$f":"'Funding Plan'!S57","v":0},{"$f":"'Funding Plan'!T57","v":0},{"$f":"'Funding Plan'!U57","v":0},{"$f":"'Funding Plan'!V57","v":0},{"$f":"'Funding Plan'!W57","v":0},{"$f":"'Funding Plan'!X57","v":0},{"$f":"'Funding Plan'!Y57","v":0},{"$f":"'Funding Plan'!Z57","v":0},{"$f":"'Funding Plan'!AA57","v":0},{"$f":"'Funding Plan'!AB57","v":0},{"$f":"'Funding Plan'!AC57","v":0},{"$f":"'Funding Plan'!AD57","v":0},{"$f":"'Funding Plan'!AE57","v":0},{"$f":"'Funding Plan'!AF57","v":0},{"$f":"'Funding Plan'!AG57","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"1st year","2nd year","Average 1st 5 years"]
[null,null,null,null,null,null,null,null,null,"Sum of CapEx",{"$f":"MAX('Capital Expenditures'!D83:AH83)","v":792000},null,null,null,null,{"$f":"-(SUM(K54:AO56)+SUM(K104:AO105))/AVERAGE(K25:O25)","v":-10.035879753400152}]
[null,null,null,null,null,null,null,null,null,"Sum Grants",{"$f":"SUM('Funding Plan'!E71:E77)","v":244200}]
[null,null,null,null,null,null,null,null,null,{"$f":"J104","v":"Federal Tax Credits Used (taken on taxes)"},{"$f":"SUM(K104:AO104)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J105","v":"State Tax Credits Used (taken on taxes)"},{"$f":"SUM(K105:AO105)","v":0}]
[null,null,null,null,null,null,null,null,null,"State Pass-Through Tax Credit",{"$f":"SUM(K32:AO32)","v":0}]
[null,null,null,null,null,null,null,null,null,"Federal Pass-Through Tax Credit",{"$f":"SUM(K33:AO33)","v":0}]
[null,null,null,null,null,null,null,null,null,"Sum",{"$f":"K108-K109-K113-K110-K111-K112","v":547800}]
[]
[null,null,null,null,null,null,null,null,null,"Operation Factor",{"$f":"General!D35","v":1},{"$f":"General!E35","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BY122:BY1637)","v":0},"=Sum Benefits in Free Cash Flows"]
[null,null,null,null,null,null,null,null,null,"EBITDA",null,{"$f":"'O_IncomeStatement (SH)'!C13","v":41344.941119228839},{"$f":"'O_IncomeStatement (SH)'!D13","v":42378.56464720954},{"$f":"AVERAGE('O_IncomeStatement (SH)'!C13:G13)","v":43464.518596367838}]
[null,null,null,null,null,null,null,null,null,"Loss & Depreciation Tax Shields (total)",null,{"$f":"SUM(K15:AO15)","v":479324.79037603503},{"$f":"L118","v":479324.79037603503}]
[null,null,null,null,null,null,null,null,null,"Simple PB",null,{"$f":"IFERROR($K$114/(L117-L116),999)","v":13.24982537151547},{"$f":"IFERROR($K$114/(M117-M116),0)","v":12.926346245095644},{"$f":"IFERROR($K$114/(N117-N116),0)","v":12.603383580228529}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K116>=L116,L119,M119)","v":13.24982537151547}]
[null,null,null,null,null,null,null,null,null,"Before Tax Simple PB, first year operation",{"$f":"IF(K120<0,0,K120)","v":13.24982537151547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A122)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A122,Discount_rate<_Calcs_Life_Cycle_Cost!$A123),SUM(_Calcs_Life_Cycle_Cost!AT122:BX122),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A123)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A123,Discount_rate<_Calcs_Life_Cycle_Cost!$A124),SUM(_Calcs_Life_Cycle_Cost!AT123:BX123),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"State Tax Credit Total",{"$f":"K111+K112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A124)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A124,Discount_rate<_Calcs_Life_Cycle_Cost!$A125),SUM(_Calcs_Life_Cycle_Cost!AT124:BX124),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Federal Tax Credit Total",{"$f":"K110+K113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A125)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A125,Discount_rate<_Calcs_Life_Cycle_Cost!$A126),SUM(_Calcs_Life_Cycle_Cost!AT125:BX125),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A126)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A126,Discount_rate<_Calcs_Life_Cycle_Cost!$A127),SUM(_Calcs_Life_Cycle_Cost!AT126:BX126),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A127)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A127,Discount_rate<_Calcs_Life_Cycle_Cost!$A128),SUM(_Calcs_Life_Cycle_Cost!AT127:BX127),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A128)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A128,Discount_rate<_Calcs_Life_Cycle_Cost!$A129),SUM(_Calcs_Life_Cycle_Cost!AT128:BX128),0)","v":0}]
[null,null,null,null,null,null,null,null,"SAVINGS TO INVESTMENT RATIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A129)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A129,Discount_rate<_Calcs_Life_Cycle_Cost!$A130),SUM(_Calcs_Life_Cycle_Cost!AT129:BX129),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"ProjectLife",{"$f":"General!D20","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A130)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A130,Discount_rate<_Calcs_Life_Cycle_Cost!$A131),SUM(_Calcs_Life_Cycle_Cost!AT130:BX130),0)","v":0}]
[null,null,null,null,null,null,null,null,"PVF",{"$f":"J76","v":0},{"$f":"K76","v":1},{"$f":"L76","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A131)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A131,Discount_rate<_Calcs_Life_Cycle_Cost!$A132),SUM(_Calcs_Life_Cycle_Cost!AT131:BX131),0)","v":0}]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J132+1","v":1},{"$f":"K132+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A132)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A132,Discount_rate<_Calcs_Life_Cycle_Cost!$A133),SUM(_Calcs_Life_Cycle_Cost!AT132:BX132),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Costs",{"$f":"O_Operating_Costs!C11+O_Operating_Costs!C22-SUM(O_Operating_Costs!C27:C29)","v":517466.11776154232},{"$f":"O_Operating_Costs!D11+O_Operating_Costs!D22-SUM(O_Operating_Costs!D27:D29)","v":530402.77070558083},{"$f":"O_Operating_Costs!E11+O_Operating_Costs!E22-SUM(O_Operating_Costs!E27:E29)","v":543662.83997322037},{"$f":"O_Operating_Costs!F11+O_Operating_Costs!F22-SUM(O_Operating_Costs!F27:F29)","v":557254.41097255086},{"$f":"O_Operating_Costs!G11+O_Operating_Costs!G22-SUM(O_Operating_Costs!G27:G29)","v":571185.77124686446},{"$f":"O_Operating_Costs!H11+O_Operating_Costs!H22-SUM(O_Operating_Costs!H27:H29)","v":585465.41552803607},{"$f":"O_Operating_Costs!I11+O_Operating_Costs!I22-SUM(O_Operating_Costs!I27:I29)","v":600102.05091623706},{"$f":"O_Operating_Costs!J11+O_Operating_Costs!J22-SUM(O_Operating_Costs!J27:J29)","v":615104.60218914284},{"$f":"O_Operating_Costs!K11+O_Operating_Costs!K22-SUM(O_Operating_Costs!K27:K29)","v":630482.2172438713},{"$f":"O_Operating_Costs!L11+O_Operating_Costs!L22-SUM(O_Operating_Costs!L27:L29)","v":646244.272674968},{"$f":"O_Operating_Costs!M11+O_Operating_Costs!M22-SUM(O_Operating_Costs!M27:M29)","v":662400.37949184212},{"$f":"O_Operating_Costs!N11+O_Operating_Costs!N22-SUM(O_Operating_Costs!N27:N29)","v":678960.38897913811},{"$f":"O_Operating_Costs!O11+O_Operating_Costs!O22-SUM(O_Operating_Costs!O27:O29)","v":695934.39870361658},{"$f":"O_Operating_Costs!P11+O_Operating_Costs!P22-SUM(O_Operating_Costs!P27:P29)","v":713332.758671207},{"$f":"O_Operating_Costs!Q11+O_Operating_Costs!Q22-SUM(O_Operating_Costs!Q27:Q29)","v":731166.07763798698},{"$f":"O_Operating_Costs!R11+O_Operating_Costs!R22-SUM(O_Operating_Costs!R27:R29)","v":749445.22957893647},{"$f":"O_Operating_Costs!S11+O_Operating_Costs!S22-SUM(O_Operating_Costs!S27:S29)","v":768181.36031840998},{"$f":"O_Operating_Costs!T11+O_Operating_Costs!T22-SUM(O_Operating_Costs!T27:T29)","v":787385.89432637009},{"$f":"O_Operating_Costs!U11+O_Operating_Costs!U22-SUM(O_Operating_Costs!U27:U29)","v":807070.54168452928},{"$f":"O_Operating_Costs!V11+O_Operating_Costs!V22-SUM(O_Operating_Costs!V27:V29)","v":827247.30522664241},{"$f":"O_Operating_Costs!W11+O_Operating_Costs!W22-SUM(O_Operating_Costs!W27:W29)","v":847928.48785730836},{"$f":"O_Operating_Costs!X11+O_Operating_Costs!X22-SUM(O_Operating_Costs!X27:X29)","v":869126.70005374099},{"$f":"O_Operating_Costs!Y11+O_Operating_Costs!Y22-SUM(O_Operating_Costs!Y27:Y29)","v":890854.86755508441},{"$f":"O_Operating_Costs!Z11+O_Operating_Costs!Z22-SUM(O_Operating_Costs!Z27:Z29)","v":913126.23924396152},{"$f":"O_Operating_Costs!AA11+O_Operating_Costs!AA22-SUM(O_Operating_Costs!AA27:AA29)","v":935954.39522506052},{"$f":"O_Operating_Costs!AB11+O_Operating_Costs!AB22-SUM(O_Operating_Costs!AB27:AB29)","v":959353.25510568684},{"$f":"O_Operating_Costs!AC11+O_Operating_Costs!AC22-SUM(O_Operating_Costs!AC27:AC29)","v":983337.08648332907},{"$f":"O_Operating_Costs!AD11+O_Operating_Costs!AD22-SUM(O_Operating_Costs!AD27:AD29)","v":1007920.5136454122},{"$f":"O_Operating_Costs!AE11+O_Operating_Costs!AE22-SUM(O_Operating_Costs!AE27:AE29)","v":1033118.5264865473},{"$f":"O_Operating_Costs!AF11+O_Operating_Costs!AF22-SUM(O_Operating_Costs!AF27:AF29)","v":1058946.4896487107},{"$f":"O_Operating_Costs!AG11+O_Operating_Costs!AG22-SUM(O_Operating_Costs!AG27:AG29)","v":1085420.1518899286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A133)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A133,Discount_rate<_Calcs_Life_Cycle_Cost!$A134),SUM(_Calcs_Life_Cycle_Cost!AT133:BX133),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"O_Operating_Income!D35","v":300078},{"$f":"O_Operating_Income!E35","v":307579.94999999995},{"$f":"O_Operating_Income!F35","v":315269.44874999998},{"$f":"O_Operating_Income!G35","v":323151.18496874999},{"$f":"O_Operating_Income!H35","v":331229.9645929687},{"$f":"O_Operating_Income!I35","v":339510.71370779286},{"$f":"O_Operating_Income!J35","v":347998.48155048769},{"$f":"O_Operating_Income!K35","v":356698.4435892498},{"$f":"O_Operating_Income!L35","v":365615.90467898105},{"$f":"O_Operating_Income!M35","v":374756.30229595548},{"$f":"O_Operating_Income!N35","v":384125.20985335432},{"$f":"O_Operating_Income!O35","v":393728.34009968815},{"$f":"O_Operating_Income!P35","v":403571.54860218032},{"$f":"O_Operating_Income!Q35","v":413660.83731723484},{"$f":"O_Operating_Income!R35","v":424002.35825016565},{"$f":"O_Operating_Income!S35","v":434602.41720641975},{"$f":"O_Operating_Income!T35","v":445467.47763658018},{"$f":"O_Operating_Income!U35","v":456604.16457749461},{"$f":"O_Operating_Income!V35","v":468019.26869193197},{"$f":"O_Operating_Income!W35","v":479719.75040923024},{"$f":"O_Operating_Income!X35","v":491712.7441694609},{"$f":"O_Operating_Income!Y35","v":504005.56277369743},{"$f":"O_Operating_Income!Z35","v":516605.70184303977},{"$f":"O_Operating_Income!AA35","v":529520.84438911569},{"$f":"O_Operating_Income!AB35","v":542758.8654988436},{"$f":"O_Operating_Income!AC35","v":556327.8371363146},{"$f":"O_Operating_Income!AD35","v":570236.03306472243},{"$f":"O_Operating_Income!AE35","v":584491.93389134039},{"$f":"O_Operating_Income!AF35","v":599104.2322386239},{"$f":"O_Operating_Income!AG35","v":614081.83804458939},{"$f":"O_Operating_Income!AH35","v":629433.88399570412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A134)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A134,Discount_rate<_Calcs_Life_Cycle_Cost!$A135),SUM(_Calcs_Life_Cycle_Cost!AT134:BX134),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Savings",{"$f":"K134-K133","v":-217388.11776154232},{"$f":"L134-L133","v":-222822.82070558087},-228393.39122322039,-234103.22600380087,-239955.80665389576,-245954.70182024321,-252103.56936574937,-258406.15859989304,-264866.31256489025,-271487.97037901252,-278275.1696384878,-285232.04887944995,-292362.85010143626,-299671.92135397217,-307163.71938782133,-314842.81237251672,-322713.8826818298,-330781.72974887548,-339051.27299259731,-347527.55481741216,-356215.74368784745,-365121.13728004356,-374249.16571204463,-383605.39485484583,-393195.52972621692,-403025.41796937224,-413101.05341860664,-423428.57975407178,-434014.29424792342,-444864.65160412132,-455986.2678942245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A135)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A135,Discount_rate<_Calcs_Life_Cycle_Cost!$A137),SUM(_Calcs_Life_Cycle_Cost!AT135:BX135),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J118","v":"Loss & Depreciation Tax Shields (total)"},{"$f":"L118","v":479324.79037603503}]
[null,null,null,null,null,null,null,null,null,"CapEx minus Grants",{"$f":"-(K29-SUM(K30:K33))","v":1036200},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A137)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A137,Discount_rate<_Calcs_Life_Cycle_Cost!$A138),SUM(_Calcs_Life_Cycle_Cost!AT137:BX137),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Sum of CapEx minus Grants",{"$f":"SUM(K137:AO137)","v":1036200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A138)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A138,Discount_rate<_Calcs_Life_Cycle_Cost!$A139),SUM(_Calcs_Life_Cycle_Cost!AT138:BX138),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"SIR",{"$f":"K135*$K$130/($K$138-K136)","v":-5.8555699913900536},{"$f":"L135*$K$130/($K$138-K136)","v":-6.0019592411748048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A139)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A139,Discount_rate<_Calcs_Life_Cycle_Cost!$A140),SUM(_Calcs_Life_Cycle_Cost!AT139:BX139),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"SIR (1st year of operation)",{"$f":"IF(K116>=L116,K139,L139)","v":-5.8555699913900536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A140)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A140,Discount_rate<_Calcs_Life_Cycle_Cost!$A141),SUM(_Calcs_Life_Cycle_Cost!AT140:BX140),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A141)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A141,Discount_rate<_Calcs_Life_Cycle_Cost!$A142),SUM(_Calcs_Life_Cycle_Cost!AT141:BX141),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A142)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A142,Discount_rate<_Calcs_Life_Cycle_Cost!$A143),SUM(_Calcs_Life_Cycle_Cost!AT142:BX142),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A143)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A143,Discount_rate<_Calcs_Life_Cycle_Cost!$A144),SUM(_Calcs_Life_Cycle_Cost!AT143:BX143),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A144)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A144,Discount_rate<_Calcs_Life_Cycle_Cost!$A145),SUM(_Calcs_Life_Cycle_Cost!AT144:BX144),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A145)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A145,Discount_rate<_Calcs_Life_Cycle_Cost!$A146),SUM(_Calcs_Life_Cycle_Cost!AT145:BX145),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Purchases!F20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!G20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!H20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!I20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!J20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!K20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!L20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!M20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!N20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!O20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!P20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!Q20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!R20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!S20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!T20<=General!$D$20,1,0)","v":1},{"$f":"IF(Purchases!U20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!V20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!W20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!X20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!Y20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!Z20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AA20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AB20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AC20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AD20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AE20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AF20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AG20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AH20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AI20<=General!$D$20,1,0)","v":0},{"$f":"IF(Purchases!AJ20<=General!$D$20,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A146)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A146,Discount_rate<_Calcs_Life_Cycle_Cost!$A147),SUM(_Calcs_Life_Cycle_Cost!AT146:BX146),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"Purchases!D77","v":"Total Purchased Fuels"},{"$f":"Purchases!F77*K$146","v":207233.05888077116},{"$f":"Purchases!G77*L$146","v":212413.88535279041},{"$f":"Purchases!H77*M$146","v":217724.23248661018},{"$f":"Purchases!I77*N$146","v":223167.33829877543},{"$f":"Purchases!J77*O$146","v":228746.52175624477},{"$f":"Purchases!K77*P$146","v":234465.18480015089},{"$f":"Purchases!L77*Q$146","v":240326.81442015467},{"$f":"Purchases!M77*R$146","v":246334.98478065847},{"$f":"Purchases!N77*S$146","v":252493.3594001749},{"$f":"Purchases!O77*T$146","v":258805.69338517921},{"$f":"Purchases!P77*U$146","v":265275.8357198087},{"$f":"Purchases!Q77*V$146","v":271907.73161280388},{"$f":"Purchases!R77*W$146","v":278705.42490312399},{"$f":"Purchases!S77*X$146","v":285673.06052570208},{"$f":"Purchases!T77*Y$146","v":292814.88703884458},{"$f":"Purchases!U77*Z$146","v":0},{"$f":"Purchases!V77*AA$146","v":0},{"$f":"Purchases!W77*AB$146","v":0},{"$f":"Purchases!X77*AC$146","v":0},{"$f":"Purchases!Y77*AD$146","v":0},{"$f":"Purchases!Z77*AE$146","v":0},{"$f":"Purchases!AA77*AF$146","v":0},{"$f":"Purchases!AB77*AG$146","v":0},{"$f":"Purchases!AC77*AH$146","v":0},{"$f":"Purchases!AD77*AI$146","v":0},{"$f":"Purchases!AE77*AJ$146","v":0},{"$f":"Purchases!AF77*AK$146","v":0},{"$f":"Purchases!AG77*AL$146","v":0},{"$f":"Purchases!AH77*AM$146","v":0},{"$f":"Purchases!AI77*AN$146","v":0},{"$f":"Purchases!AJ77*AO$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A147)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A147,Discount_rate<_Calcs_Life_Cycle_Cost!$A148),SUM(_Calcs_Life_Cycle_Cost!AT147:BX147),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"Purchases!D78","v":"Total Non-Fuel Purchases"},{"$f":"Purchases!F78*K$146","v":0},{"$f":"Purchases!G78*L$146","v":0},{"$f":"Purchases!H78*M$146","v":0},{"$f":"Purchases!I78*N$146","v":0},{"$f":"Purchases!J78*O$146","v":0},{"$f":"Purchases!K78*P$146","v":0},{"$f":"Purchases!L78*Q$146","v":0},{"$f":"Purchases!M78*R$146","v":0},{"$f":"Purchases!N78*S$146","v":0},{"$f":"Purchases!O78*T$146","v":0},{"$f":"Purchases!P78*U$146","v":0},{"$f":"Purchases!Q78*V$146","v":0},{"$f":"Purchases!R78*W$146","v":0},{"$f":"Purchases!S78*X$146","v":0},{"$f":"Purchases!T78*Y$146","v":0},{"$f":"Purchases!U78*Z$146","v":0},{"$f":"Purchases!V78*AA$146","v":0},{"$f":"Purchases!W78*AB$146","v":0},{"$f":"Purchases!X78*AC$146","v":0},{"$f":"Purchases!Y78*AD$146","v":0},{"$f":"Purchases!Z78*AE$146","v":0},{"$f":"Purchases!AA78*AF$146","v":0},{"$f":"Purchases!AB78*AG$146","v":0},{"$f":"Purchases!AC78*AH$146","v":0},{"$f":"Purchases!AD78*AI$146","v":0},{"$f":"Purchases!AE78*AJ$146","v":0},{"$f":"Purchases!AF78*AK$146","v":0},{"$f":"Purchases!AG78*AL$146","v":0},{"$f":"Purchases!AH78*AM$146","v":0},{"$f":"Purchases!AI78*AN$146","v":0},{"$f":"Purchases!AJ78*AO$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A148)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A148,Discount_rate<_Calcs_Life_Cycle_Cost!$A149),SUM(_Calcs_Life_Cycle_Cost!AT148:BX148),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"sum",{"$f":"K147+K148","v":207233.05888077116},212413.88535279041,217724.23248661018,223167.33829877543,228746.52175624477,234465.18480015089,240326.81442015467,246334.98478065847,252493.3594001749,258805.69338517921,265275.8357198087,271907.73161280388,278705.42490312399,285673.06052570208,292814.88703884458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A149)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A149,Discount_rate<_Calcs_Life_Cycle_Cost!$A150),SUM(_Calcs_Life_Cycle_Cost!AT149:BX149),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"NPV (purchases)",{"$f":"NPV(General!$D$26,_Calcs_Life_Cycle_Cost!K149:AO149)*(1+General!$D$26)","v":1985618.2733110688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A150)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A150,Discount_rate<_Calcs_Life_Cycle_Cost!$A151),SUM(_Calcs_Life_Cycle_Cost!AT150:BX150),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A151)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A151,Discount_rate<_Calcs_Life_Cycle_Cost!$A152),SUM(_Calcs_Life_Cycle_Cost!AT151:BX151),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"O&M",{"$f":"('O&M'!E44+'O&M'!E55+'O&M'!E66+'O&M'!E77+'O&M'!E89+'O&M'!E96+'O&M'!E103+'O&M'!E110)*K146","v":51500},{"$f":"('O&M'!F44+'O&M'!F55+'O&M'!F66+'O&M'!F77+'O&M'!F89+'O&M'!F96+'O&M'!F103+'O&M'!F110)*L146","v":52787.499999999993},{"$f":"('O&M'!G44+'O&M'!G55+'O&M'!G66+'O&M'!G77+'O&M'!G89+'O&M'!G96+'O&M'!G103+'O&M'!G110)*M146","v":54107.187499999993},{"$f":"('O&M'!H44+'O&M'!H55+'O&M'!H66+'O&M'!H77+'O&M'!H89+'O&M'!H96+'O&M'!H103+'O&M'!H110)*N146","v":55459.867187499993},{"$f":"('O&M'!I44+'O&M'!I55+'O&M'!I66+'O&M'!I77+'O&M'!I89+'O&M'!I96+'O&M'!I103+'O&M'!I110)*O146","v":56846.363867187487},{"$f":"('O&M'!J44+'O&M'!J55+'O&M'!J66+'O&M'!J77+'O&M'!J89+'O&M'!J96+'O&M'!J103+'O&M'!J110)*P146","v":58267.522963867166},{"$f":"('O&M'!K44+'O&M'!K55+'O&M'!K66+'O&M'!K77+'O&M'!K89+'O&M'!K96+'O&M'!K103+'O&M'!K110)*Q146","v":59724.211037963847},{"$f":"('O&M'!L44+'O&M'!L55+'O&M'!L66+'O&M'!L77+'O&M'!L89+'O&M'!L96+'O&M'!L103+'O&M'!L110)*R146","v":61217.316313912932},{"$f":"('O&M'!M44+'O&M'!M55+'O&M'!M66+'O&M'!M77+'O&M'!M89+'O&M'!M96+'O&M'!M103+'O&M'!M110)*S146","v":62747.749221760751},{"$f":"('O&M'!N44+'O&M'!N55+'O&M'!N66+'O&M'!N77+'O&M'!N89+'O&M'!N96+'O&M'!N103+'O&M'!N110)*T146","v":64316.442952304758},{"$f":"('O&M'!O44+'O&M'!O55+'O&M'!O66+'O&M'!O77+'O&M'!O89+'O&M'!O96+'O&M'!O103+'O&M'!O110)*U146","v":65924.354026112371},{"$f":"('O&M'!P44+'O&M'!P55+'O&M'!P66+'O&M'!P77+'O&M'!P89+'O&M'!P96+'O&M'!P103+'O&M'!P110)*V146","v":67572.462876765174},{"$f":"('O&M'!Q44+'O&M'!Q55+'O&M'!Q66+'O&M'!Q77+'O&M'!Q89+'O&M'!Q96+'O&M'!Q103+'O&M'!Q110)*W146","v":69261.7744486843},{"$f":"('O&M'!R44+'O&M'!R55+'O&M'!R66+'O&M'!R77+'O&M'!R89+'O&M'!R96+'O&M'!R103+'O&M'!R110)*X146","v":70993.318809901408},{"$f":"('O&M'!S44+'O&M'!S55+'O&M'!S66+'O&M'!S77+'O&M'!S89+'O&M'!S96+'O&M'!S103+'O&M'!S110)*Y146","v":72768.151780148939},{"$f":"('O&M'!T44+'O&M'!T55+'O&M'!T66+'O&M'!T77+'O&M'!T89+'O&M'!T96+'O&M'!T103+'O&M'!T110)*Z146","v":0},{"$f":"('O&M'!U44+'O&M'!U55+'O&M'!U66+'O&M'!U77+'O&M'!U89+'O&M'!U96+'O&M'!U103+'O&M'!U110)*AA146","v":0},{"$f":"('O&M'!V44+'O&M'!V55+'O&M'!V66+'O&M'!V77+'O&M'!V89+'O&M'!V96+'O&M'!V103+'O&M'!V110)*AB146","v":0},{"$f":"('O&M'!W44+'O&M'!W55+'O&M'!W66+'O&M'!W77+'O&M'!W89+'O&M'!W96+'O&M'!W103+'O&M'!W110)*AC146","v":0},{"$f":"('O&M'!X44+'O&M'!X55+'O&M'!X66+'O&M'!X77+'O&M'!X89+'O&M'!X96+'O&M'!X103+'O&M'!X110)*AD146","v":0},{"$f":"('O&M'!Y44+'O&M'!Y55+'O&M'!Y66+'O&M'!Y77+'O&M'!Y89+'O&M'!Y96+'O&M'!Y103+'O&M'!Y110)*AE146","v":0},{"$f":"('O&M'!Z44+'O&M'!Z55+'O&M'!Z66+'O&M'!Z77+'O&M'!Z89+'O&M'!Z96+'O&M'!Z103+'O&M'!Z110)*AF146","v":0},{"$f":"('O&M'!AA44+'O&M'!AA55+'O&M'!AA66+'O&M'!AA77+'O&M'!AA89+'O&M'!AA96+'O&M'!AA103+'O&M'!AA110)*AG146","v":0},{"$f":"('O&M'!AB44+'O&M'!AB55+'O&M'!AB66+'O&M'!AB77+'O&M'!AB89+'O&M'!AB96+'O&M'!AB103+'O&M'!AB110)*AH146","v":0},{"$f":"('O&M'!AC44+'O&M'!AC55+'O&M'!AC66+'O&M'!AC77+'O&M'!AC89+'O&M'!AC96+'O&M'!AC103+'O&M'!AC110)*AI146","v":0},{"$f":"('O&M'!AD44+'O&M'!AD55+'O&M'!AD66+'O&M'!AD77+'O&M'!AD89+'O&M'!AD96+'O&M'!AD103+'O&M'!AD110)*AJ146","v":0},{"$f":"('O&M'!AE44+'O&M'!AE55+'O&M'!AE66+'O&M'!AE77+'O&M'!AE89+'O&M'!AE96+'O&M'!AE103+'O&M'!AE110)*AK146","v":0},{"$f":"('O&M'!AF44+'O&M'!AF55+'O&M'!AF66+'O&M'!AF77+'O&M'!AF89+'O&M'!AF96+'O&M'!AF103+'O&M'!AF110)*AL146","v":0},{"$f":"('O&M'!AG44+'O&M'!AG55+'O&M'!AG66+'O&M'!AG77+'O&M'!AG89+'O&M'!AG96+'O&M'!AG103+'O&M'!AG110)*AM146","v":0},{"$f":"('O&M'!AH44+'O&M'!AH55+'O&M'!AH66+'O&M'!AH77+'O&M'!AH89+'O&M'!AH96+'O&M'!AH103+'O&M'!AH110)*AN146","v":0},{"$f":"('O&M'!AI44+'O&M'!AI55+'O&M'!AI66+'O&M'!AI77+'O&M'!AI89+'O&M'!AI96+'O&M'!AI103+'O&M'!AI110)*AO146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A152)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A152,Discount_rate<_Calcs_Life_Cycle_Cost!$A153),SUM(_Calcs_Life_Cycle_Cost!AT152:BX152),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"NPV (O&M)",{"$f":"NPV(General!$D$26,_Calcs_Life_Cycle_Cost!K152:AO152)*(1+General!$D$26)","v":493450.90801537415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A153)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A153,Discount_rate<_Calcs_Life_Cycle_Cost!$A154),SUM(_Calcs_Life_Cycle_Cost!AT153:BX153),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A154)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A154,Discount_rate<_Calcs_Life_Cycle_Cost!$A157),SUM(_Calcs_Life_Cycle_Cost!AT154:BX154),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"('Sales & Savings'!G23+'Sales & Savings'!G30+'Sales & Savings'!G37+'Sales & Savings'!G44+'Sales & Savings'!G51+'Sales & Savings'!G58+'Sales & Savings'!G65+'Sales & Savings'!G72+'Sales & Savings'!G79+'Sales & Savings'!G88)*K146","v":300078},{"$f":"('Sales & Savings'!H23+'Sales & Savings'!H30+'Sales & Savings'!H37+'Sales & Savings'!H44+'Sales & Savings'!H51+'Sales & Savings'!H58+'Sales & Savings'!H65+'Sales & Savings'!H72+'Sales & Savings'!H79+'Sales & Savings'!H88)*L146","v":307579.94999999995},{"$f":"('Sales & Savings'!I23+'Sales & Savings'!I30+'Sales & Savings'!I37+'Sales & Savings'!I44+'Sales & Savings'!I51+'Sales & Savings'!I58+'Sales & Savings'!I65+'Sales & Savings'!I72+'Sales & Savings'!I79+'Sales & Savings'!I88)*M146","v":315269.44874999998},{"$f":"('Sales & Savings'!J23+'Sales & Savings'!J30+'Sales & Savings'!J37+'Sales & Savings'!J44+'Sales & Savings'!J51+'Sales & Savings'!J58+'Sales & Savings'!J65+'Sales & Savings'!J72+'Sales & Savings'!J79+'Sales & Savings'!J88)*N146","v":323151.18496874999},{"$f":"('Sales & Savings'!K23+'Sales & Savings'!K30+'Sales & Savings'!K37+'Sales & Savings'!K44+'Sales & Savings'!K51+'Sales & Savings'!K58+'Sales & Savings'!K65+'Sales & Savings'!K72+'Sales & Savings'!K79+'Sales & Savings'!K88)*O146","v":331229.9645929687},{"$f":"('Sales & Savings'!L23+'Sales & Savings'!L30+'Sales & Savings'!L37+'Sales & Savings'!L44+'Sales & Savings'!L51+'Sales & Savings'!L58+'Sales & Savings'!L65+'Sales & Savings'!L72+'Sales & Savings'!L79+'Sales & Savings'!L88)*P146","v":339510.71370779286},{"$f":"('Sales & Savings'!M23+'Sales & Savings'!M30+'Sales & Savings'!M37+'Sales & Savings'!M44+'Sales & Savings'!M51+'Sales & Savings'!M58+'Sales & Savings'!M65+'Sales & Savings'!M72+'Sales & Savings'!M79+'Sales & Savings'!M88)*Q146","v":347998.48155048769},{"$f":"('Sales & Savings'!N23+'Sales & Savings'!N30+'Sales & Savings'!N37+'Sales & Savings'!N44+'Sales & Savings'!N51+'Sales & Savings'!N58+'Sales & Savings'!N65+'Sales & Savings'!N72+'Sales & Savings'!N79+'Sales & Savings'!N88)*R146","v":356698.4435892498},{"$f":"('Sales & Savings'!O23+'Sales & Savings'!O30+'Sales & Savings'!O37+'Sales & Savings'!O44+'Sales & Savings'!O51+'Sales & Savings'!O58+'Sales & Savings'!O65+'Sales & Savings'!O72+'Sales & Savings'!O79+'Sales & Savings'!O88)*S146","v":365615.90467898105},{"$f":"('Sales & Savings'!P23+'Sales & Savings'!P30+'Sales & Savings'!P37+'Sales & Savings'!P44+'Sales & Savings'!P51+'Sales & Savings'!P58+'Sales & Savings'!P65+'Sales & Savings'!P72+'Sales & Savings'!P79+'Sales & Savings'!P88)*T146","v":374756.30229595548},{"$f":"('Sales & Savings'!Q23+'Sales & Savings'!Q30+'Sales & Savings'!Q37+'Sales & Savings'!Q44+'Sales & Savings'!Q51+'Sales & Savings'!Q58+'Sales & Savings'!Q65+'Sales & Savings'!Q72+'Sales & Savings'!Q79+'Sales & Savings'!Q88)*U146","v":384125.20985335432},{"$f":"('Sales & Savings'!R23+'Sales & Savings'!R30+'Sales & Savings'!R37+'Sales & Savings'!R44+'Sales & Savings'!R51+'Sales & Savings'!R58+'Sales & Savings'!R65+'Sales & Savings'!R72+'Sales & Savings'!R79+'Sales & Savings'!R88)*V146","v":393728.34009968815},{"$f":"('Sales & Savings'!S23+'Sales & Savings'!S30+'Sales & Savings'!S37+'Sales & Savings'!S44+'Sales & Savings'!S51+'Sales & Savings'!S58+'Sales & Savings'!S65+'Sales & Savings'!S72+'Sales & Savings'!S79+'Sales & Savings'!S88)*W146","v":403571.54860218032},{"$f":"('Sales & Savings'!T23+'Sales & Savings'!T30+'Sales & Savings'!T37+'Sales & Savings'!T44+'Sales & Savings'!T51+'Sales & Savings'!T58+'Sales & Savings'!T65+'Sales & Savings'!T72+'Sales & Savings'!T79+'Sales & Savings'!T88)*X146","v":413660.83731723484},{"$f":"('Sales & Savings'!U23+'Sales & Savings'!U30+'Sales & Savings'!U37+'Sales & Savings'!U44+'Sales & Savings'!U51+'Sales & Savings'!U58+'Sales & Savings'!U65+'Sales & Savings'!U72+'Sales & Savings'!U79+'Sales & Savings'!U88)*Y146","v":424002.35825016565},{"$f":"('Sales & Savings'!V23+'Sales & Savings'!V30+'Sales & Savings'!V37+'Sales & Savings'!V44+'Sales & Savings'!V51+'Sales & Savings'!V58+'Sales & Savings'!V65+'Sales & Savings'!V72+'Sales & Savings'!V79+'Sales & Savings'!V88)*Z146","v":0},{"$f":"('Sales & Savings'!W23+'Sales & Savings'!W30+'Sales & Savings'!W37+'Sales & Savings'!W44+'Sales & Savings'!W51+'Sales & Savings'!W58+'Sales & Savings'!W65+'Sales & Savings'!W72+'Sales & Savings'!W79+'Sales & Savings'!W88)*AA146","v":0},{"$f":"('Sales & Savings'!X23+'Sales & Savings'!X30+'Sales & Savings'!X37+'Sales & Savings'!X44+'Sales & Savings'!X51+'Sales & Savings'!X58+'Sales & Savings'!X65+'Sales & Savings'!X72+'Sales & Savings'!X79+'Sales & Savings'!X88)*AB146","v":0},{"$f":"('Sales & Savings'!Y23+'Sales & Savings'!Y30+'Sales & Savings'!Y37+'Sales & Savings'!Y44+'Sales & Savings'!Y51+'Sales & Savings'!Y58+'Sales & Savings'!Y65+'Sales & Savings'!Y72+'Sales & Savings'!Y79+'Sales & Savings'!Y88)*AC146","v":0},{"$f":"('Sales & Savings'!Z23+'Sales & Savings'!Z30+'Sales & Savings'!Z37+'Sales & Savings'!Z44+'Sales & Savings'!Z51+'Sales & Savings'!Z58+'Sales & Savings'!Z65+'Sales & Savings'!Z72+'Sales & Savings'!Z79+'Sales & Savings'!Z88)*AD146","v":0},{"$f":"('Sales & Savings'!AA23+'Sales & Savings'!AA30+'Sales & Savings'!AA37+'Sales & Savings'!AA44+'Sales & Savings'!AA51+'Sales & Savings'!AA58+'Sales & Savings'!AA65+'Sales & Savings'!AA72+'Sales & Savings'!AA79+'Sales & Savings'!AA88)*AE146","v":0},{"$f":"('Sales & Savings'!AB23+'Sales & Savings'!AB30+'Sales & Savings'!AB37+'Sales & Savings'!AB44+'Sales & Savings'!AB51+'Sales & Savings'!AB58+'Sales & Savings'!AB65+'Sales & Savings'!AB72+'Sales & Savings'!AB79+'Sales & Savings'!AB88)*AF146","v":0},{"$f":"('Sales & Savings'!AC23+'Sales & Savings'!AC30+'Sales & Savings'!AC37+'Sales & Savings'!AC44+'Sales & Savings'!AC51+'Sales & Savings'!AC58+'Sales & Savings'!AC65+'Sales & Savings'!AC72+'Sales & Savings'!AC79+'Sales & Savings'!AC88)*AG146","v":0},{"$f":"('Sales & Savings'!AD23+'Sales & Savings'!AD30+'Sales & Savings'!AD37+'Sales & Savings'!AD44+'Sales & Savings'!AD51+'Sales & Savings'!AD58+'Sales & Savings'!AD65+'Sales & Savings'!AD72+'Sales & Savings'!AD79+'Sales & Savings'!AD88)*AH146","v":0},{"$f":"('Sales & Savings'!AE23+'Sales & Savings'!AE30+'Sales & Savings'!AE37+'Sales & Savings'!AE44+'Sales & Savings'!AE51+'Sales & Savings'!AE58+'Sales & Savings'!AE65+'Sales & Savings'!AE72+'Sales & Savings'!AE79+'Sales & Savings'!AE88)*AI146","v":0},{"$f":"('Sales & Savings'!AF23+'Sales & Savings'!AF30+'Sales & Savings'!AF37+'Sales & Savings'!AF44+'Sales & Savings'!AF51+'Sales & Savings'!AF58+'Sales & Savings'!AF65+'Sales & Savings'!AF72+'Sales & Savings'!AF79+'Sales & Savings'!AF88)*AJ146","v":0},{"$f":"('Sales & Savings'!AG23+'Sales & Savings'!AG30+'Sales & Savings'!AG37+'Sales & Savings'!AG44+'Sales & Savings'!AG51+'Sales & Savings'!AG58+'Sales & Savings'!AG65+'Sales & Savings'!AG72+'Sales & Savings'!AG79+'Sales & Savings'!AG88)*AK146","v":0},{"$f":"('Sales & Savings'!AH23+'Sales & Savings'!AH30+'Sales & Savings'!AH37+'Sales & Savings'!AH44+'Sales & Savings'!AH51+'Sales & Savings'!AH58+'Sales & Savings'!AH65+'Sales & Savings'!AH72+'Sales & Savings'!AH79+'Sales & Savings'!AH88)*AL146","v":0},{"$f":"('Sales & Savings'!AI23+'Sales & Savings'!AI30+'Sales & Savings'!AI37+'Sales & Savings'!AI44+'Sales & Savings'!AI51+'Sales & Savings'!AI58+'Sales & Savings'!AI65+'Sales & Savings'!AI72+'Sales & Savings'!AI79+'Sales & Savings'!AI88)*AM146","v":0},{"$f":"('Sales & Savings'!AJ23+'Sales & Savings'!AJ30+'Sales & Savings'!AJ37+'Sales & Savings'!AJ44+'Sales & Savings'!AJ51+'Sales & Savings'!AJ58+'Sales & Savings'!AJ65+'Sales & Savings'!AJ72+'Sales & Savings'!AJ79+'Sales & Savings'!AJ88)*AN146","v":0},{"$f":"('Sales & Savings'!AK23+'Sales & Savings'!AK30+'Sales & Savings'!AK37+'Sales & Savings'!AK44+'Sales & Savings'!AK51+'Sales & Savings'!AK58+'Sales & Savings'!AK65+'Sales & Savings'!AK72+'Sales & Savings'!AK79+'Sales & Savings'!AK88)*AO146","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":"Loss & Depreciation Tax Shield to Other Liabilities"},{"$f":"K15","v":6970.270608269906},{"$f":"L15","v":150291.79037347666},100349.38593281356,78185.247181133906,77852.838360662237,65675.257919678799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"K155+K156","v":307048.2706082699},{"$f":"L155+L156","v":457871.74037347664},415618.83468281355,401336.43214988388,409082.80295363092,405185.97162747168,347998.48155048769,356698.4435892498,365615.90467898105,374756.30229595548,384125.20985335432,393728.34009968815,403571.54860218032,413660.83731723484,424002.35825016565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A157)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A157,Discount_rate<_Calcs_Life_Cycle_Cost!$A158),SUM(_Calcs_Life_Cycle_Cost!AT157:BX157),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"NPV (Revenues)",{"$f":"NPV(General!$D$26,_Calcs_Life_Cycle_Cost!K157:AO157)*(1+General!$D$26)","v":3254446.6567172571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A158)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A158,Discount_rate<_Calcs_Life_Cycle_Cost!$A159),SUM(_Calcs_Life_Cycle_Cost!AT158:BX158),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A159)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A159,Discount_rate<_Calcs_Life_Cycle_Cost!$A160),SUM(_Calcs_Life_Cycle_Cost!AT159:BX159),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A160)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A160,Discount_rate<_Calcs_Life_Cycle_Cost!$A161),SUM(_Calcs_Life_Cycle_Cost!AT160:BX160),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"CapEx minus grants minus tax credits",{"$f":"_Calcs_Life_Cycle_Cost!K137","v":1036200},{"$f":"_Calcs_Life_Cycle_Cost!L137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!M137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!N137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!O137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!P137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!Q137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!R137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!S137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!T137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!U137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!V137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!W137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!X137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!Y137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!Z137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AA137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AB137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AC137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AD137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AE137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AF137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AG137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AH137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AI137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AJ137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AK137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AL137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AM137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AN137","v":0},{"$f":"_Calcs_Life_Cycle_Cost!AO137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A161)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A161,Discount_rate<_Calcs_Life_Cycle_Cost!$A162),SUM(_Calcs_Life_Cycle_Cost!AT161:BX161),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"NPV (Investments)",{"$f":"NPV(General!$D$26,_Calcs_Life_Cycle_Cost!K161:AO161)*(1+General!$D$26)","v":1036200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A162)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A162,Discount_rate<_Calcs_Life_Cycle_Cost!$A163),SUM(_Calcs_Life_Cycle_Cost!AT162:BX162),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A163)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A163,Discount_rate<_Calcs_Life_Cycle_Cost!$A164),SUM(_Calcs_Life_Cycle_Cost!AT163:BX163),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"SIR based on net present values",{"$f":"(K158-K150)/K162","v":1.2245014315828877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A164)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A164,Discount_rate<_Calcs_Life_Cycle_Cost!$A165),SUM(_Calcs_Life_Cycle_Cost!AT164:BX164),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A165)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A165,Discount_rate<_Calcs_Life_Cycle_Cost!$A166),SUM(_Calcs_Life_Cycle_Cost!AT165:BX165),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A166)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A166,Discount_rate<_Calcs_Life_Cycle_Cost!$A167),SUM(_Calcs_Life_Cycle_Cost!AT166:BX166),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A167)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A167,Discount_rate<_Calcs_Life_Cycle_Cost!$A168),SUM(_Calcs_Life_Cycle_Cost!AT167:BX167),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A168)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A168,Discount_rate<_Calcs_Life_Cycle_Cost!$A169),SUM(_Calcs_Life_Cycle_Cost!AT168:BX168),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A169)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A169,Discount_rate<_Calcs_Life_Cycle_Cost!$A170),SUM(_Calcs_Life_Cycle_Cost!AT169:BX169),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A170)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A170,Discount_rate<_Calcs_Life_Cycle_Cost!$A171),SUM(_Calcs_Life_Cycle_Cost!AT170:BX170),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A171)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A171,Discount_rate<_Calcs_Life_Cycle_Cost!$A172),SUM(_Calcs_Life_Cycle_Cost!AT171:BX171),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A172)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A172,Discount_rate<_Calcs_Life_Cycle_Cost!$A173),SUM(_Calcs_Life_Cycle_Cost!AT172:BX172),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A173)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A173,Discount_rate<_Calcs_Life_Cycle_Cost!$A174),SUM(_Calcs_Life_Cycle_Cost!AT173:BX173),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A174)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A174,Discount_rate<_Calcs_Life_Cycle_Cost!$A175),SUM(_Calcs_Life_Cycle_Cost!AT174:BX174),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A175)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A175,Discount_rate<_Calcs_Life_Cycle_Cost!$A176),SUM(_Calcs_Life_Cycle_Cost!AT175:BX175),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A176)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A176,Discount_rate<_Calcs_Life_Cycle_Cost!$A177),SUM(_Calcs_Life_Cycle_Cost!AT176:BX176),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A177)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A177,Discount_rate<_Calcs_Life_Cycle_Cost!$A178),SUM(_Calcs_Life_Cycle_Cost!AT177:BX177),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A178)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A178,Discount_rate<_Calcs_Life_Cycle_Cost!$A179),SUM(_Calcs_Life_Cycle_Cost!AT178:BX178),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A179)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A179,Discount_rate<_Calcs_Life_Cycle_Cost!$A180),SUM(_Calcs_Life_Cycle_Cost!AT179:BX179),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A180)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A180,Discount_rate<_Calcs_Life_Cycle_Cost!$A181),SUM(_Calcs_Life_Cycle_Cost!AT180:BX180),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A181)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A181,Discount_rate<_Calcs_Life_Cycle_Cost!$A182),SUM(_Calcs_Life_Cycle_Cost!AT181:BX181),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A182)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A182,Discount_rate<_Calcs_Life_Cycle_Cost!$A183),SUM(_Calcs_Life_Cycle_Cost!AT182:BX182),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A183)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A183,Discount_rate<_Calcs_Life_Cycle_Cost!$A184),SUM(_Calcs_Life_Cycle_Cost!AT183:BX183),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A184)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A184,Discount_rate<_Calcs_Life_Cycle_Cost!$A185),SUM(_Calcs_Life_Cycle_Cost!AT184:BX184),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A185)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A185,Discount_rate<_Calcs_Life_Cycle_Cost!$A186),SUM(_Calcs_Life_Cycle_Cost!AT185:BX185),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A186)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A186,Discount_rate<_Calcs_Life_Cycle_Cost!$A187),SUM(_Calcs_Life_Cycle_Cost!AT186:BX186),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A187)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A187,Discount_rate<_Calcs_Life_Cycle_Cost!$A188),SUM(_Calcs_Life_Cycle_Cost!AT187:BX187),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A188)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A188,Discount_rate<_Calcs_Life_Cycle_Cost!$A189),SUM(_Calcs_Life_Cycle_Cost!AT188:BX188),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A189)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A189,Discount_rate<_Calcs_Life_Cycle_Cost!$A190),SUM(_Calcs_Life_Cycle_Cost!AT189:BX189),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A190)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A190,Discount_rate<_Calcs_Life_Cycle_Cost!$A191),SUM(_Calcs_Life_Cycle_Cost!AT190:BX190),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A191)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A191,Discount_rate<_Calcs_Life_Cycle_Cost!$A192),SUM(_Calcs_Life_Cycle_Cost!AT191:BX191),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A192)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A192,Discount_rate<_Calcs_Life_Cycle_Cost!$A193),SUM(_Calcs_Life_Cycle_Cost!AT192:BX192),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A193)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A193,Discount_rate<_Calcs_Life_Cycle_Cost!$A194),SUM(_Calcs_Life_Cycle_Cost!AT193:BX193),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A194)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A194,Discount_rate<_Calcs_Life_Cycle_Cost!$A195),SUM(_Calcs_Life_Cycle_Cost!AT194:BX194),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A195)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A195,Discount_rate<_Calcs_Life_Cycle_Cost!$A196),SUM(_Calcs_Life_Cycle_Cost!AT195:BX195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A196)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A196,Discount_rate<_Calcs_Life_Cycle_Cost!$A197),SUM(_Calcs_Life_Cycle_Cost!AT196:BX196),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A197)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A197,Discount_rate<_Calcs_Life_Cycle_Cost!$A198),SUM(_Calcs_Life_Cycle_Cost!AT197:BX197),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A198)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A198,Discount_rate<_Calcs_Life_Cycle_Cost!$A199),SUM(_Calcs_Life_Cycle_Cost!AT198:BX198),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A199)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A199,Discount_rate<_Calcs_Life_Cycle_Cost!$A200),SUM(_Calcs_Life_Cycle_Cost!AT199:BX199),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A200)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A200,Discount_rate<_Calcs_Life_Cycle_Cost!$A201),SUM(_Calcs_Life_Cycle_Cost!AT200:BX200),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A201)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A201,Discount_rate<_Calcs_Life_Cycle_Cost!$A202),SUM(_Calcs_Life_Cycle_Cost!AT201:BX201),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A202)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A202,Discount_rate<_Calcs_Life_Cycle_Cost!$A203),SUM(_Calcs_Life_Cycle_Cost!AT202:BX202),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A203)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A203,Discount_rate<_Calcs_Life_Cycle_Cost!$A204),SUM(_Calcs_Life_Cycle_Cost!AT203:BX203),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A204)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A204,Discount_rate<_Calcs_Life_Cycle_Cost!$A205),SUM(_Calcs_Life_Cycle_Cost!AT204:BX204),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A205)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A205,Discount_rate<_Calcs_Life_Cycle_Cost!$A206),SUM(_Calcs_Life_Cycle_Cost!AT205:BX205),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A206)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A206,Discount_rate<_Calcs_Life_Cycle_Cost!$A207),SUM(_Calcs_Life_Cycle_Cost!AT206:BX206),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A207)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A207,Discount_rate<_Calcs_Life_Cycle_Cost!$A208),SUM(_Calcs_Life_Cycle_Cost!AT207:BX207),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A208)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A208,Discount_rate<_Calcs_Life_Cycle_Cost!$A209),SUM(_Calcs_Life_Cycle_Cost!AT208:BX208),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A209)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A209,Discount_rate<_Calcs_Life_Cycle_Cost!$A210),SUM(_Calcs_Life_Cycle_Cost!AT209:BX209),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A210)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A210,Discount_rate<_Calcs_Life_Cycle_Cost!$A211),SUM(_Calcs_Life_Cycle_Cost!AT210:BX210),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A211)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A211,Discount_rate<_Calcs_Life_Cycle_Cost!$A212),SUM(_Calcs_Life_Cycle_Cost!AT211:BX211),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A212)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A212,Discount_rate<_Calcs_Life_Cycle_Cost!$A213),SUM(_Calcs_Life_Cycle_Cost!AT212:BX212),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A213)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A213,Discount_rate<_Calcs_Life_Cycle_Cost!$A214),SUM(_Calcs_Life_Cycle_Cost!AT213:BX213),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A214)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A214,Discount_rate<_Calcs_Life_Cycle_Cost!$A215),SUM(_Calcs_Life_Cycle_Cost!AT214:BX214),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A215)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A215,Discount_rate<_Calcs_Life_Cycle_Cost!$A216),SUM(_Calcs_Life_Cycle_Cost!AT215:BX215),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A216)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A216,Discount_rate<_Calcs_Life_Cycle_Cost!$A217),SUM(_Calcs_Life_Cycle_Cost!AT216:BX216),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A217)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A217,Discount_rate<_Calcs_Life_Cycle_Cost!$A218),SUM(_Calcs_Life_Cycle_Cost!AT217:BX217),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A218)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A218,Discount_rate<_Calcs_Life_Cycle_Cost!$A219),SUM(_Calcs_Life_Cycle_Cost!AT218:BX218),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A219)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A219,Discount_rate<_Calcs_Life_Cycle_Cost!$A220),SUM(_Calcs_Life_Cycle_Cost!AT219:BX219),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A220)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A220,Discount_rate<_Calcs_Life_Cycle_Cost!$A221),SUM(_Calcs_Life_Cycle_Cost!AT220:BX220),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A221)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A221,Discount_rate<_Calcs_Life_Cycle_Cost!$A222),SUM(_Calcs_Life_Cycle_Cost!AT221:BX221),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A222)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A222,Discount_rate<_Calcs_Life_Cycle_Cost!$A223),SUM(_Calcs_Life_Cycle_Cost!AT222:BX222),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A223)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A223,Discount_rate<_Calcs_Life_Cycle_Cost!$A224),SUM(_Calcs_Life_Cycle_Cost!AT223:BX223),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A224)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A224,Discount_rate<_Calcs_Life_Cycle_Cost!$A225),SUM(_Calcs_Life_Cycle_Cost!AT224:BX224),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A225)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A225,Discount_rate<_Calcs_Life_Cycle_Cost!$A226),SUM(_Calcs_Life_Cycle_Cost!AT225:BX225),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A226)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A226,Discount_rate<_Calcs_Life_Cycle_Cost!$A227),SUM(_Calcs_Life_Cycle_Cost!AT226:BX226),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A227)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A227,Discount_rate<_Calcs_Life_Cycle_Cost!$A228),SUM(_Calcs_Life_Cycle_Cost!AT227:BX227),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A228)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A228,Discount_rate<_Calcs_Life_Cycle_Cost!$A229),SUM(_Calcs_Life_Cycle_Cost!AT228:BX228),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A229)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A229,Discount_rate<_Calcs_Life_Cycle_Cost!$A230),SUM(_Calcs_Life_Cycle_Cost!AT229:BX229),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A230)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A230,Discount_rate<_Calcs_Life_Cycle_Cost!$A231),SUM(_Calcs_Life_Cycle_Cost!AT230:BX230),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A231)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A231,Discount_rate<_Calcs_Life_Cycle_Cost!$A232),SUM(_Calcs_Life_Cycle_Cost!AT231:BX231),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A232)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A232,Discount_rate<_Calcs_Life_Cycle_Cost!$A233),SUM(_Calcs_Life_Cycle_Cost!AT232:BX232),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A233)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A233,Discount_rate<_Calcs_Life_Cycle_Cost!$A234),SUM(_Calcs_Life_Cycle_Cost!AT233:BX233),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A234)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A234,Discount_rate<_Calcs_Life_Cycle_Cost!$A235),SUM(_Calcs_Life_Cycle_Cost!AT234:BX234),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A235)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A235,Discount_rate<_Calcs_Life_Cycle_Cost!$A236),SUM(_Calcs_Life_Cycle_Cost!AT235:BX235),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A236)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A236,Discount_rate<_Calcs_Life_Cycle_Cost!$A237),SUM(_Calcs_Life_Cycle_Cost!AT236:BX236),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A237)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A237,Discount_rate<_Calcs_Life_Cycle_Cost!$A238),SUM(_Calcs_Life_Cycle_Cost!AT237:BX237),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A238)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A238,Discount_rate<_Calcs_Life_Cycle_Cost!$A239),SUM(_Calcs_Life_Cycle_Cost!AT238:BX238),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A239)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A239,Discount_rate<_Calcs_Life_Cycle_Cost!$A240),SUM(_Calcs_Life_Cycle_Cost!AT239:BX239),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A240)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A240,Discount_rate<_Calcs_Life_Cycle_Cost!$A241),SUM(_Calcs_Life_Cycle_Cost!AT240:BX240),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A241)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A241,Discount_rate<_Calcs_Life_Cycle_Cost!$A242),SUM(_Calcs_Life_Cycle_Cost!AT241:BX241),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A242)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A242,Discount_rate<_Calcs_Life_Cycle_Cost!$A243),SUM(_Calcs_Life_Cycle_Cost!AT242:BX242),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A243)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A243,Discount_rate<_Calcs_Life_Cycle_Cost!$A244),SUM(_Calcs_Life_Cycle_Cost!AT243:BX243),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A244)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A244,Discount_rate<_Calcs_Life_Cycle_Cost!$A245),SUM(_Calcs_Life_Cycle_Cost!AT244:BX244),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A245)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A245,Discount_rate<_Calcs_Life_Cycle_Cost!$A246),SUM(_Calcs_Life_Cycle_Cost!AT245:BX245),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A246)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A246,Discount_rate<_Calcs_Life_Cycle_Cost!$A247),SUM(_Calcs_Life_Cycle_Cost!AT246:BX246),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A247)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A247,Discount_rate<_Calcs_Life_Cycle_Cost!$A248),SUM(_Calcs_Life_Cycle_Cost!AT247:BX247),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A248)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A248,Discount_rate<_Calcs_Life_Cycle_Cost!$A249),SUM(_Calcs_Life_Cycle_Cost!AT248:BX248),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A249)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A249,Discount_rate<_Calcs_Life_Cycle_Cost!$A250),SUM(_Calcs_Life_Cycle_Cost!AT249:BX249),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A250)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A250,Discount_rate<_Calcs_Life_Cycle_Cost!$A251),SUM(_Calcs_Life_Cycle_Cost!AT250:BX250),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A251)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A251,Discount_rate<_Calcs_Life_Cycle_Cost!$A252),SUM(_Calcs_Life_Cycle_Cost!AT251:BX251),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A252)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A252,Discount_rate<_Calcs_Life_Cycle_Cost!$A253),SUM(_Calcs_Life_Cycle_Cost!AT252:BX252),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A253)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A253,Discount_rate<_Calcs_Life_Cycle_Cost!$A254),SUM(_Calcs_Life_Cycle_Cost!AT253:BX253),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A254)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A254,Discount_rate<_Calcs_Life_Cycle_Cost!$A255),SUM(_Calcs_Life_Cycle_Cost!AT254:BX254),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A255)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A255,Discount_rate<_Calcs_Life_Cycle_Cost!$A256),SUM(_Calcs_Life_Cycle_Cost!AT255:BX255),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A256)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A256,Discount_rate<_Calcs_Life_Cycle_Cost!$A257),SUM(_Calcs_Life_Cycle_Cost!AT256:BX256),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A257)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A257,Discount_rate<_Calcs_Life_Cycle_Cost!$A258),SUM(_Calcs_Life_Cycle_Cost!AT257:BX257),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A258)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A258,Discount_rate<_Calcs_Life_Cycle_Cost!$A259),SUM(_Calcs_Life_Cycle_Cost!AT258:BX258),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A259)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A259,Discount_rate<_Calcs_Life_Cycle_Cost!$A260),SUM(_Calcs_Life_Cycle_Cost!AT259:BX259),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A260)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A260,Discount_rate<_Calcs_Life_Cycle_Cost!$A261),SUM(_Calcs_Life_Cycle_Cost!AT260:BX260),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A261)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A261,Discount_rate<_Calcs_Life_Cycle_Cost!$A262),SUM(_Calcs_Life_Cycle_Cost!AT261:BX261),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A262)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A262,Discount_rate<_Calcs_Life_Cycle_Cost!$A263),SUM(_Calcs_Life_Cycle_Cost!AT262:BX262),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A263)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A263,Discount_rate<_Calcs_Life_Cycle_Cost!$A264),SUM(_Calcs_Life_Cycle_Cost!AT263:BX263),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A264)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A264,Discount_rate<_Calcs_Life_Cycle_Cost!$A265),SUM(_Calcs_Life_Cycle_Cost!AT264:BX264),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A265)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A265,Discount_rate<_Calcs_Life_Cycle_Cost!$A266),SUM(_Calcs_Life_Cycle_Cost!AT265:BX265),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A266)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A266,Discount_rate<_Calcs_Life_Cycle_Cost!$A267),SUM(_Calcs_Life_Cycle_Cost!AT266:BX266),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A267)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A267,Discount_rate<_Calcs_Life_Cycle_Cost!$A268),SUM(_Calcs_Life_Cycle_Cost!AT267:BX267),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A268)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A268,Discount_rate<_Calcs_Life_Cycle_Cost!$A269),SUM(_Calcs_Life_Cycle_Cost!AT268:BX268),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A269)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A269,Discount_rate<_Calcs_Life_Cycle_Cost!$A270),SUM(_Calcs_Life_Cycle_Cost!AT269:BX269),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A270)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A270,Discount_rate<_Calcs_Life_Cycle_Cost!$A271),SUM(_Calcs_Life_Cycle_Cost!AT270:BX270),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A271)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A271,Discount_rate<_Calcs_Life_Cycle_Cost!$A272),SUM(_Calcs_Life_Cycle_Cost!AT271:BX271),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A272)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A272,Discount_rate<_Calcs_Life_Cycle_Cost!$A273),SUM(_Calcs_Life_Cycle_Cost!AT272:BX272),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A273)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A273,Discount_rate<_Calcs_Life_Cycle_Cost!$A274),SUM(_Calcs_Life_Cycle_Cost!AT273:BX273),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A274)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A274,Discount_rate<_Calcs_Life_Cycle_Cost!$A275),SUM(_Calcs_Life_Cycle_Cost!AT274:BX274),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A275)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A275,Discount_rate<_Calcs_Life_Cycle_Cost!$A276),SUM(_Calcs_Life_Cycle_Cost!AT275:BX275),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A276)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A276,Discount_rate<_Calcs_Life_Cycle_Cost!$A277),SUM(_Calcs_Life_Cycle_Cost!AT276:BX276),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A277)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A277,Discount_rate<_Calcs_Life_Cycle_Cost!$A278),SUM(_Calcs_Life_Cycle_Cost!AT277:BX277),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A278)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A278,Discount_rate<_Calcs_Life_Cycle_Cost!$A279),SUM(_Calcs_Life_Cycle_Cost!AT278:BX278),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A279)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A279,Discount_rate<_Calcs_Life_Cycle_Cost!$A280),SUM(_Calcs_Life_Cycle_Cost!AT279:BX279),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A280)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A280,Discount_rate<_Calcs_Life_Cycle_Cost!$A281),SUM(_Calcs_Life_Cycle_Cost!AT280:BX280),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A281)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A281,Discount_rate<_Calcs_Life_Cycle_Cost!$A282),SUM(_Calcs_Life_Cycle_Cost!AT281:BX281),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A282)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A282,Discount_rate<_Calcs_Life_Cycle_Cost!$A283),SUM(_Calcs_Life_Cycle_Cost!AT282:BX282),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A283)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A283,Discount_rate<_Calcs_Life_Cycle_Cost!$A284),SUM(_Calcs_Life_Cycle_Cost!AT283:BX283),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A284)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A284,Discount_rate<_Calcs_Life_Cycle_Cost!$A285),SUM(_Calcs_Life_Cycle_Cost!AT284:BX284),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A285)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A285,Discount_rate<_Calcs_Life_Cycle_Cost!$A286),SUM(_Calcs_Life_Cycle_Cost!AT285:BX285),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A286)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A286,Discount_rate<_Calcs_Life_Cycle_Cost!$A287),SUM(_Calcs_Life_Cycle_Cost!AT286:BX286),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A287)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A287,Discount_rate<_Calcs_Life_Cycle_Cost!$A288),SUM(_Calcs_Life_Cycle_Cost!AT287:BX287),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A288)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A288,Discount_rate<_Calcs_Life_Cycle_Cost!$A289),SUM(_Calcs_Life_Cycle_Cost!AT288:BX288),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A289)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A289,Discount_rate<_Calcs_Life_Cycle_Cost!$A290),SUM(_Calcs_Life_Cycle_Cost!AT289:BX289),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A290)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A290,Discount_rate<_Calcs_Life_Cycle_Cost!$A291),SUM(_Calcs_Life_Cycle_Cost!AT290:BX290),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A291)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A291,Discount_rate<_Calcs_Life_Cycle_Cost!$A292),SUM(_Calcs_Life_Cycle_Cost!AT291:BX291),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A292)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A292,Discount_rate<_Calcs_Life_Cycle_Cost!$A293),SUM(_Calcs_Life_Cycle_Cost!AT292:BX292),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A293)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A293,Discount_rate<_Calcs_Life_Cycle_Cost!$A294),SUM(_Calcs_Life_Cycle_Cost!AT293:BX293),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A294)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A294,Discount_rate<_Calcs_Life_Cycle_Cost!$A295),SUM(_Calcs_Life_Cycle_Cost!AT294:BX294),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A295)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A295,Discount_rate<_Calcs_Life_Cycle_Cost!$A296),SUM(_Calcs_Life_Cycle_Cost!AT295:BX295),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A296)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A296,Discount_rate<_Calcs_Life_Cycle_Cost!$A297),SUM(_Calcs_Life_Cycle_Cost!AT296:BX296),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A297)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A297,Discount_rate<_Calcs_Life_Cycle_Cost!$A298),SUM(_Calcs_Life_Cycle_Cost!AT297:BX297),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A298)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A298,Discount_rate<_Calcs_Life_Cycle_Cost!$A299),SUM(_Calcs_Life_Cycle_Cost!AT298:BX298),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A299)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A299,Discount_rate<_Calcs_Life_Cycle_Cost!$A300),SUM(_Calcs_Life_Cycle_Cost!AT299:BX299),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A300)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A300,Discount_rate<_Calcs_Life_Cycle_Cost!$A301),SUM(_Calcs_Life_Cycle_Cost!AT300:BX300),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A301)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A301,Discount_rate<_Calcs_Life_Cycle_Cost!$A302),SUM(_Calcs_Life_Cycle_Cost!AT301:BX301),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A302)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A302,Discount_rate<_Calcs_Life_Cycle_Cost!$A303),SUM(_Calcs_Life_Cycle_Cost!AT302:BX302),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A303)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A303,Discount_rate<_Calcs_Life_Cycle_Cost!$A304),SUM(_Calcs_Life_Cycle_Cost!AT303:BX303),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A304)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A304,Discount_rate<_Calcs_Life_Cycle_Cost!$A305),SUM(_Calcs_Life_Cycle_Cost!AT304:BX304),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A305)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A305,Discount_rate<_Calcs_Life_Cycle_Cost!$A306),SUM(_Calcs_Life_Cycle_Cost!AT305:BX305),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A306)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A306,Discount_rate<_Calcs_Life_Cycle_Cost!$A307),SUM(_Calcs_Life_Cycle_Cost!AT306:BX306),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A307)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A307,Discount_rate<_Calcs_Life_Cycle_Cost!$A308),SUM(_Calcs_Life_Cycle_Cost!AT307:BX307),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A308)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A308,Discount_rate<_Calcs_Life_Cycle_Cost!$A309),SUM(_Calcs_Life_Cycle_Cost!AT308:BX308),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A309)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A309,Discount_rate<_Calcs_Life_Cycle_Cost!$A310),SUM(_Calcs_Life_Cycle_Cost!AT309:BX309),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A310)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A310,Discount_rate<_Calcs_Life_Cycle_Cost!$A311),SUM(_Calcs_Life_Cycle_Cost!AT310:BX310),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A311)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A311,Discount_rate<_Calcs_Life_Cycle_Cost!$A312),SUM(_Calcs_Life_Cycle_Cost!AT311:BX311),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A312)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A312,Discount_rate<_Calcs_Life_Cycle_Cost!$A313),SUM(_Calcs_Life_Cycle_Cost!AT312:BX312),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A313)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A313,Discount_rate<_Calcs_Life_Cycle_Cost!$A314),SUM(_Calcs_Life_Cycle_Cost!AT313:BX313),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A314)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A314,Discount_rate<_Calcs_Life_Cycle_Cost!$A315),SUM(_Calcs_Life_Cycle_Cost!AT314:BX314),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A315)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A315,Discount_rate<_Calcs_Life_Cycle_Cost!$A316),SUM(_Calcs_Life_Cycle_Cost!AT315:BX315),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A316)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A316,Discount_rate<_Calcs_Life_Cycle_Cost!$A317),SUM(_Calcs_Life_Cycle_Cost!AT316:BX316),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A317)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A317,Discount_rate<_Calcs_Life_Cycle_Cost!$A318),SUM(_Calcs_Life_Cycle_Cost!AT317:BX317),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A318)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A318,Discount_rate<_Calcs_Life_Cycle_Cost!$A319),SUM(_Calcs_Life_Cycle_Cost!AT318:BX318),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A319)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A319,Discount_rate<_Calcs_Life_Cycle_Cost!$A320),SUM(_Calcs_Life_Cycle_Cost!AT319:BX319),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A320)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A320,Discount_rate<_Calcs_Life_Cycle_Cost!$A321),SUM(_Calcs_Life_Cycle_Cost!AT320:BX320),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A321)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A321,Discount_rate<_Calcs_Life_Cycle_Cost!$A322),SUM(_Calcs_Life_Cycle_Cost!AT321:BX321),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A322)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A322,Discount_rate<_Calcs_Life_Cycle_Cost!$A323),SUM(_Calcs_Life_Cycle_Cost!AT322:BX322),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A323)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A323,Discount_rate<_Calcs_Life_Cycle_Cost!$A324),SUM(_Calcs_Life_Cycle_Cost!AT323:BX323),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A324)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A324,Discount_rate<_Calcs_Life_Cycle_Cost!$A325),SUM(_Calcs_Life_Cycle_Cost!AT324:BX324),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A325)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A325,Discount_rate<_Calcs_Life_Cycle_Cost!$A326),SUM(_Calcs_Life_Cycle_Cost!AT325:BX325),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A326)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A326,Discount_rate<_Calcs_Life_Cycle_Cost!$A327),SUM(_Calcs_Life_Cycle_Cost!AT326:BX326),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A327)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A327,Discount_rate<_Calcs_Life_Cycle_Cost!$A328),SUM(_Calcs_Life_Cycle_Cost!AT327:BX327),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A328)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A328,Discount_rate<_Calcs_Life_Cycle_Cost!$A329),SUM(_Calcs_Life_Cycle_Cost!AT328:BX328),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A329)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A329,Discount_rate<_Calcs_Life_Cycle_Cost!$A330),SUM(_Calcs_Life_Cycle_Cost!AT329:BX329),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A330)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A330,Discount_rate<_Calcs_Life_Cycle_Cost!$A331),SUM(_Calcs_Life_Cycle_Cost!AT330:BX330),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A331)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A331,Discount_rate<_Calcs_Life_Cycle_Cost!$A332),SUM(_Calcs_Life_Cycle_Cost!AT331:BX331),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A332)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A332,Discount_rate<_Calcs_Life_Cycle_Cost!$A333),SUM(_Calcs_Life_Cycle_Cost!AT332:BX332),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A333)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A333,Discount_rate<_Calcs_Life_Cycle_Cost!$A334),SUM(_Calcs_Life_Cycle_Cost!AT333:BX333),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A334)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A334,Discount_rate<_Calcs_Life_Cycle_Cost!$A335),SUM(_Calcs_Life_Cycle_Cost!AT334:BX334),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A335)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A335,Discount_rate<_Calcs_Life_Cycle_Cost!$A336),SUM(_Calcs_Life_Cycle_Cost!AT335:BX335),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A336)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A336,Discount_rate<_Calcs_Life_Cycle_Cost!$A337),SUM(_Calcs_Life_Cycle_Cost!AT336:BX336),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A337)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A337,Discount_rate<_Calcs_Life_Cycle_Cost!$A338),SUM(_Calcs_Life_Cycle_Cost!AT337:BX337),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A338)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A338,Discount_rate<_Calcs_Life_Cycle_Cost!$A339),SUM(_Calcs_Life_Cycle_Cost!AT338:BX338),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A339)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A339,Discount_rate<_Calcs_Life_Cycle_Cost!$A340),SUM(_Calcs_Life_Cycle_Cost!AT339:BX339),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A340)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A340,Discount_rate<_Calcs_Life_Cycle_Cost!$A341),SUM(_Calcs_Life_Cycle_Cost!AT340:BX340),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A341)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A341,Discount_rate<_Calcs_Life_Cycle_Cost!$A342),SUM(_Calcs_Life_Cycle_Cost!AT341:BX341),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A342)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A342,Discount_rate<_Calcs_Life_Cycle_Cost!$A343),SUM(_Calcs_Life_Cycle_Cost!AT342:BX342),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A343)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A343,Discount_rate<_Calcs_Life_Cycle_Cost!$A344),SUM(_Calcs_Life_Cycle_Cost!AT343:BX343),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A344)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A344,Discount_rate<_Calcs_Life_Cycle_Cost!$A345),SUM(_Calcs_Life_Cycle_Cost!AT344:BX344),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A345)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A345,Discount_rate<_Calcs_Life_Cycle_Cost!$A346),SUM(_Calcs_Life_Cycle_Cost!AT345:BX345),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A346)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A346,Discount_rate<_Calcs_Life_Cycle_Cost!$A347),SUM(_Calcs_Life_Cycle_Cost!AT346:BX346),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A347)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A347,Discount_rate<_Calcs_Life_Cycle_Cost!$A348),SUM(_Calcs_Life_Cycle_Cost!AT347:BX347),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A348)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A348,Discount_rate<_Calcs_Life_Cycle_Cost!$A349),SUM(_Calcs_Life_Cycle_Cost!AT348:BX348),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A349)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A349,Discount_rate<_Calcs_Life_Cycle_Cost!$A350),SUM(_Calcs_Life_Cycle_Cost!AT349:BX349),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A350)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A350,Discount_rate<_Calcs_Life_Cycle_Cost!$A351),SUM(_Calcs_Life_Cycle_Cost!AT350:BX350),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A351)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A351,Discount_rate<_Calcs_Life_Cycle_Cost!$A352),SUM(_Calcs_Life_Cycle_Cost!AT351:BX351),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A352)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A352,Discount_rate<_Calcs_Life_Cycle_Cost!$A353),SUM(_Calcs_Life_Cycle_Cost!AT352:BX352),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A353)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A353,Discount_rate<_Calcs_Life_Cycle_Cost!$A354),SUM(_Calcs_Life_Cycle_Cost!AT353:BX353),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A354)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A354,Discount_rate<_Calcs_Life_Cycle_Cost!$A355),SUM(_Calcs_Life_Cycle_Cost!AT354:BX354),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A355)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A355,Discount_rate<_Calcs_Life_Cycle_Cost!$A356),SUM(_Calcs_Life_Cycle_Cost!AT355:BX355),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A356)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A356,Discount_rate<_Calcs_Life_Cycle_Cost!$A357),SUM(_Calcs_Life_Cycle_Cost!AT356:BX356),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A357)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A357,Discount_rate<_Calcs_Life_Cycle_Cost!$A358),SUM(_Calcs_Life_Cycle_Cost!AT357:BX357),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A358)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A358,Discount_rate<_Calcs_Life_Cycle_Cost!$A359),SUM(_Calcs_Life_Cycle_Cost!AT358:BX358),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A359)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A359,Discount_rate<_Calcs_Life_Cycle_Cost!$A360),SUM(_Calcs_Life_Cycle_Cost!AT359:BX359),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A360)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A360,Discount_rate<_Calcs_Life_Cycle_Cost!$A361),SUM(_Calcs_Life_Cycle_Cost!AT360:BX360),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A361)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A361,Discount_rate<_Calcs_Life_Cycle_Cost!$A362),SUM(_Calcs_Life_Cycle_Cost!AT361:BX361),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A362)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A362,Discount_rate<_Calcs_Life_Cycle_Cost!$A363),SUM(_Calcs_Life_Cycle_Cost!AT362:BX362),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A363)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A363,Discount_rate<_Calcs_Life_Cycle_Cost!$A364),SUM(_Calcs_Life_Cycle_Cost!AT363:BX363),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A364)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A364,Discount_rate<_Calcs_Life_Cycle_Cost!$A365),SUM(_Calcs_Life_Cycle_Cost!AT364:BX364),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A365)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A365,Discount_rate<_Calcs_Life_Cycle_Cost!$A366),SUM(_Calcs_Life_Cycle_Cost!AT365:BX365),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A366)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A366,Discount_rate<_Calcs_Life_Cycle_Cost!$A367),SUM(_Calcs_Life_Cycle_Cost!AT366:BX366),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A367)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A367,Discount_rate<_Calcs_Life_Cycle_Cost!$A368),SUM(_Calcs_Life_Cycle_Cost!AT367:BX367),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A368)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A368,Discount_rate<_Calcs_Life_Cycle_Cost!$A369),SUM(_Calcs_Life_Cycle_Cost!AT368:BX368),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A369)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A369,Discount_rate<_Calcs_Life_Cycle_Cost!$A370),SUM(_Calcs_Life_Cycle_Cost!AT369:BX369),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A370)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A370,Discount_rate<_Calcs_Life_Cycle_Cost!$A371),SUM(_Calcs_Life_Cycle_Cost!AT370:BX370),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A371)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A371,Discount_rate<_Calcs_Life_Cycle_Cost!$A372),SUM(_Calcs_Life_Cycle_Cost!AT371:BX371),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A372)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A372,Discount_rate<_Calcs_Life_Cycle_Cost!$A373),SUM(_Calcs_Life_Cycle_Cost!AT372:BX372),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A373)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A373,Discount_rate<_Calcs_Life_Cycle_Cost!$A374),SUM(_Calcs_Life_Cycle_Cost!AT373:BX373),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A374)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A374,Discount_rate<_Calcs_Life_Cycle_Cost!$A375),SUM(_Calcs_Life_Cycle_Cost!AT374:BX374),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A375)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A375,Discount_rate<_Calcs_Life_Cycle_Cost!$A376),SUM(_Calcs_Life_Cycle_Cost!AT375:BX375),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A376)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A376,Discount_rate<_Calcs_Life_Cycle_Cost!$A377),SUM(_Calcs_Life_Cycle_Cost!AT376:BX376),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A377)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A377,Discount_rate<_Calcs_Life_Cycle_Cost!$A378),SUM(_Calcs_Life_Cycle_Cost!AT377:BX377),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A378)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A378,Discount_rate<_Calcs_Life_Cycle_Cost!$A379),SUM(_Calcs_Life_Cycle_Cost!AT378:BX378),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A379)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A379,Discount_rate<_Calcs_Life_Cycle_Cost!$A380),SUM(_Calcs_Life_Cycle_Cost!AT379:BX379),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A380)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A380,Discount_rate<_Calcs_Life_Cycle_Cost!$A381),SUM(_Calcs_Life_Cycle_Cost!AT380:BX380),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A381)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A381,Discount_rate<_Calcs_Life_Cycle_Cost!$A382),SUM(_Calcs_Life_Cycle_Cost!AT381:BX381),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A382)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A382,Discount_rate<_Calcs_Life_Cycle_Cost!$A383),SUM(_Calcs_Life_Cycle_Cost!AT382:BX382),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A383)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A383,Discount_rate<_Calcs_Life_Cycle_Cost!$A384),SUM(_Calcs_Life_Cycle_Cost!AT383:BX383),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A384)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A384,Discount_rate<_Calcs_Life_Cycle_Cost!$A385),SUM(_Calcs_Life_Cycle_Cost!AT384:BX384),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A385)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A385,Discount_rate<_Calcs_Life_Cycle_Cost!$A386),SUM(_Calcs_Life_Cycle_Cost!AT385:BX385),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A386)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A386,Discount_rate<_Calcs_Life_Cycle_Cost!$A387),SUM(_Calcs_Life_Cycle_Cost!AT386:BX386),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A387)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A387,Discount_rate<_Calcs_Life_Cycle_Cost!$A388),SUM(_Calcs_Life_Cycle_Cost!AT387:BX387),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A388)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A388,Discount_rate<_Calcs_Life_Cycle_Cost!$A389),SUM(_Calcs_Life_Cycle_Cost!AT388:BX388),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A389)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A389,Discount_rate<_Calcs_Life_Cycle_Cost!$A390),SUM(_Calcs_Life_Cycle_Cost!AT389:BX389),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A390)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A390,Discount_rate<_Calcs_Life_Cycle_Cost!$A391),SUM(_Calcs_Life_Cycle_Cost!AT390:BX390),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A391)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A391,Discount_rate<_Calcs_Life_Cycle_Cost!$A392),SUM(_Calcs_Life_Cycle_Cost!AT391:BX391),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A392)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A392,Discount_rate<_Calcs_Life_Cycle_Cost!$A393),SUM(_Calcs_Life_Cycle_Cost!AT392:BX392),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A393)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A393,Discount_rate<_Calcs_Life_Cycle_Cost!$A394),SUM(_Calcs_Life_Cycle_Cost!AT393:BX393),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A394)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A394,Discount_rate<_Calcs_Life_Cycle_Cost!$A395),SUM(_Calcs_Life_Cycle_Cost!AT394:BX394),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A395)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A395,Discount_rate<_Calcs_Life_Cycle_Cost!$A396),SUM(_Calcs_Life_Cycle_Cost!AT395:BX395),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A396)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A396,Discount_rate<_Calcs_Life_Cycle_Cost!$A397),SUM(_Calcs_Life_Cycle_Cost!AT396:BX396),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A397)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A397,Discount_rate<_Calcs_Life_Cycle_Cost!$A398),SUM(_Calcs_Life_Cycle_Cost!AT397:BX397),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A398)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A398,Discount_rate<_Calcs_Life_Cycle_Cost!$A399),SUM(_Calcs_Life_Cycle_Cost!AT398:BX398),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A399)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A399,Discount_rate<_Calcs_Life_Cycle_Cost!$A400),SUM(_Calcs_Life_Cycle_Cost!AT399:BX399),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A400)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A400,Discount_rate<_Calcs_Life_Cycle_Cost!$A401),SUM(_Calcs_Life_Cycle_Cost!AT400:BX400),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A401)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A401,Discount_rate<_Calcs_Life_Cycle_Cost!$A402),SUM(_Calcs_Life_Cycle_Cost!AT401:BX401),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A402)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A402,Discount_rate<_Calcs_Life_Cycle_Cost!$A403),SUM(_Calcs_Life_Cycle_Cost!AT402:BX402),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A403)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A403,Discount_rate<_Calcs_Life_Cycle_Cost!$A404),SUM(_Calcs_Life_Cycle_Cost!AT403:BX403),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A404)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A404,Discount_rate<_Calcs_Life_Cycle_Cost!$A405),SUM(_Calcs_Life_Cycle_Cost!AT404:BX404),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A405)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A405,Discount_rate<_Calcs_Life_Cycle_Cost!$A406),SUM(_Calcs_Life_Cycle_Cost!AT405:BX405),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A406)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A406,Discount_rate<_Calcs_Life_Cycle_Cost!$A407),SUM(_Calcs_Life_Cycle_Cost!AT406:BX406),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A407)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A407,Discount_rate<_Calcs_Life_Cycle_Cost!$A408),SUM(_Calcs_Life_Cycle_Cost!AT407:BX407),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A408)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A408,Discount_rate<_Calcs_Life_Cycle_Cost!$A409),SUM(_Calcs_Life_Cycle_Cost!AT408:BX408),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A409)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A409,Discount_rate<_Calcs_Life_Cycle_Cost!$A410),SUM(_Calcs_Life_Cycle_Cost!AT409:BX409),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A410)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A410,Discount_rate<_Calcs_Life_Cycle_Cost!$A411),SUM(_Calcs_Life_Cycle_Cost!AT410:BX410),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A411)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A411,Discount_rate<_Calcs_Life_Cycle_Cost!$A412),SUM(_Calcs_Life_Cycle_Cost!AT411:BX411),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A412)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A412,Discount_rate<_Calcs_Life_Cycle_Cost!$A413),SUM(_Calcs_Life_Cycle_Cost!AT412:BX412),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A413)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A413,Discount_rate<_Calcs_Life_Cycle_Cost!$A414),SUM(_Calcs_Life_Cycle_Cost!AT413:BX413),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A414)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A414,Discount_rate<_Calcs_Life_Cycle_Cost!$A415),SUM(_Calcs_Life_Cycle_Cost!AT414:BX414),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A415)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A415,Discount_rate<_Calcs_Life_Cycle_Cost!$A416),SUM(_Calcs_Life_Cycle_Cost!AT415:BX415),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A416)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A416,Discount_rate<_Calcs_Life_Cycle_Cost!$A417),SUM(_Calcs_Life_Cycle_Cost!AT416:BX416),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A417)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A417,Discount_rate<_Calcs_Life_Cycle_Cost!$A418),SUM(_Calcs_Life_Cycle_Cost!AT417:BX417),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A418)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A418,Discount_rate<_Calcs_Life_Cycle_Cost!$A419),SUM(_Calcs_Life_Cycle_Cost!AT418:BX418),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A419)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A419,Discount_rate<_Calcs_Life_Cycle_Cost!$A420),SUM(_Calcs_Life_Cycle_Cost!AT419:BX419),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A420)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A420,Discount_rate<_Calcs_Life_Cycle_Cost!$A421),SUM(_Calcs_Life_Cycle_Cost!AT420:BX420),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A421)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A421,Discount_rate<_Calcs_Life_Cycle_Cost!$A422),SUM(_Calcs_Life_Cycle_Cost!AT421:BX421),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A422)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A422,Discount_rate<_Calcs_Life_Cycle_Cost!$A423),SUM(_Calcs_Life_Cycle_Cost!AT422:BX422),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A423)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A423,Discount_rate<_Calcs_Life_Cycle_Cost!$A424),SUM(_Calcs_Life_Cycle_Cost!AT423:BX423),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A424)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A424,Discount_rate<_Calcs_Life_Cycle_Cost!$A425),SUM(_Calcs_Life_Cycle_Cost!AT424:BX424),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A425)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A425,Discount_rate<_Calcs_Life_Cycle_Cost!$A426),SUM(_Calcs_Life_Cycle_Cost!AT425:BX425),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A426)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A426,Discount_rate<_Calcs_Life_Cycle_Cost!$A427),SUM(_Calcs_Life_Cycle_Cost!AT426:BX426),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A427)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A427,Discount_rate<_Calcs_Life_Cycle_Cost!$A428),SUM(_Calcs_Life_Cycle_Cost!AT427:BX427),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A428)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A428,Discount_rate<_Calcs_Life_Cycle_Cost!$A429),SUM(_Calcs_Life_Cycle_Cost!AT428:BX428),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A429)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A429,Discount_rate<_Calcs_Life_Cycle_Cost!$A430),SUM(_Calcs_Life_Cycle_Cost!AT429:BX429),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A430)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A430,Discount_rate<_Calcs_Life_Cycle_Cost!$A431),SUM(_Calcs_Life_Cycle_Cost!AT430:BX430),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A431)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A431,Discount_rate<_Calcs_Life_Cycle_Cost!$A432),SUM(_Calcs_Life_Cycle_Cost!AT431:BX431),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A432)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A432,Discount_rate<_Calcs_Life_Cycle_Cost!$A433),SUM(_Calcs_Life_Cycle_Cost!AT432:BX432),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A433)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A433,Discount_rate<_Calcs_Life_Cycle_Cost!$A434),SUM(_Calcs_Life_Cycle_Cost!AT433:BX433),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A434)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A434,Discount_rate<_Calcs_Life_Cycle_Cost!$A435),SUM(_Calcs_Life_Cycle_Cost!AT434:BX434),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A435)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A435,Discount_rate<_Calcs_Life_Cycle_Cost!$A436),SUM(_Calcs_Life_Cycle_Cost!AT435:BX435),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A436)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A436,Discount_rate<_Calcs_Life_Cycle_Cost!$A437),SUM(_Calcs_Life_Cycle_Cost!AT436:BX436),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A437)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A437,Discount_rate<_Calcs_Life_Cycle_Cost!$A438),SUM(_Calcs_Life_Cycle_Cost!AT437:BX437),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A438)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A438,Discount_rate<_Calcs_Life_Cycle_Cost!$A439),SUM(_Calcs_Life_Cycle_Cost!AT438:BX438),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A439)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A439,Discount_rate<_Calcs_Life_Cycle_Cost!$A440),SUM(_Calcs_Life_Cycle_Cost!AT439:BX439),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A440)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A440,Discount_rate<_Calcs_Life_Cycle_Cost!$A441),SUM(_Calcs_Life_Cycle_Cost!AT440:BX440),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A441)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A441,Discount_rate<_Calcs_Life_Cycle_Cost!$A442),SUM(_Calcs_Life_Cycle_Cost!AT441:BX441),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A442)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A442,Discount_rate<_Calcs_Life_Cycle_Cost!$A443),SUM(_Calcs_Life_Cycle_Cost!AT442:BX442),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A443)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A443,Discount_rate<_Calcs_Life_Cycle_Cost!$A444),SUM(_Calcs_Life_Cycle_Cost!AT443:BX443),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A444)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A444,Discount_rate<_Calcs_Life_Cycle_Cost!$A445),SUM(_Calcs_Life_Cycle_Cost!AT444:BX444),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A445)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A445,Discount_rate<_Calcs_Life_Cycle_Cost!$A446),SUM(_Calcs_Life_Cycle_Cost!AT445:BX445),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A446)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A446,Discount_rate<_Calcs_Life_Cycle_Cost!$A447),SUM(_Calcs_Life_Cycle_Cost!AT446:BX446),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A447)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A447,Discount_rate<_Calcs_Life_Cycle_Cost!$A448),SUM(_Calcs_Life_Cycle_Cost!AT447:BX447),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A448)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A448,Discount_rate<_Calcs_Life_Cycle_Cost!$A449),SUM(_Calcs_Life_Cycle_Cost!AT448:BX448),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A449)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A449,Discount_rate<_Calcs_Life_Cycle_Cost!$A450),SUM(_Calcs_Life_Cycle_Cost!AT449:BX449),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A450)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A450,Discount_rate<_Calcs_Life_Cycle_Cost!$A451),SUM(_Calcs_Life_Cycle_Cost!AT450:BX450),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A451)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A451,Discount_rate<_Calcs_Life_Cycle_Cost!$A452),SUM(_Calcs_Life_Cycle_Cost!AT451:BX451),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A452)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A452,Discount_rate<_Calcs_Life_Cycle_Cost!$A453),SUM(_Calcs_Life_Cycle_Cost!AT452:BX452),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A453)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A453,Discount_rate<_Calcs_Life_Cycle_Cost!$A454),SUM(_Calcs_Life_Cycle_Cost!AT453:BX453),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A454)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A454,Discount_rate<_Calcs_Life_Cycle_Cost!$A455),SUM(_Calcs_Life_Cycle_Cost!AT454:BX454),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A455)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A455,Discount_rate<_Calcs_Life_Cycle_Cost!$A456),SUM(_Calcs_Life_Cycle_Cost!AT455:BX455),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A456)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A456,Discount_rate<_Calcs_Life_Cycle_Cost!$A457),SUM(_Calcs_Life_Cycle_Cost!AT456:BX456),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A457)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A457,Discount_rate<_Calcs_Life_Cycle_Cost!$A458),SUM(_Calcs_Life_Cycle_Cost!AT457:BX457),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A458)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A458,Discount_rate<_Calcs_Life_Cycle_Cost!$A459),SUM(_Calcs_Life_Cycle_Cost!AT458:BX458),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A459)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A459,Discount_rate<_Calcs_Life_Cycle_Cost!$A460),SUM(_Calcs_Life_Cycle_Cost!AT459:BX459),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A460)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A460,Discount_rate<_Calcs_Life_Cycle_Cost!$A461),SUM(_Calcs_Life_Cycle_Cost!AT460:BX460),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A461)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A461,Discount_rate<_Calcs_Life_Cycle_Cost!$A462),SUM(_Calcs_Life_Cycle_Cost!AT461:BX461),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A462)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A462,Discount_rate<_Calcs_Life_Cycle_Cost!$A463),SUM(_Calcs_Life_Cycle_Cost!AT462:BX462),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A463)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A463,Discount_rate<_Calcs_Life_Cycle_Cost!$A464),SUM(_Calcs_Life_Cycle_Cost!AT463:BX463),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A464)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A464,Discount_rate<_Calcs_Life_Cycle_Cost!$A465),SUM(_Calcs_Life_Cycle_Cost!AT464:BX464),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A465)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A465,Discount_rate<_Calcs_Life_Cycle_Cost!$A466),SUM(_Calcs_Life_Cycle_Cost!AT465:BX465),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A466)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A466,Discount_rate<_Calcs_Life_Cycle_Cost!$A467),SUM(_Calcs_Life_Cycle_Cost!AT466:BX466),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A467)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A467,Discount_rate<_Calcs_Life_Cycle_Cost!$A468),SUM(_Calcs_Life_Cycle_Cost!AT467:BX467),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A468)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A468,Discount_rate<_Calcs_Life_Cycle_Cost!$A469),SUM(_Calcs_Life_Cycle_Cost!AT468:BX468),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A469)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A469,Discount_rate<_Calcs_Life_Cycle_Cost!$A470),SUM(_Calcs_Life_Cycle_Cost!AT469:BX469),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A470)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A470,Discount_rate<_Calcs_Life_Cycle_Cost!$A471),SUM(_Calcs_Life_Cycle_Cost!AT470:BX470),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A471)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A471,Discount_rate<_Calcs_Life_Cycle_Cost!$A472),SUM(_Calcs_Life_Cycle_Cost!AT471:BX471),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A472)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A472,Discount_rate<_Calcs_Life_Cycle_Cost!$A473),SUM(_Calcs_Life_Cycle_Cost!AT472:BX472),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A473)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A473,Discount_rate<_Calcs_Life_Cycle_Cost!$A474),SUM(_Calcs_Life_Cycle_Cost!AT473:BX473),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A474)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A474,Discount_rate<_Calcs_Life_Cycle_Cost!$A475),SUM(_Calcs_Life_Cycle_Cost!AT474:BX474),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A475)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A475,Discount_rate<_Calcs_Life_Cycle_Cost!$A476),SUM(_Calcs_Life_Cycle_Cost!AT475:BX475),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A476)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A476,Discount_rate<_Calcs_Life_Cycle_Cost!$A477),SUM(_Calcs_Life_Cycle_Cost!AT476:BX476),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A477)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A477,Discount_rate<_Calcs_Life_Cycle_Cost!$A478),SUM(_Calcs_Life_Cycle_Cost!AT477:BX477),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A478)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A478,Discount_rate<_Calcs_Life_Cycle_Cost!$A479),SUM(_Calcs_Life_Cycle_Cost!AT478:BX478),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A479)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A479,Discount_rate<_Calcs_Life_Cycle_Cost!$A480),SUM(_Calcs_Life_Cycle_Cost!AT479:BX479),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A480)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A480,Discount_rate<_Calcs_Life_Cycle_Cost!$A481),SUM(_Calcs_Life_Cycle_Cost!AT480:BX480),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A481)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A481,Discount_rate<_Calcs_Life_Cycle_Cost!$A482),SUM(_Calcs_Life_Cycle_Cost!AT481:BX481),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A482)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A482,Discount_rate<_Calcs_Life_Cycle_Cost!$A483),SUM(_Calcs_Life_Cycle_Cost!AT482:BX482),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A483)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A483,Discount_rate<_Calcs_Life_Cycle_Cost!$A484),SUM(_Calcs_Life_Cycle_Cost!AT483:BX483),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A484)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A484,Discount_rate<_Calcs_Life_Cycle_Cost!$A485),SUM(_Calcs_Life_Cycle_Cost!AT484:BX484),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A485)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A485,Discount_rate<_Calcs_Life_Cycle_Cost!$A486),SUM(_Calcs_Life_Cycle_Cost!AT485:BX485),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A486)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A486,Discount_rate<_Calcs_Life_Cycle_Cost!$A487),SUM(_Calcs_Life_Cycle_Cost!AT486:BX486),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A487)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A487,Discount_rate<_Calcs_Life_Cycle_Cost!$A488),SUM(_Calcs_Life_Cycle_Cost!AT487:BX487),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A488)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A488,Discount_rate<_Calcs_Life_Cycle_Cost!$A489),SUM(_Calcs_Life_Cycle_Cost!AT488:BX488),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A489)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A489,Discount_rate<_Calcs_Life_Cycle_Cost!$A490),SUM(_Calcs_Life_Cycle_Cost!AT489:BX489),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A490)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A490,Discount_rate<_Calcs_Life_Cycle_Cost!$A491),SUM(_Calcs_Life_Cycle_Cost!AT490:BX490),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A491)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A491,Discount_rate<_Calcs_Life_Cycle_Cost!$A492),SUM(_Calcs_Life_Cycle_Cost!AT491:BX491),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A492)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A492,Discount_rate<_Calcs_Life_Cycle_Cost!$A493),SUM(_Calcs_Life_Cycle_Cost!AT492:BX492),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A493)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A493,Discount_rate<_Calcs_Life_Cycle_Cost!$A494),SUM(_Calcs_Life_Cycle_Cost!AT493:BX493),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A494)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A494,Discount_rate<_Calcs_Life_Cycle_Cost!$A495),SUM(_Calcs_Life_Cycle_Cost!AT494:BX494),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A495)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A495,Discount_rate<_Calcs_Life_Cycle_Cost!$A496),SUM(_Calcs_Life_Cycle_Cost!AT495:BX495),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A496)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A496,Discount_rate<_Calcs_Life_Cycle_Cost!$A497),SUM(_Calcs_Life_Cycle_Cost!AT496:BX496),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A497)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A497,Discount_rate<_Calcs_Life_Cycle_Cost!$A498),SUM(_Calcs_Life_Cycle_Cost!AT497:BX497),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A498)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A498,Discount_rate<_Calcs_Life_Cycle_Cost!$A499),SUM(_Calcs_Life_Cycle_Cost!AT498:BX498),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A499)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A499,Discount_rate<_Calcs_Life_Cycle_Cost!$A500),SUM(_Calcs_Life_Cycle_Cost!AT499:BX499),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A500)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A500,Discount_rate<_Calcs_Life_Cycle_Cost!$A501),SUM(_Calcs_Life_Cycle_Cost!AT500:BX500),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A501)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A501,Discount_rate<_Calcs_Life_Cycle_Cost!$A502),SUM(_Calcs_Life_Cycle_Cost!AT501:BX501),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A507)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A507,Discount_rate<_Calcs_Life_Cycle_Cost!$A508),SUM(_Calcs_Life_Cycle_Cost!AT507:BX507),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A512)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A512,Discount_rate<_Calcs_Life_Cycle_Cost!$A513),SUM(_Calcs_Life_Cycle_Cost!AT512:BX512),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A519)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A519,Discount_rate<_Calcs_Life_Cycle_Cost!$A520),SUM(_Calcs_Life_Cycle_Cost!AT519:BX519),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A527)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A527,Discount_rate<_Calcs_Life_Cycle_Cost!$A528),SUM(_Calcs_Life_Cycle_Cost!AT527:BX527),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A530)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A530,Discount_rate<_Calcs_Life_Cycle_Cost!$A531),SUM(_Calcs_Life_Cycle_Cost!AT530:BX530),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A536)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A536,Discount_rate<_Calcs_Life_Cycle_Cost!$A537),SUM(_Calcs_Life_Cycle_Cost!AT536:BX536),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A542)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A542,Discount_rate<_Calcs_Life_Cycle_Cost!$A543),SUM(_Calcs_Life_Cycle_Cost!AT542:BX542),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A545)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A545,Discount_rate<_Calcs_Life_Cycle_Cost!$A546),SUM(_Calcs_Life_Cycle_Cost!AT545:BX545),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A554)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A554,Discount_rate<_Calcs_Life_Cycle_Cost!$A555),SUM(_Calcs_Life_Cycle_Cost!AT554:BX554),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A556)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A556,Discount_rate<_Calcs_Life_Cycle_Cost!$A557),SUM(_Calcs_Life_Cycle_Cost!AT556:BX556),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A561)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A561,Discount_rate<_Calcs_Life_Cycle_Cost!$A562),SUM(_Calcs_Life_Cycle_Cost!AT561:BX561),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A566)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A566,Discount_rate<_Calcs_Life_Cycle_Cost!$A567),SUM(_Calcs_Life_Cycle_Cost!AT566:BX566),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A573)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A573,Discount_rate<_Calcs_Life_Cycle_Cost!$A574),SUM(_Calcs_Life_Cycle_Cost!AT573:BX573),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A578)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A578,Discount_rate<_Calcs_Life_Cycle_Cost!$A579),SUM(_Calcs_Life_Cycle_Cost!AT578:BX578),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A582)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A582,Discount_rate<_Calcs_Life_Cycle_Cost!$A583),SUM(_Calcs_Life_Cycle_Cost!AT582:BX582),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A590)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A590,Discount_rate<_Calcs_Life_Cycle_Cost!$A591),SUM(_Calcs_Life_Cycle_Cost!AT590:BX590),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A597)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A597,Discount_rate<_Calcs_Life_Cycle_Cost!$A598),SUM(_Calcs_Life_Cycle_Cost!AT597:BX597),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A601)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A601,Discount_rate<_Calcs_Life_Cycle_Cost!$A602),SUM(_Calcs_Life_Cycle_Cost!AT601:BX601),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A606)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A606,Discount_rate<_Calcs_Life_Cycle_Cost!$A607),SUM(_Calcs_Life_Cycle_Cost!AT606:BX606),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A613)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A613,Discount_rate<_Calcs_Life_Cycle_Cost!$A614),SUM(_Calcs_Life_Cycle_Cost!AT613:BX613),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A615)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A615,Discount_rate<_Calcs_Life_Cycle_Cost!$A616),SUM(_Calcs_Life_Cycle_Cost!AT615:BX615),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A625)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A625,Discount_rate<_Calcs_Life_Cycle_Cost!$A626),SUM(_Calcs_Life_Cycle_Cost!AT625:BX625),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A626)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A626,Discount_rate<_Calcs_Life_Cycle_Cost!$A627),SUM(_Calcs_Life_Cycle_Cost!AT626:BX626),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A632)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A632,Discount_rate<_Calcs_Life_Cycle_Cost!$A633),SUM(_Calcs_Life_Cycle_Cost!AT632:BX632),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A637)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A637,Discount_rate<_Calcs_Life_Cycle_Cost!$A638),SUM(_Calcs_Life_Cycle_Cost!AT637:BX637),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A643)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A643,Discount_rate<_Calcs_Life_Cycle_Cost!$A644),SUM(_Calcs_Life_Cycle_Cost!AT643:BX643),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A649)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A649,Discount_rate<_Calcs_Life_Cycle_Cost!$A650),SUM(_Calcs_Life_Cycle_Cost!AT649:BX649),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A658)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A658,Discount_rate<_Calcs_Life_Cycle_Cost!$A659),SUM(_Calcs_Life_Cycle_Cost!AT658:BX658),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A661)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A661,Discount_rate<_Calcs_Life_Cycle_Cost!$A662),SUM(_Calcs_Life_Cycle_Cost!AT661:BX661),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A667)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A667,Discount_rate<_Calcs_Life_Cycle_Cost!$A668),SUM(_Calcs_Life_Cycle_Cost!AT667:BX667),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A672)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A672,Discount_rate<_Calcs_Life_Cycle_Cost!$A673),SUM(_Calcs_Life_Cycle_Cost!AT672:BX672),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A676)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A676,Discount_rate<_Calcs_Life_Cycle_Cost!$A677),SUM(_Calcs_Life_Cycle_Cost!AT676:BX676),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A684)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A684,Discount_rate<_Calcs_Life_Cycle_Cost!$A685),SUM(_Calcs_Life_Cycle_Cost!AT684:BX684),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A687)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A687,Discount_rate<_Calcs_Life_Cycle_Cost!$A688),SUM(_Calcs_Life_Cycle_Cost!AT687:BX687),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A696)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A696,Discount_rate<_Calcs_Life_Cycle_Cost!$A697),SUM(_Calcs_Life_Cycle_Cost!AT696:BX696),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A702)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A702,Discount_rate<_Calcs_Life_Cycle_Cost!$A703),SUM(_Calcs_Life_Cycle_Cost!AT702:BX702),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A703)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A703,Discount_rate<_Calcs_Life_Cycle_Cost!$A704),SUM(_Calcs_Life_Cycle_Cost!AT703:BX703),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A708)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A708,Discount_rate<_Calcs_Life_Cycle_Cost!$A709),SUM(_Calcs_Life_Cycle_Cost!AT708:BX708),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A713)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A713,Discount_rate<_Calcs_Life_Cycle_Cost!$A714),SUM(_Calcs_Life_Cycle_Cost!AT713:BX713),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A720)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A720,Discount_rate<_Calcs_Life_Cycle_Cost!$A721),SUM(_Calcs_Life_Cycle_Cost!AT720:BX720),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A728)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A728,Discount_rate<_Calcs_Life_Cycle_Cost!$A729),SUM(_Calcs_Life_Cycle_Cost!AT728:BX728),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A732)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A732,Discount_rate<_Calcs_Life_Cycle_Cost!$A733),SUM(_Calcs_Life_Cycle_Cost!AT732:BX732),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A737)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A737,Discount_rate<_Calcs_Life_Cycle_Cost!$A738),SUM(_Calcs_Life_Cycle_Cost!AT737:BX737),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A743)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A743,Discount_rate<_Calcs_Life_Cycle_Cost!$A744),SUM(_Calcs_Life_Cycle_Cost!AT743:BX743),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A746)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A746,Discount_rate<_Calcs_Life_Cycle_Cost!$A747),SUM(_Calcs_Life_Cycle_Cost!AT746:BX746),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A755)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A755,Discount_rate<_Calcs_Life_Cycle_Cost!$A756),SUM(_Calcs_Life_Cycle_Cost!AT755:BX755),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A757)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A757,Discount_rate<_Calcs_Life_Cycle_Cost!$A758),SUM(_Calcs_Life_Cycle_Cost!AT757:BX757),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A767)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A767,Discount_rate<_Calcs_Life_Cycle_Cost!$A768),SUM(_Calcs_Life_Cycle_Cost!AT767:BX767),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A772)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A772,Discount_rate<_Calcs_Life_Cycle_Cost!$A773),SUM(_Calcs_Life_Cycle_Cost!AT772:BX772),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A774)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A774,Discount_rate<_Calcs_Life_Cycle_Cost!$A775),SUM(_Calcs_Life_Cycle_Cost!AT774:BX774),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A779)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A779,Discount_rate<_Calcs_Life_Cycle_Cost!$A780),SUM(_Calcs_Life_Cycle_Cost!AT779:BX779),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A789)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A789,Discount_rate<_Calcs_Life_Cycle_Cost!$A790),SUM(_Calcs_Life_Cycle_Cost!AT789:BX789),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A791)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A791,Discount_rate<_Calcs_Life_Cycle_Cost!$A792),SUM(_Calcs_Life_Cycle_Cost!AT791:BX791),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A798)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A798,Discount_rate<_Calcs_Life_Cycle_Cost!$A799),SUM(_Calcs_Life_Cycle_Cost!AT798:BX798),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A803)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A803,Discount_rate<_Calcs_Life_Cycle_Cost!$A804),SUM(_Calcs_Life_Cycle_Cost!AT803:BX803),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A807)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A807,Discount_rate<_Calcs_Life_Cycle_Cost!$A808),SUM(_Calcs_Life_Cycle_Cost!AT807:BX807),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A814)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A814,Discount_rate<_Calcs_Life_Cycle_Cost!$A815),SUM(_Calcs_Life_Cycle_Cost!AT814:BX814),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A822)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A822,Discount_rate<_Calcs_Life_Cycle_Cost!$A823),SUM(_Calcs_Life_Cycle_Cost!AT822:BX822),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A826)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A826,Discount_rate<_Calcs_Life_Cycle_Cost!$A827),SUM(_Calcs_Life_Cycle_Cost!AT826:BX826),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A833)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A833,Discount_rate<_Calcs_Life_Cycle_Cost!$A834),SUM(_Calcs_Life_Cycle_Cost!AT833:BX833),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A838)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A838,Discount_rate<_Calcs_Life_Cycle_Cost!$A839),SUM(_Calcs_Life_Cycle_Cost!AT838:BX838),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A843)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A843,Discount_rate<_Calcs_Life_Cycle_Cost!$A844),SUM(_Calcs_Life_Cycle_Cost!AT843:BX843),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A848)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A848,Discount_rate<_Calcs_Life_Cycle_Cost!$A849),SUM(_Calcs_Life_Cycle_Cost!AT848:BX848),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A850)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A850,Discount_rate<_Calcs_Life_Cycle_Cost!$A851),SUM(_Calcs_Life_Cycle_Cost!AT850:BX850),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A859)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A859,Discount_rate<_Calcs_Life_Cycle_Cost!$A860),SUM(_Calcs_Life_Cycle_Cost!AT859:BX859),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A862)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A862,Discount_rate<_Calcs_Life_Cycle_Cost!$A863),SUM(_Calcs_Life_Cycle_Cost!AT862:BX862),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A868)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A868,Discount_rate<_Calcs_Life_Cycle_Cost!$A869),SUM(_Calcs_Life_Cycle_Cost!AT868:BX868),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A873)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A873,Discount_rate<_Calcs_Life_Cycle_Cost!$A874),SUM(_Calcs_Life_Cycle_Cost!AT873:BX873),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A877)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A877,Discount_rate<_Calcs_Life_Cycle_Cost!$A878),SUM(_Calcs_Life_Cycle_Cost!AT877:BX877),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A885)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A885,Discount_rate<_Calcs_Life_Cycle_Cost!$A886),SUM(_Calcs_Life_Cycle_Cost!AT885:BX885),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A892)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A892,Discount_rate<_Calcs_Life_Cycle_Cost!$A893),SUM(_Calcs_Life_Cycle_Cost!AT892:BX892),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A897)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A897,Discount_rate<_Calcs_Life_Cycle_Cost!$A898),SUM(_Calcs_Life_Cycle_Cost!AT897:BX897),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A903)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A903,Discount_rate<_Calcs_Life_Cycle_Cost!$A904),SUM(_Calcs_Life_Cycle_Cost!AT903:BX903),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A909)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A909,Discount_rate<_Calcs_Life_Cycle_Cost!$A910),SUM(_Calcs_Life_Cycle_Cost!AT909:BX909),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A914)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A914,Discount_rate<_Calcs_Life_Cycle_Cost!$A915),SUM(_Calcs_Life_Cycle_Cost!AT914:BX914),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A918)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A918,Discount_rate<_Calcs_Life_Cycle_Cost!$A919),SUM(_Calcs_Life_Cycle_Cost!AT918:BX918),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A921)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A921,Discount_rate<_Calcs_Life_Cycle_Cost!$A922),SUM(_Calcs_Life_Cycle_Cost!AT921:BX921),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A929)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A929,Discount_rate<_Calcs_Life_Cycle_Cost!$A930),SUM(_Calcs_Life_Cycle_Cost!AT929:BX929),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A933)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A933,Discount_rate<_Calcs_Life_Cycle_Cost!$A934),SUM(_Calcs_Life_Cycle_Cost!AT933:BX933),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A938)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A938,Discount_rate<_Calcs_Life_Cycle_Cost!$A939),SUM(_Calcs_Life_Cycle_Cost!AT938:BX938),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A944)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A944,Discount_rate<_Calcs_Life_Cycle_Cost!$A945),SUM(_Calcs_Life_Cycle_Cost!AT944:BX944),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A953)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A953,Discount_rate<_Calcs_Life_Cycle_Cost!$A954),SUM(_Calcs_Life_Cycle_Cost!AT953:BX953),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A956)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A956,Discount_rate<_Calcs_Life_Cycle_Cost!$A957),SUM(_Calcs_Life_Cycle_Cost!AT956:BX956),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A962)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A962,Discount_rate<_Calcs_Life_Cycle_Cost!$A963),SUM(_Calcs_Life_Cycle_Cost!AT962:BX962),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A968)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A968,Discount_rate<_Calcs_Life_Cycle_Cost!$A969),SUM(_Calcs_Life_Cycle_Cost!AT968:BX968),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A973)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A973,Discount_rate<_Calcs_Life_Cycle_Cost!$A974),SUM(_Calcs_Life_Cycle_Cost!AT973:BX973),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A980)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A980,Discount_rate<_Calcs_Life_Cycle_Cost!$A981),SUM(_Calcs_Life_Cycle_Cost!AT980:BX980),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A985)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A985,Discount_rate<_Calcs_Life_Cycle_Cost!$A986),SUM(_Calcs_Life_Cycle_Cost!AT985:BX985),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A990)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A990,Discount_rate<_Calcs_Life_Cycle_Cost!$A991),SUM(_Calcs_Life_Cycle_Cost!AT990:BX990),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A992)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A992,Discount_rate<_Calcs_Life_Cycle_Cost!$A993),SUM(_Calcs_Life_Cycle_Cost!AT992:BX992),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A999)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A999,Discount_rate<_Calcs_Life_Cycle_Cost!$A1000),SUM(_Calcs_Life_Cycle_Cost!AT999:BX999),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1004)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1004,Discount_rate<_Calcs_Life_Cycle_Cost!$A1005),SUM(_Calcs_Life_Cycle_Cost!AT1004:BX1004),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1008)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1008,Discount_rate<_Calcs_Life_Cycle_Cost!$A1009),SUM(_Calcs_Life_Cycle_Cost!AT1008:BX1008),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1015)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1015,Discount_rate<_Calcs_Life_Cycle_Cost!$A1016),SUM(_Calcs_Life_Cycle_Cost!AT1015:BX1015),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1023)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1023,Discount_rate<_Calcs_Life_Cycle_Cost!$A1024),SUM(_Calcs_Life_Cycle_Cost!AT1023:BX1023),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1027)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1027,Discount_rate<_Calcs_Life_Cycle_Cost!$A1028),SUM(_Calcs_Life_Cycle_Cost!AT1027:BX1027),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1032)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1032,Discount_rate<_Calcs_Life_Cycle_Cost!$A1033),SUM(_Calcs_Life_Cycle_Cost!AT1032:BX1032),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1039)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1039,Discount_rate<_Calcs_Life_Cycle_Cost!$A1040),SUM(_Calcs_Life_Cycle_Cost!AT1039:BX1039),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1043)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1043,Discount_rate<_Calcs_Life_Cycle_Cost!$A1044),SUM(_Calcs_Life_Cycle_Cost!AT1043:BX1043),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1051)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1051,Discount_rate<_Calcs_Life_Cycle_Cost!$A1052),SUM(_Calcs_Life_Cycle_Cost!AT1051:BX1051),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1056)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1056,Discount_rate<_Calcs_Life_Cycle_Cost!$A1057),SUM(_Calcs_Life_Cycle_Cost!AT1056:BX1056),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1060)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1060,Discount_rate<_Calcs_Life_Cycle_Cost!$A1061),SUM(_Calcs_Life_Cycle_Cost!AT1060:BX1060),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1063)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1063,Discount_rate<_Calcs_Life_Cycle_Cost!$A1064),SUM(_Calcs_Life_Cycle_Cost!AT1063:BX1063),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1069)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1069,Discount_rate<_Calcs_Life_Cycle_Cost!$A1070),SUM(_Calcs_Life_Cycle_Cost!AT1069:BX1069),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1075)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1075,Discount_rate<_Calcs_Life_Cycle_Cost!$A1076),SUM(_Calcs_Life_Cycle_Cost!AT1075:BX1075),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1084)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1084,Discount_rate<_Calcs_Life_Cycle_Cost!$A1085),SUM(_Calcs_Life_Cycle_Cost!AT1084:BX1084),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1086)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1086,Discount_rate<_Calcs_Life_Cycle_Cost!$A1087),SUM(_Calcs_Life_Cycle_Cost!AT1086:BX1086),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1093)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1093,Discount_rate<_Calcs_Life_Cycle_Cost!$A1094),SUM(_Calcs_Life_Cycle_Cost!AT1093:BX1093),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1098)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1098,Discount_rate<_Calcs_Life_Cycle_Cost!$A1099),SUM(_Calcs_Life_Cycle_Cost!AT1098:BX1098),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1102)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1102,Discount_rate<_Calcs_Life_Cycle_Cost!$A1103),SUM(_Calcs_Life_Cycle_Cost!AT1102:BX1102),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1110)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1110,Discount_rate<_Calcs_Life_Cycle_Cost!$A1111),SUM(_Calcs_Life_Cycle_Cost!AT1110:BX1110),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1115)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1115,Discount_rate<_Calcs_Life_Cycle_Cost!$A1116),SUM(_Calcs_Life_Cycle_Cost!AT1115:BX1115),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1119)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1119,Discount_rate<_Calcs_Life_Cycle_Cost!$A1120),SUM(_Calcs_Life_Cycle_Cost!AT1119:BX1119),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1127)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1127,Discount_rate<_Calcs_Life_Cycle_Cost!$A1128),SUM(_Calcs_Life_Cycle_Cost!AT1127:BX1127),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1130)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1130,Discount_rate<_Calcs_Life_Cycle_Cost!$A1131),SUM(_Calcs_Life_Cycle_Cost!AT1130:BX1130),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1134)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1134,Discount_rate<_Calcs_Life_Cycle_Cost!$A1135),SUM(_Calcs_Life_Cycle_Cost!AT1134:BX1134),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1139)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1139,Discount_rate<_Calcs_Life_Cycle_Cost!$A1140),SUM(_Calcs_Life_Cycle_Cost!AT1139:BX1139),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1146)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1146,Discount_rate<_Calcs_Life_Cycle_Cost!$A1147),SUM(_Calcs_Life_Cycle_Cost!AT1146:BX1146),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1154)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1154,Discount_rate<_Calcs_Life_Cycle_Cost!$A1155),SUM(_Calcs_Life_Cycle_Cost!AT1154:BX1154),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1157)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1157,Discount_rate<_Calcs_Life_Cycle_Cost!$A1158),SUM(_Calcs_Life_Cycle_Cost!AT1157:BX1157),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1163)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1163,Discount_rate<_Calcs_Life_Cycle_Cost!$A1164),SUM(_Calcs_Life_Cycle_Cost!AT1163:BX1163),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1169)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1169,Discount_rate<_Calcs_Life_Cycle_Cost!$A1170),SUM(_Calcs_Life_Cycle_Cost!AT1169:BX1169),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1174)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1174,Discount_rate<_Calcs_Life_Cycle_Cost!$A1175),SUM(_Calcs_Life_Cycle_Cost!AT1174:BX1174),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1181)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1181,Discount_rate<_Calcs_Life_Cycle_Cost!$A1182),SUM(_Calcs_Life_Cycle_Cost!AT1181:BX1181),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1186)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1186,Discount_rate<_Calcs_Life_Cycle_Cost!$A1187),SUM(_Calcs_Life_Cycle_Cost!AT1186:BX1186),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1189)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1189,Discount_rate<_Calcs_Life_Cycle_Cost!$A1190),SUM(_Calcs_Life_Cycle_Cost!AT1189:BX1189),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1198)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1198,Discount_rate<_Calcs_Life_Cycle_Cost!$A1199),SUM(_Calcs_Life_Cycle_Cost!AT1198:BX1198),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1200)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1200,Discount_rate<_Calcs_Life_Cycle_Cost!$A1201),SUM(_Calcs_Life_Cycle_Cost!AT1200:BX1200),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1205)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1205,Discount_rate<_Calcs_Life_Cycle_Cost!$A1206),SUM(_Calcs_Life_Cycle_Cost!AT1205:BX1205),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1215)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1215,Discount_rate<_Calcs_Life_Cycle_Cost!$A1216),SUM(_Calcs_Life_Cycle_Cost!AT1215:BX1215),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1217)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1217,Discount_rate<_Calcs_Life_Cycle_Cost!$A1218),SUM(_Calcs_Life_Cycle_Cost!AT1217:BX1217),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1224)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1224,Discount_rate<_Calcs_Life_Cycle_Cost!$A1225),SUM(_Calcs_Life_Cycle_Cost!AT1224:BX1224),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1228)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1228,Discount_rate<_Calcs_Life_Cycle_Cost!$A1229),SUM(_Calcs_Life_Cycle_Cost!AT1228:BX1228),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1233)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1233,Discount_rate<_Calcs_Life_Cycle_Cost!$A1234),SUM(_Calcs_Life_Cycle_Cost!AT1233:BX1233),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1240)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1240,Discount_rate<_Calcs_Life_Cycle_Cost!$A1241),SUM(_Calcs_Life_Cycle_Cost!AT1240:BX1240),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1244)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1244,Discount_rate<_Calcs_Life_Cycle_Cost!$A1245),SUM(_Calcs_Life_Cycle_Cost!AT1244:BX1244),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1252)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1252,Discount_rate<_Calcs_Life_Cycle_Cost!$A1253),SUM(_Calcs_Life_Cycle_Cost!AT1252:BX1252),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1257)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1257,Discount_rate<_Calcs_Life_Cycle_Cost!$A1258),SUM(_Calcs_Life_Cycle_Cost!AT1257:BX1257),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1259)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1259,Discount_rate<_Calcs_Life_Cycle_Cost!$A1260),SUM(_Calcs_Life_Cycle_Cost!AT1259:BX1259),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1269)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1269,Discount_rate<_Calcs_Life_Cycle_Cost!$A1270),SUM(_Calcs_Life_Cycle_Cost!AT1269:BX1269),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1270)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1270,Discount_rate<_Calcs_Life_Cycle_Cost!$A1271),SUM(_Calcs_Life_Cycle_Cost!AT1270:BX1270),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1276)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1276,Discount_rate<_Calcs_Life_Cycle_Cost!$A1277),SUM(_Calcs_Life_Cycle_Cost!AT1276:BX1276),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1285)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1285,Discount_rate<_Calcs_Life_Cycle_Cost!$A1286),SUM(_Calcs_Life_Cycle_Cost!AT1285:BX1285),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1288)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1288,Discount_rate<_Calcs_Life_Cycle_Cost!$A1289),SUM(_Calcs_Life_Cycle_Cost!AT1288:BX1288),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1294)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1294,Discount_rate<_Calcs_Life_Cycle_Cost!$A1295),SUM(_Calcs_Life_Cycle_Cost!AT1294:BX1294),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1299)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1299,Discount_rate<_Calcs_Life_Cycle_Cost!$A1300),SUM(_Calcs_Life_Cycle_Cost!AT1299:BX1299),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1303)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1303,Discount_rate<_Calcs_Life_Cycle_Cost!$A1304),SUM(_Calcs_Life_Cycle_Cost!AT1303:BX1303),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1311)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1311,Discount_rate<_Calcs_Life_Cycle_Cost!$A1312),SUM(_Calcs_Life_Cycle_Cost!AT1311:BX1311),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1314)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1314,Discount_rate<_Calcs_Life_Cycle_Cost!$A1315),SUM(_Calcs_Life_Cycle_Cost!AT1314:BX1314),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1323)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1323,Discount_rate<_Calcs_Life_Cycle_Cost!$A1324),SUM(_Calcs_Life_Cycle_Cost!AT1323:BX1323),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1328)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1328,Discount_rate<_Calcs_Life_Cycle_Cost!$A1329),SUM(_Calcs_Life_Cycle_Cost!AT1328:BX1328),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1335)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1335,Discount_rate<_Calcs_Life_Cycle_Cost!$A1336),SUM(_Calcs_Life_Cycle_Cost!AT1335:BX1335),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1340)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1340,Discount_rate<_Calcs_Life_Cycle_Cost!$A1341),SUM(_Calcs_Life_Cycle_Cost!AT1340:BX1340),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1346)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1346,Discount_rate<_Calcs_Life_Cycle_Cost!$A1347),SUM(_Calcs_Life_Cycle_Cost!AT1346:BX1346),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1347)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1347,Discount_rate<_Calcs_Life_Cycle_Cost!$A1348),SUM(_Calcs_Life_Cycle_Cost!AT1347:BX1347),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1355)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1355,Discount_rate<_Calcs_Life_Cycle_Cost!$A1356),SUM(_Calcs_Life_Cycle_Cost!AT1355:BX1355),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1358)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1358,Discount_rate<_Calcs_Life_Cycle_Cost!$A1359),SUM(_Calcs_Life_Cycle_Cost!AT1358:BX1358),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1364)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1364,Discount_rate<_Calcs_Life_Cycle_Cost!$A1365),SUM(_Calcs_Life_Cycle_Cost!AT1364:BX1364),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1370)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1370,Discount_rate<_Calcs_Life_Cycle_Cost!$A1371),SUM(_Calcs_Life_Cycle_Cost!AT1370:BX1370),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1379)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1379,Discount_rate<_Calcs_Life_Cycle_Cost!$A1380),SUM(_Calcs_Life_Cycle_Cost!AT1379:BX1379),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1382)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1382,Discount_rate<_Calcs_Life_Cycle_Cost!$A1383),SUM(_Calcs_Life_Cycle_Cost!AT1382:BX1382),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1387)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1387,Discount_rate<_Calcs_Life_Cycle_Cost!$A1388),SUM(_Calcs_Life_Cycle_Cost!AT1387:BX1387),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1390)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1390,Discount_rate<_Calcs_Life_Cycle_Cost!$A1391),SUM(_Calcs_Life_Cycle_Cost!AT1390:BX1390),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1399)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1399,Discount_rate<_Calcs_Life_Cycle_Cost!$A1400),SUM(_Calcs_Life_Cycle_Cost!AT1399:BX1399),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1405)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1405,Discount_rate<_Calcs_Life_Cycle_Cost!$A1406),SUM(_Calcs_Life_Cycle_Cost!AT1405:BX1405),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1411)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1411,Discount_rate<_Calcs_Life_Cycle_Cost!$A1412),SUM(_Calcs_Life_Cycle_Cost!AT1411:BX1411),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1416)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1416,Discount_rate<_Calcs_Life_Cycle_Cost!$A1417),SUM(_Calcs_Life_Cycle_Cost!AT1416:BX1416),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1418)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1418,Discount_rate<_Calcs_Life_Cycle_Cost!$A1419),SUM(_Calcs_Life_Cycle_Cost!AT1418:BX1418),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1425)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1425,Discount_rate<_Calcs_Life_Cycle_Cost!$A1426),SUM(_Calcs_Life_Cycle_Cost!AT1425:BX1425),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1429)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1429,Discount_rate<_Calcs_Life_Cycle_Cost!$A1430),SUM(_Calcs_Life_Cycle_Cost!AT1429:BX1429),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1434)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1434,Discount_rate<_Calcs_Life_Cycle_Cost!$A1435),SUM(_Calcs_Life_Cycle_Cost!AT1434:BX1434),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1441)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1441,Discount_rate<_Calcs_Life_Cycle_Cost!$A1442),SUM(_Calcs_Life_Cycle_Cost!AT1441:BX1441),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1449)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1449,Discount_rate<_Calcs_Life_Cycle_Cost!$A1450),SUM(_Calcs_Life_Cycle_Cost!AT1449:BX1449),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1453)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1453,Discount_rate<_Calcs_Life_Cycle_Cost!$A1454),SUM(_Calcs_Life_Cycle_Cost!AT1453:BX1453),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1458)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1458,Discount_rate<_Calcs_Life_Cycle_Cost!$A1459),SUM(_Calcs_Life_Cycle_Cost!AT1458:BX1458),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1466)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1466,Discount_rate<_Calcs_Life_Cycle_Cost!$A1467),SUM(_Calcs_Life_Cycle_Cost!AT1466:BX1466),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1470)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1470,Discount_rate<_Calcs_Life_Cycle_Cost!$A1471),SUM(_Calcs_Life_Cycle_Cost!AT1470:BX1470),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1477)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1477,Discount_rate<_Calcs_Life_Cycle_Cost!$A1478),SUM(_Calcs_Life_Cycle_Cost!AT1477:BX1477),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1482)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1482,Discount_rate<_Calcs_Life_Cycle_Cost!$A1483),SUM(_Calcs_Life_Cycle_Cost!AT1482:BX1482),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1486)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1486,Discount_rate<_Calcs_Life_Cycle_Cost!$A1487),SUM(_Calcs_Life_Cycle_Cost!AT1486:BX1486),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1489)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1489,Discount_rate<_Calcs_Life_Cycle_Cost!$A1490),SUM(_Calcs_Life_Cycle_Cost!AT1489:BX1489),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1495)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1495,Discount_rate<_Calcs_Life_Cycle_Cost!$A1496),SUM(_Calcs_Life_Cycle_Cost!AT1495:BX1495),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1500)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1500,Discount_rate<_Calcs_Life_Cycle_Cost!$A1501),SUM(_Calcs_Life_Cycle_Cost!AT1500:BX1500),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1510)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1510,Discount_rate<_Calcs_Life_Cycle_Cost!$A1511),SUM(_Calcs_Life_Cycle_Cost!AT1510:BX1510),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1512)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1512,Discount_rate<_Calcs_Life_Cycle_Cost!$A1513),SUM(_Calcs_Life_Cycle_Cost!AT1512:BX1512),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1519)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1519,Discount_rate<_Calcs_Life_Cycle_Cost!$A1520),SUM(_Calcs_Life_Cycle_Cost!AT1519:BX1519),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1524)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1524,Discount_rate<_Calcs_Life_Cycle_Cost!$A1525),SUM(_Calcs_Life_Cycle_Cost!AT1524:BX1524),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1529)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1529,Discount_rate<_Calcs_Life_Cycle_Cost!$A1530),SUM(_Calcs_Life_Cycle_Cost!AT1529:BX1529),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1536)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1536,Discount_rate<_Calcs_Life_Cycle_Cost!$A1537),SUM(_Calcs_Life_Cycle_Cost!AT1536:BX1536),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1541)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1541,Discount_rate<_Calcs_Life_Cycle_Cost!$A1542),SUM(_Calcs_Life_Cycle_Cost!AT1541:BX1541),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1547)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1547,Discount_rate<_Calcs_Life_Cycle_Cost!$A1548),SUM(_Calcs_Life_Cycle_Cost!AT1547:BX1547),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1553)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1553,Discount_rate<_Calcs_Life_Cycle_Cost!$A1554),SUM(_Calcs_Life_Cycle_Cost!AT1553:BX1553),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1556)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1556,Discount_rate<_Calcs_Life_Cycle_Cost!$A1557),SUM(_Calcs_Life_Cycle_Cost!AT1556:BX1556),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1560)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1560,Discount_rate<_Calcs_Life_Cycle_Cost!$A1561),SUM(_Calcs_Life_Cycle_Cost!AT1560:BX1560),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1565)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1565,Discount_rate<_Calcs_Life_Cycle_Cost!$A1566),SUM(_Calcs_Life_Cycle_Cost!AT1565:BX1565),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1571)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1571,Discount_rate<_Calcs_Life_Cycle_Cost!$A1572),SUM(_Calcs_Life_Cycle_Cost!AT1571:BX1571),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1580)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1580,Discount_rate<_Calcs_Life_Cycle_Cost!$A1581),SUM(_Calcs_Life_Cycle_Cost!AT1580:BX1580),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1583)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1583,Discount_rate<_Calcs_Life_Cycle_Cost!$A1584),SUM(_Calcs_Life_Cycle_Cost!AT1583:BX1583),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1589)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1589,Discount_rate<_Calcs_Life_Cycle_Cost!$A1590),SUM(_Calcs_Life_Cycle_Cost!AT1589:BX1589),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1595)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1595,Discount_rate<_Calcs_Life_Cycle_Cost!$A1596),SUM(_Calcs_Life_Cycle_Cost!AT1595:BX1595),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1600)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1600,Discount_rate<_Calcs_Life_Cycle_Cost!$A1601),SUM(_Calcs_Life_Cycle_Cost!AT1600:BX1600),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1606)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1606,Discount_rate<_Calcs_Life_Cycle_Cost!$A1607),SUM(_Calcs_Life_Cycle_Cost!AT1606:BX1606),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1612)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1612,Discount_rate<_Calcs_Life_Cycle_Cost!$A1613),SUM(_Calcs_Life_Cycle_Cost!AT1612:BX1612),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1617)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1617,Discount_rate<_Calcs_Life_Cycle_Cost!$A1618),SUM(_Calcs_Life_Cycle_Cost!AT1617:BX1617),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1624)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1624,Discount_rate<_Calcs_Life_Cycle_Cost!$A1625),SUM(_Calcs_Life_Cycle_Cost!AT1624:BX1624),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1626)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1626,Discount_rate<_Calcs_Life_Cycle_Cost!$A1627),SUM(_Calcs_Life_Cycle_Cost!AT1626:BX1626),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO$23<=WhatIf!$G$12,AO$38/(1+$A1631)^(AO$23-1),0)","v":0},{"$f":"+IF( AND(Discount_rate>=_Calcs_Life_Cycle_Cost!$A1631,Discount_rate<_Calcs_Life_Cycle_Cost!$A1632),SUM(_Calcs_Life_Cycle_Cost!AT1631:BX1631),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+SUM(AT1641:BX1641)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BX1641+BW1642","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BW1650+1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]

{"sheet":"Calcs_Financial Indicators","index":57,"n_rows":262,"n_cols":33,"rows_kept":262,"cut":false,"hidden":true,"merged":[[80,0,80,30],[5,2,5,5]]}
[{"$f":"+General!C9","v":"Plant Name"},{"$f":"+General!D9","v":"Hotel Example"},null,null,null,{"$f":"NOW()","v":"2015-12-02T13:45:09.480"}]
[{"$f":"+General!C15","v":0},{"$f":"+General!T9","v":"1 Riverside Hotel"}]
["xx This one can't insert.  Add and create 1 to 25 and 1 to 30?"]
["CALCULATION OF FINANCIAL INDICATORS FOR \"WhatIf\" and \"Financial Indicators\" worksheets."]
[]
[null,null,"Project Years"]
[null,null,"1 to 5","1 to 10","1 to 15","1 to 20","1 to 25","1 to 30"]
["Total Sales for Period"]
[{"$f":"+O_Operating_Income!B22","v":"Avoided Electricity Purchases"},null,{"$f":"+SUM($B131:F131)","v":11700000},{"$f":"+SUM($B131:K131)","v":23400000},{"$f":"+SUM($B131:P131)","v":35100000},{"$f":"+SUM($B131:U131)","v":46800000},{"$f":"+SUM($B131:Z131)","v":58500000},{"$f":"+SUM($B131:AE131)","v":70200000}]
[{"$f":"+O_Operating_Income!B23","v":"Avoided Boiler Fuel Purchases"},null,{"$f":"+SUM($B132:F132)","v":139500},{"$f":"+SUM($B132:K132)","v":279000},{"$f":"+SUM($B132:P132)","v":418500},{"$f":"+SUM($B132:U132)","v":558000},{"$f":"+SUM($B132:Z132)","v":697500},{"$f":"+SUM($B132:AE132)","v":837000}]
[{"$f":"+O_Operating_Income!B24","v":""},null,{"$f":"+SUM($B133:F133)","v":0},{"$f":"+SUM($B133:K133)","v":0},{"$f":"+SUM($B133:P133)","v":0},{"$f":"+SUM($B133:U133)","v":0},{"$f":"+SUM($B133:Z133)","v":0},{"$f":"+SUM($B133:AE133)","v":0}]
[{"$f":"+O_Operating_Income!B25","v":""},null,{"$f":"+SUM($B134:F134)","v":0},{"$f":"+SUM($B134:K134)","v":0},{"$f":"+SUM($B134:P134)","v":0},{"$f":"+SUM($B134:U134)","v":0},{"$f":"+SUM($B134:Z134)","v":0},{"$f":"+SUM($B134:AE134)","v":0}]
[{"$f":"+O_Operating_Income!B26","v":"Electricity Sales, "},null,{"$f":"+SUM($B135:F135)","v":0},{"$f":"+SUM($B135:K135)","v":0},{"$f":"+SUM($B135:P135)","v":0},{"$f":"+SUM($B135:U135)","v":0},{"$f":"+SUM($B135:Z135)","v":0},{"$f":"+SUM($B135:AE135)","v":0}]
[{"$f":"+O_Operating_Income!B27","v":""},null,{"$f":"+SUM($B136:F136)","v":0},{"$f":"+SUM($B136:K136)","v":0},{"$f":"+SUM($B136:P136)","v":0},{"$f":"+SUM($B136:U136)","v":0},{"$f":"+SUM($B136:Z136)","v":0},{"$f":"+SUM($B136:AE136)","v":0}]
[{"$f":"+O_Operating_Income!B28","v":""},null,{"$f":"+SUM($B137:F137)","v":0},{"$f":"+SUM($B137:K137)","v":0},{"$f":"+SUM($B137:P137)","v":0},{"$f":"+SUM($B137:U137)","v":0},{"$f":"+SUM($B137:Z137)","v":0},{"$f":"+SUM($B137:AE137)","v":0}]
[{"$f":"+O_Operating_Income!B29","v":""},null,{"$f":"+SUM($B138:F138)","v":0},{"$f":"+SUM($B138:K138)","v":0},{"$f":"+SUM($B138:P138)","v":0},{"$f":"+SUM($B138:U138)","v":0},{"$f":"+SUM($B138:Z138)","v":0},{"$f":"+SUM($B138:AE138)","v":0}]
[{"$f":"+O_Operating_Income!B30","v":""},null,{"$f":"+SUM($B139:F139)","v":0},{"$f":"+SUM($B139:K139)","v":0},{"$f":"+SUM($B139:P139)","v":0},{"$f":"+SUM($B139:U139)","v":0},{"$f":"+SUM($B139:Z139)","v":0},{"$f":"+SUM($B139:AE139)","v":0}]
[{"$f":"+O_Operating_Income!B31","v":""},null,{"$f":"+SUM($B141:F141)","v":0},{"$f":"+SUM($B141:K141)","v":0},{"$f":"+SUM($B141:P141)","v":0},{"$f":"+SUM($B141:U141)","v":0},{"$f":"+SUM($B141:Z141)","v":0},{"$f":"+SUM($B141:AE141)","v":0}]
[{"$f":"+O_Operating_Income!B32","v":""},null,{"$f":"+SUM($B142:F142)","v":0},{"$f":"+SUM($B142:K142)","v":0},{"$f":"+SUM($B142:P142)","v":0},{"$f":"+SUM($B142:U142)","v":0},{"$f":"+SUM($B142:Z142)","v":0},{"$f":"+SUM($B142:AE142)","v":0}]
[{"$f":"+O_Operating_Income!B33","v":""},null,{"$f":"+SUM($B143:F143)","v":0},{"$f":"+SUM($B143:K143)","v":0},{"$f":"+SUM($B143:P143)","v":0},{"$f":"+SUM($B143:U143)","v":0},{"$f":"+SUM($B143:Z143)","v":0},{"$f":"+SUM($B143:AE143)","v":0}]
[{"$f":"+O_Operating_Income!#REF!","v":{"$error":"#REF!"}},null,{"$f":"+SUM($B144:F144)","v":0},{"$f":"+SUM($B144:K144)","v":0},{"$f":"+SUM($B144:P144)","v":0},{"$f":"+SUM($B144:U144)","v":0},{"$f":"+SUM($B144:Z144)","v":0},{"$f":"+SUM($B144:AE144)","v":0}]
["Total Gross Revenue (Present Value)"]
[{"$f":"+O_Operating_Income!B9","v":"Avoided Electricity Purchases"},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G23:K23)","v":612580.11438340938},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G23:P23)","v":1042927.130214958},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G23:U23)","v":1345252.5725312338},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G23:Z23)","v":1557640.877107067},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G23:AE23)","v":1706846.9497915041},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G23:AJ23)","v":1811666.5262289853}]
[{"$f":"+O_Operating_Income!B10","v":"Avoided Boiler Fuel Purchases"},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G30:K30)","v":577667.33164057869},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G30:P30)","v":983487.57698942011},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G30:U30)","v":1268582.5832576004},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G30:Z30)","v":1468866.2397055104},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G30:AE30)","v":1609568.6096460442},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G30:AJ30)","v":1708414.2032306199}]
[{"$f":"+O_Operating_Income!B11","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G37:K37)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G37:P37)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G37:U37)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G37:Z37)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G37:AE37)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G37:AJ37)","v":0}]
[{"$f":"+O_Operating_Income!B12","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G44:K44)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G44:P44)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G44:U44)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G44:Z44)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G44:AE44)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G44:AJ44)","v":0}]
[{"$f":"+O_Operating_Income!B13","v":"Electricity Sales, "},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G51:K51)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G51:P51)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G51:U51)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G51:Z51)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G51:AE51)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G51:AJ51)","v":0}]
[{"$f":"+O_Operating_Income!B14","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G58:K58)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G58:P58)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G58:U58)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G58:Z58)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G58:AE58)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G58:AJ58)","v":0}]
[{"$f":"+O_Operating_Income!B15","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G65:K65)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G65:P65)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G65:U65)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G65:Z65)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G65:AE65)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G65:AJ65)","v":0}]
[{"$f":"+O_Operating_Income!B16","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G72:K72)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G72:P72)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G72:U72)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G72:Z72)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G72:AE72)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G72:AJ72)","v":0}]
[{"$f":"+O_Operating_Income!B17","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!$G79:K79)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G79:P79)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G79:U79)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G79:Z79)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G79:AE79)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$G79:AJ79)","v":0}]
[]
[{"$f":"+A18","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P152:P152)","v":2127272.7272727271},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P152:U152)","v":10191310.036741605},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P152:Z152)","v":15198442.752135405},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P152:AE152)","v":18307478.222510502},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P152:AJ152)","v":20237944.640213653}]
[{"$f":"+A19","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P159:P159)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P159:U159)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P159:Z159)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P159:AE159)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P159:AJ159)","v":0}]
[{"$f":"+A20","v":""},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P178:P178)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P178:U178)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P178:Z178)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P178:AE178)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P178:AJ178)","v":0}]
[{"$f":"+A21","v":{"$error":"#REF!"}},"$",{"$f":"NPV(General!$D$144,'Sales & Savings'!#REF!)","v":{"$error":"#REF!"}},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P133:P133)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P133:U133)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P133:Z133)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P133:AE133)","v":0},{"$f":"NPV(General!$D$144,'Sales & Savings'!$P133:AJ133)","v":0}]
["Levelised Selling Price"]
[{"$f":"+O_Operating_Income!B22","v":"Avoided Electricity Purchases"},{"$f":"+'Sales & Savings'!F19","v":"$/kWh"},{"$f":"+F184","v":0},{"$f":"+K184","v":0},{"$f":"+P184","v":0},{"$f":"+U184","v":0},{"$f":"+Z184","v":0},{"$f":"+AE184","v":0}]
[{"$f":"+O_Operating_Income!B23","v":"Avoided Boiler Fuel Purchases"},{"$f":"+'Sales & Savings'!F26","v":"$/MMBtu"},{"$f":"+F190","v":0},{"$f":"+K190","v":0},{"$f":"+P190","v":0},{"$f":"+U190","v":0},{"$f":"+Z190","v":0},{"$f":"+AE190","v":0}]
[{"$f":"+O_Operating_Income!B24","v":""},{"$f":"+'Sales & Savings'!F33","v":"$/kWh"},{"$f":"+F196","v":0},{"$f":"+K196","v":0},{"$f":"+P196","v":0},{"$f":"+U196","v":0},{"$f":"+Z196","v":0},{"$f":"+AE196","v":0}]
[{"$f":"+O_Operating_Income!B25","v":""},{"$f":"+'Sales & Savings'!F40","v":"$/year"},{"$f":"+F202","v":0},{"$f":"+K202","v":0},{"$f":"+P202","v":0},{"$f":"+U202","v":0},{"$f":"+Z202","v":0},{"$f":"+AE202","v":0}]
[{"$f":"+O_Operating_Income!B26","v":"Electricity Sales, "},{"$f":"+'Sales & Savings'!F47","v":"$/kWh"},{"$f":"+F208","v":0},{"$f":"+K208","v":0},{"$f":"+P208","v":0},{"$f":"+U208","v":0},{"$f":"+Z208","v":0},{"$f":"+AE208","v":0}]
[{"$f":"+O_Operating_Income!B27","v":""},{"$f":"+'Sales & Savings'!F54","v":"$/kWh"},{"$f":"+F214","v":0},{"$f":"+K214","v":0},{"$f":"+P214","v":0},{"$f":"+U214","v":0},{"$f":"+Z214","v":0},{"$f":"+AE214","v":0}]
[{"$f":"+O_Operating_Income!B28","v":""},{"$f":"+'Sales & Savings'!F61","v":"$/MMBtu"},{"$f":"+F220","v":0},{"$f":"+K220","v":0},{"$f":"+P220","v":0},{"$f":"+U220","v":0},{"$f":"+Z220","v":0},{"$f":"+AE220","v":0}]
[{"$f":"+O_Operating_Income!B29","v":""},{"$f":"+'Sales & Savings'!F68","v":""},{"$f":"+F226","v":0},{"$f":"+K226","v":0},{"$f":"+P226","v":0},{"$f":"+U226","v":0},{"$f":"+Z226","v":0},{"$f":"+AE226","v":0}]
[{"$f":"+O_Operating_Income!B30","v":""},{"$f":"+'Sales & Savings'!F75","v":""},{"$f":"+F232","v":0},{"$f":"+K232","v":0},{"$f":"+P232","v":0},{"$f":"+U232","v":0},{"$f":"+Z232","v":0},{"$f":"+AE232","v":0}]
[{"$f":"+A18","v":""},{"$f":"+'Prod Incentives'!F19","v":"$/kWh"},{"$f":"IF(C18>0,C33/C18,0)","v":0},0,0,{"$f":"IF(F18>0,F33/F18,0)","v":0},0,0]
[{"$f":"+A19","v":""},{"$f":"+'Prod Incentives'!F28","v":"$/kWh"},0,0,0,0,0,0]
[{"$f":"+A20","v":""},{"$f":"+'Tax Credits'!C35","v":"$/kWh"},{"$f":"IF(C20>0,C35/C20,0)","v":0},0,0,0,0,0]
[{"$f":"+A21","v":{"$error":"#REF!"}},{"$f":"+'Tax Credits'!C44","v":"$/kWh/yr"},0,0,0,0,0,0]
["Discounted Cash Flow Indicators (NPV)"]
["Gross Income","$",{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C11:G11)","v":163993.06371401538},{"$f":"NPV(General!D7,'O_IncomeStatement (SH)'!C11:L11)","v":463203.15952817845},{"$f":"NPV(General!D7,'O_IncomeStatement (SH)'!C11:Q11)","v":741394.45190890646},{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C11:V11)","v":416994.1100032095},{"$f":"NPV(General!G7,'O_IncomeStatement (SH)'!$C11:AA11)","v":1412250.7385696985},{"$f":"NPV(General!G7,'O_IncomeStatement (SH)'!C11:AF11)","v":1815154.6772604464}]
["Operating Income (EBIT)","$",{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C15:G15)","v":-199453.2719982744},{"$f":"NPV(General!D144,'O_IncomeStatement (SH)'!C15:L15)","v":-340576.95607324655},{"$f":"NPV(General!D144,'O_IncomeStatement (SH)'!C15:Q15)","v":-418794.74509377003},{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C15:V15)","v":-373775.31637043518},{"$f":"NPV(General!G26,'O_IncomeStatement (SH)'!$C15:AA15)","v":-221349.26143030153},{"$f":"NPV(General!G26,'O_IncomeStatement (SH)'!$C15:AF15)","v":181554.67726044613}]
["Net Profit Before Taxes","$",{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C19:G19)","v":-199453.2719982744},{"$f":"NPV(General!D144,'O_IncomeStatement (SH)'!C19:L19)","v":-340576.95607324655},{"$f":"NPV(General!D144,'O_IncomeStatement (SH)'!C19:Q19)","v":-418794.74509377003},{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C19:V19)","v":-372275.19951488555},{"$f":"NPV(General!G26,'O_IncomeStatement (SH)'!$C19:AA19)","v":-182735.05712095642},{"$f":"NPV(General!G26,'O_IncomeStatement (SH)'!$C19:AF19)","v":274332.8315943362}]
["Net Profit After Taxes","$",{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C21:G21)","v":-199453.2719982744},{"$f":"NPV(General!D144,'O_IncomeStatement (SH)'!C21:L21)","v":-376986.06379045465},{"$f":"NPV(General!D144,'O_IncomeStatement (SH)'!C21:Q21)","v":-488387.27239579172},{"$f":"NPV(General!$D144,'O_IncomeStatement (SH)'!$C21:V21)","v":-465554.02263801981},{"$f":"NPV(General!G26,'O_IncomeStatement (SH)'!$C21:AA21)","v":-666128.10617513722},{"$f":"NPV(General!G26,'O_IncomeStatement (SH)'!$C21:AF21)","v":-394308.16236275708}]
["Dividends Paid","$",{"$f":"-NPV(General!$D144,'O_IncomeStatement (SH)'!$C22:F22)","v":0},{"$f":"-NPV(General!D144,'O_IncomeStatement (SH)'!C22:L22)","v":0},{"$f":"-NPV(General!D144,'O_IncomeStatement (SH)'!C22:Q22)","v":0},{"$f":"-NPV(General!$D144,'O_IncomeStatement (SH)'!$C22:V22)","v":0},{"$f":"-NPV(General!G26,'O_IncomeStatement (SH)'!$C22:AA22)","v":0},{"$f":"-NPV(General!G26,'O_IncomeStatement (SH)'!$C22:AF22)","v":0}]
["Equity Contributions","$",{"$f":"NPV(General!$D144,'Funding Schedule'!$B87:F87)","v":0},{"$f":"NPV(General!D144,'Funding Schedule'!B87:K87)","v":0},{"$f":"NPV(General!D144,'Funding Schedule'!B87:P87)","v":0},{"$f":"NPV(General!$D144,'Funding Schedule'!$B87:U87)","v":0},{"$f":"NPV(General!G26,'Funding Schedule'!B87:Z87)","v":0},{"$f":"NPV(General!G26,'Funding Schedule'!B87:AE87)","v":0}]
["Grants Received","$",{"$f":"NPV(General!$D144,'Funding Schedule'!$B100:F100)","v":221999.99999999997},{"$f":"NPV(General!D144,'Funding Schedule'!B100:K100)","v":221999.99999999997},{"$f":"NPV(General!D144,'Funding Schedule'!B100:P100)","v":221999.99999999997},{"$f":"NPV(General!$D144,'Funding Schedule'!$B100:U100)","v":221999.99999999997},{"$f":"NPV(General!G26,'Funding Schedule'!B100:Z100)","v":244200},{"$f":"NPV(General!G26,'Funding Schedule'!B100:AE100)","v":244200}]
["Liquidity Measures"]
["Current Ratio","ratio",{"$f":"+F83","v":"N/A"},{"$f":"+K83","v":"N/A"},{"$f":"+P83","v":"N/A"},{"$f":"+U83","v":"N/A"},{"$f":"+Z83","v":"N/A"},{"$f":"+AE83","v":"N/A"}]
["Acid Test Ratio","ratio",{"$f":"+F84","v":"N/A"},{"$f":"+K84","v":"N/A"},{"$f":"+P84","v":"N/A"},{"$f":"+U84","v":"N/A"},{"$f":"+Z84","v":"N/A"},{"$f":"+AE84","v":"N/A"}]
["Cash Flow Ratios"]
["Debt Service Coverage Ratio","ratio",{"$f":"+F86","v":"N/A"},{"$f":"+K86","v":"N/A"},{"$f":"+P86","v":"N/A"},{"$f":"+U86","v":"N/A"},{"$f":"+Z86","v":"N/A"},{"$f":"+AE86","v":"N/A"}]
["Leverage Ratios"]
["Debt to Equity","ratio",{"$f":"+F88","v":"NA"},{"$f":"+K88","v":"NA"},{"$f":"+P88","v":"NA"},{"$f":"+U88","v":"NA"},{"$f":"+Z88","v":"NA"},{"$f":"+AE88","v":"NA"}]
["Debt","%",0,0,0,0,0,0]
["Equity","%",1,1,1,1,1,1]
["Debt-Asset Ratio","ratio",1.0951785750867347,"N/A","N/A","N/A","N/A","N/A"]
["Interest Coverage","ratio","N/A","N/A","N/A","N/A","N/A","N/A"]
["Effective Interest Cost (%)","%","N/A","N/A","N/A","N/A","N/A","N/A"]
["Profitability Ratios"]
[" GrossMargin","%",{"$f":"+F95","v":0.1377806474290981},{"$f":"+K95","v":0.1377806474290979},{"$f":"+P95","v":0.13778064742909796},{"$f":"+U95","v":0.13778064742909799},{"$f":"+Z95","v":0.1377806474290979},{"$f":"+AE95","v":0.13778064742909801}]
["Operating Margin","%",{"$f":"+F96","v":-0.19117847960488465},{"$f":"+K96","v":-0.15253537750082946},{"$f":"+P96","v":-0.11920169684293988},{"$f":"+U96","v":0.13778064742909799},{"$f":"+Z96","v":0.1377806474290979},{"$f":"+AE96","v":0.13778064742909801}]
["Pre - Tax Margin","%",{"$f":"+F97","v":-0.19117847960488465},{"$f":"+K97","v":-0.15253537750082946},{"$f":"+P97","v":-0.11920169684293988},{"$f":"+U97","v":0.14473013764406714},{"$f":"+Z97","v":0.15207227439089044},{"$f":"+AE97","v":0.15895134371909589}]
["After - Tax Margin","%",{"$f":"+F98","v":-0.19117847960488465},{"$f":"+K98","v":-0.20902544294675959},{"$f":"+P98","v":-0.17569176228887004},{"$f":"+U98","v":8.6070957102005061E-2},{"$f":"+Z98","v":9.0437723595738193E-2},{"$f":"+AE98","v":9.4529078807952124E-2}]
[]
[]
[]
["Project Year (for headings)",{"$f":"FirstYear_0or1","v":1},{"$f":"+B79+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Project Year (for calculations)",1,{"$f":"+B80+1","v":2},{"$f":"+C80+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S80+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Financial Indicators"]
["Liquidity Measures"]
["Current Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!B24<=0,\"N/A\",'O_BalanceSheet (SH)'!B14/'O_BalanceSheet (SH)'!B24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!C14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!C24<=0,\"N/A\",'O_BalanceSheet (SH)'!C14/'O_BalanceSheet (SH)'!C24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!D14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!D24<=0,\"N/A\",'O_BalanceSheet (SH)'!D14/'O_BalanceSheet (SH)'!D24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!E14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!E24<=0,\"N/A\",'O_BalanceSheet (SH)'!E14/'O_BalanceSheet (SH)'!E24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!F14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!F24<=0,\"N/A\",'O_BalanceSheet (SH)'!F14/'O_BalanceSheet (SH)'!F24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!G14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!G24<=0,\"N/A\",'O_BalanceSheet (SH)'!G14/'O_BalanceSheet (SH)'!G24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!H14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!H24<=0,\"N/A\",'O_BalanceSheet (SH)'!H14/'O_BalanceSheet (SH)'!H24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!I14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!I24<=0,\"N/A\",'O_BalanceSheet (SH)'!I14/'O_BalanceSheet (SH)'!I24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!J24<=0,\"N/A\",'O_BalanceSheet (SH)'!J14/'O_BalanceSheet (SH)'!J24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!K24<=0,\"N/A\",'O_BalanceSheet (SH)'!K14/'O_BalanceSheet (SH)'!K24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!L24<=0,\"N/A\",'O_BalanceSheet (SH)'!L14/'O_BalanceSheet (SH)'!L24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!M24<=0,\"N/A\",'O_BalanceSheet (SH)'!M14/'O_BalanceSheet (SH)'!M24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!N24<=0,\"N/A\",'O_BalanceSheet (SH)'!N14/'O_BalanceSheet (SH)'!N24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!O24<=0,\"N/A\",'O_BalanceSheet (SH)'!O14/'O_BalanceSheet (SH)'!O24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!P24<=0,\"N/A\",'O_BalanceSheet (SH)'!P14/'O_BalanceSheet (SH)'!P24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Q24<=0,\"N/A\",'O_BalanceSheet (SH)'!Q14/'O_BalanceSheet (SH)'!Q24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!R24<=0,\"N/A\",'O_BalanceSheet (SH)'!R14/'O_BalanceSheet (SH)'!R24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!S24<=0,\"N/A\",'O_BalanceSheet (SH)'!S14/'O_BalanceSheet (SH)'!S24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!T24<=0,\"N/A\",'O_BalanceSheet (SH)'!T14/'O_BalanceSheet (SH)'!T24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!U24<=0,\"N/A\",'O_BalanceSheet (SH)'!U14/'O_BalanceSheet (SH)'!U24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!V24<=0,\"N/A\",'O_BalanceSheet (SH)'!V14/'O_BalanceSheet (SH)'!V24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!W24<=0,\"N/A\",'O_BalanceSheet (SH)'!W14/'O_BalanceSheet (SH)'!W24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!X24<=0,\"N/A\",'O_BalanceSheet (SH)'!X14/'O_BalanceSheet (SH)'!X24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Y24<=0,\"N/A\",'O_BalanceSheet (SH)'!Y14/'O_BalanceSheet (SH)'!Y24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Z24<=0,\"N/A\",'O_BalanceSheet (SH)'!Z14/'O_BalanceSheet (SH)'!Z24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AA24<=0,\"N/A\",'O_BalanceSheet (SH)'!AA14/'O_BalanceSheet (SH)'!AA24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AB24<=0,\"N/A\",'O_BalanceSheet (SH)'!AB14/'O_BalanceSheet (SH)'!AB24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AC24<=0,\"N/A\",'O_BalanceSheet (SH)'!AC14/'O_BalanceSheet (SH)'!AC24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AD24<=0,\"N/A\",'O_BalanceSheet (SH)'!AD14/'O_BalanceSheet (SH)'!AD24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AE24<=0,\"N/A\",'O_BalanceSheet (SH)'!AE14/'O_BalanceSheet (SH)'!AE24))","v":"N/A"}]
["Acid Test Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!B24<=0,\"N/A\",('O_BalanceSheet (SH)'!B14 - 'O_BalanceSheet (SH)'!B13)/'O_BalanceSheet (SH)'!B24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!C14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!C24<=0,\"N/A\",('O_BalanceSheet (SH)'!C14 - 'O_BalanceSheet (SH)'!C13)/'O_BalanceSheet (SH)'!C24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!D14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!D24<=0,\"N/A\",('O_BalanceSheet (SH)'!D14 - 'O_BalanceSheet (SH)'!D13)/'O_BalanceSheet (SH)'!D24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!E14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!E24<=0,\"N/A\",('O_BalanceSheet (SH)'!E14 - 'O_BalanceSheet (SH)'!E13)/'O_BalanceSheet (SH)'!E24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!F14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!F24<=0,\"N/A\",('O_BalanceSheet (SH)'!F14 - 'O_BalanceSheet (SH)'!F13)/'O_BalanceSheet (SH)'!F24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!G14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!G24<=0,\"N/A\",('O_BalanceSheet (SH)'!G14 - 'O_BalanceSheet (SH)'!G13)/'O_BalanceSheet (SH)'!G24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!H14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!H24<=0,\"N/A\",('O_BalanceSheet (SH)'!H14 - 'O_BalanceSheet (SH)'!H13)/'O_BalanceSheet (SH)'!H24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!I14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!I24<=0,\"N/A\",('O_BalanceSheet (SH)'!I14 - 'O_BalanceSheet (SH)'!I13)/'O_BalanceSheet (SH)'!I24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!J24<=0,\"N/A\",('O_BalanceSheet (SH)'!J14 - 'O_BalanceSheet (SH)'!J13)/'O_BalanceSheet (SH)'!J24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!K24<=0,\"N/A\",('O_BalanceSheet (SH)'!K14 - 'O_BalanceSheet (SH)'!K13)/'O_BalanceSheet (SH)'!K24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!L24<=0,\"N/A\",('O_BalanceSheet (SH)'!L14 - 'O_BalanceSheet (SH)'!L13)/'O_BalanceSheet (SH)'!L24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!M24<=0,\"N/A\",('O_BalanceSheet (SH)'!M14 - 'O_BalanceSheet (SH)'!M13)/'O_BalanceSheet (SH)'!M24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!N24<=0,\"N/A\",('O_BalanceSheet (SH)'!N14 - 'O_BalanceSheet (SH)'!N13)/'O_BalanceSheet (SH)'!N24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!O24<=0,\"N/A\",('O_BalanceSheet (SH)'!O14 - 'O_BalanceSheet (SH)'!O13)/'O_BalanceSheet (SH)'!O24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!P24<=0,\"N/A\",('O_BalanceSheet (SH)'!P14 - 'O_BalanceSheet (SH)'!P13)/'O_BalanceSheet (SH)'!P24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Q24<=0,\"N/A\",('O_BalanceSheet (SH)'!Q14 - 'O_BalanceSheet (SH)'!Q13)/'O_BalanceSheet (SH)'!Q24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!R24<=0,\"N/A\",('O_BalanceSheet (SH)'!R14 - 'O_BalanceSheet (SH)'!R13)/'O_BalanceSheet (SH)'!R24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!S24<=0,\"N/A\",('O_BalanceSheet (SH)'!S14 - 'O_BalanceSheet (SH)'!S13)/'O_BalanceSheet (SH)'!S24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!T24<=0,\"N/A\",('O_BalanceSheet (SH)'!T14 - 'O_BalanceSheet (SH)'!T13)/'O_BalanceSheet (SH)'!T24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!U24<=0,\"N/A\",('O_BalanceSheet (SH)'!U14 - 'O_BalanceSheet (SH)'!U13)/'O_BalanceSheet (SH)'!U24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!V24<=0,\"N/A\",('O_BalanceSheet (SH)'!V14 - 'O_BalanceSheet (SH)'!V13)/'O_BalanceSheet (SH)'!V24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!W24<=0,\"N/A\",('O_BalanceSheet (SH)'!W14 - 'O_BalanceSheet (SH)'!W13)/'O_BalanceSheet (SH)'!W24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!X24<=0,\"N/A\",('O_BalanceSheet (SH)'!X14 - 'O_BalanceSheet (SH)'!X13)/'O_BalanceSheet (SH)'!X24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Y24<=0,\"N/A\",('O_BalanceSheet (SH)'!Y14 - 'O_BalanceSheet (SH)'!Y13)/'O_BalanceSheet (SH)'!Y24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!Z24<=0,\"N/A\",('O_BalanceSheet (SH)'!Z14 - 'O_BalanceSheet (SH)'!Z13)/'O_BalanceSheet (SH)'!Z24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AA24<=0,\"N/A\",('O_BalanceSheet (SH)'!AA14 - 'O_BalanceSheet (SH)'!AA13)/'O_BalanceSheet (SH)'!AA24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AB24<=0,\"N/A\",('O_BalanceSheet (SH)'!AB14 - 'O_BalanceSheet (SH)'!AB13)/'O_BalanceSheet (SH)'!AB24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AC24<=0,\"N/A\",('O_BalanceSheet (SH)'!AC14 - 'O_BalanceSheet (SH)'!AC13)/'O_BalanceSheet (SH)'!AC24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AD24<=0,\"N/A\",('O_BalanceSheet (SH)'!AD14 - 'O_BalanceSheet (SH)'!AD13)/'O_BalanceSheet (SH)'!AD24))","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE14<=0,\"N/A\",IF('O_BalanceSheet (SH)'!AE24<=0,\"N/A\",('O_BalanceSheet (SH)'!AE14 - 'O_BalanceSheet (SH)'!AE13)/'O_BalanceSheet (SH)'!AE24))","v":"N/A"}]
["Cash Flow Ratios"]
["Debt Service Coverage Ratio",{"$f":"IF(-('Funding Schedule'!B72+'Funding Schedule'!B73)>1,(O_CashFlow!C15+O_CashFlow!C16)/-('Funding Schedule'!B72+'Funding Schedule'!B73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!C72+'Funding Schedule'!C73)>1,(O_CashFlow!D15+O_CashFlow!D16)/-('Funding Schedule'!C72+'Funding Schedule'!C73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!D72+'Funding Schedule'!D73)>1,(O_CashFlow!E15+O_CashFlow!E16)/-('Funding Schedule'!D72+'Funding Schedule'!D73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!E72+'Funding Schedule'!E73)>1,(O_CashFlow!F15+O_CashFlow!F16)/-('Funding Schedule'!E72+'Funding Schedule'!E73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!F72+'Funding Schedule'!F73)>1,(O_CashFlow!G15+O_CashFlow!G16)/-('Funding Schedule'!F72+'Funding Schedule'!F73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!G72+'Funding Schedule'!G73)>1,(O_CashFlow!H15+O_CashFlow!H16)/-('Funding Schedule'!G72+'Funding Schedule'!G73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!H72+'Funding Schedule'!H73)>1,(O_CashFlow!I15+O_CashFlow!I16)/-('Funding Schedule'!H72+'Funding Schedule'!H73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!I72+'Funding Schedule'!I73)>1,(O_CashFlow!J15+O_CashFlow!J16)/-('Funding Schedule'!I72+'Funding Schedule'!I73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!J72+'Funding Schedule'!J73)>1,(O_CashFlow!K15+O_CashFlow!K16)/-('Funding Schedule'!J72+'Funding Schedule'!J73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!K72+'Funding Schedule'!K73)>1,(O_CashFlow!L15+O_CashFlow!L16)/-('Funding Schedule'!K72+'Funding Schedule'!K73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!L72+'Funding Schedule'!L73)>1,(O_CashFlow!M15+O_CashFlow!M16)/-('Funding Schedule'!L72+'Funding Schedule'!L73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!M72+'Funding Schedule'!M73)>1,(O_CashFlow!N15+O_CashFlow!N16)/-('Funding Schedule'!M72+'Funding Schedule'!M73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!N72+'Funding Schedule'!N73)>1,(O_CashFlow!O15+O_CashFlow!O16)/-('Funding Schedule'!N72+'Funding Schedule'!N73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!O72+'Funding Schedule'!O73)>1,(O_CashFlow!P15+O_CashFlow!P16)/-('Funding Schedule'!O72+'Funding Schedule'!O73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!P72+'Funding Schedule'!P73)>1,(O_CashFlow!Q15+O_CashFlow!Q16)/-('Funding Schedule'!P72+'Funding Schedule'!P73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!Q72+'Funding Schedule'!Q73)>1,(O_CashFlow!R15+O_CashFlow!R16)/-('Funding Schedule'!Q72+'Funding Schedule'!Q73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!R72+'Funding Schedule'!R73)>1,(O_CashFlow!S15+O_CashFlow!S16)/-('Funding Schedule'!R72+'Funding Schedule'!R73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!S72+'Funding Schedule'!S73)>1,(O_CashFlow!T15+O_CashFlow!T16)/-('Funding Schedule'!S72+'Funding Schedule'!S73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!T72+'Funding Schedule'!T73)>1,(O_CashFlow!U15+O_CashFlow!U16)/-('Funding Schedule'!T72+'Funding Schedule'!T73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!U72+'Funding Schedule'!U73)>1,(O_CashFlow!V15+O_CashFlow!V16)/-('Funding Schedule'!U72+'Funding Schedule'!U73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!V72+'Funding Schedule'!V73)>1,(O_CashFlow!W15+O_CashFlow!W16)/-('Funding Schedule'!V72+'Funding Schedule'!V73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!W72+'Funding Schedule'!W73)>1,(O_CashFlow!X15+O_CashFlow!X16)/-('Funding Schedule'!W72+'Funding Schedule'!W73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!X72+'Funding Schedule'!X73)>1,(O_CashFlow!Y15+O_CashFlow!Y16)/-('Funding Schedule'!X72+'Funding Schedule'!X73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!Y72+'Funding Schedule'!Y73)>1,(O_CashFlow!Z15+O_CashFlow!Z16)/-('Funding Schedule'!Y72+'Funding Schedule'!Y73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!Z72+'Funding Schedule'!Z73)>1,(O_CashFlow!AA15+O_CashFlow!AA16)/-('Funding Schedule'!Z72+'Funding Schedule'!Z73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AA72+'Funding Schedule'!AA73)>1,(O_CashFlow!AB15+O_CashFlow!AB16)/-('Funding Schedule'!AA72+'Funding Schedule'!AA73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AB72+'Funding Schedule'!AB73)>1,(O_CashFlow!AC15+O_CashFlow!AC16)/-('Funding Schedule'!AB72+'Funding Schedule'!AB73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AC72+'Funding Schedule'!AC73)>1,(O_CashFlow!AD15+O_CashFlow!AD16)/-('Funding Schedule'!AC72+'Funding Schedule'!AC73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AD72+'Funding Schedule'!AD73)>1,(O_CashFlow!AE15+O_CashFlow!AE16)/-('Funding Schedule'!AD72+'Funding Schedule'!AD73),\"N/A\")","v":"N/A"},{"$f":"IF(-('Funding Schedule'!AE72+'Funding Schedule'!AE73)>1,(O_CashFlow!AF15+O_CashFlow!AF16)/-('Funding Schedule'!AE72+'Funding Schedule'!AE73),\"N/A\")","v":"N/A"}]
["Leverage Ratios"]
["Debt to Equity",{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!B27/'Calcs_Financial Indicators'!B112<0,0,'O_BalanceSheet (SH)'!B27/'Calcs_Financial Indicators'!B112),\"NA\")","v":0.63946345818279182},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!C27/'O_BalanceSheet (SH)'!C41<0,0,'O_BalanceSheet (SH)'!C27/'O_BalanceSheet (SH)'!C41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!D27/'O_BalanceSheet (SH)'!D41<0,0,'O_BalanceSheet (SH)'!D27/'O_BalanceSheet (SH)'!D41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!E27/'O_BalanceSheet (SH)'!E41<0,0,'O_BalanceSheet (SH)'!E27/'O_BalanceSheet (SH)'!E41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!F27/'O_BalanceSheet (SH)'!F41<0,0,'O_BalanceSheet (SH)'!F27/'O_BalanceSheet (SH)'!F41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!G27/'O_BalanceSheet (SH)'!G41<0,0,'O_BalanceSheet (SH)'!G27/'O_BalanceSheet (SH)'!G41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!H27/'O_BalanceSheet (SH)'!H41<0,0,'O_BalanceSheet (SH)'!H27/'O_BalanceSheet (SH)'!H41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!I27/'O_BalanceSheet (SH)'!I41<0,0,'O_BalanceSheet (SH)'!I27/'O_BalanceSheet (SH)'!I41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!J27/'O_BalanceSheet (SH)'!J41<0,0,'O_BalanceSheet (SH)'!J27/'O_BalanceSheet (SH)'!J41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!K27/'O_BalanceSheet (SH)'!K41<0,0,'O_BalanceSheet (SH)'!K27/'O_BalanceSheet (SH)'!K41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!L27/'O_BalanceSheet (SH)'!L41<0,0,'O_BalanceSheet (SH)'!L27/'O_BalanceSheet (SH)'!L41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!M27/'O_BalanceSheet (SH)'!M41<0,0,'O_BalanceSheet (SH)'!M27/'O_BalanceSheet (SH)'!M41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!N27/'O_BalanceSheet (SH)'!N41<0,0,'O_BalanceSheet (SH)'!N27/'O_BalanceSheet (SH)'!N41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!O27/'O_BalanceSheet (SH)'!O41<0,0,'O_BalanceSheet (SH)'!O27/'O_BalanceSheet (SH)'!O41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!P27/'O_BalanceSheet (SH)'!P41<0,0,'O_BalanceSheet (SH)'!P27/'O_BalanceSheet (SH)'!P41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!Q27/'O_BalanceSheet (SH)'!Q41<0,0,'O_BalanceSheet (SH)'!Q27/'O_BalanceSheet (SH)'!Q41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!R27/'O_BalanceSheet (SH)'!R41<0,0,'O_BalanceSheet (SH)'!R27/'O_BalanceSheet (SH)'!R41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!S27/'O_BalanceSheet (SH)'!S41<0,0,'O_BalanceSheet (SH)'!S27/'O_BalanceSheet (SH)'!S41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!T27/'O_BalanceSheet (SH)'!T41<0,0,'O_BalanceSheet (SH)'!T27/'O_BalanceSheet (SH)'!T41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!U27/'O_BalanceSheet (SH)'!U41<0,0,'O_BalanceSheet (SH)'!U27/'O_BalanceSheet (SH)'!U41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!V27/'O_BalanceSheet (SH)'!V41<0,0,'O_BalanceSheet (SH)'!V27/'O_BalanceSheet (SH)'!V41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!W27/'O_BalanceSheet (SH)'!W41<0,0,'O_BalanceSheet (SH)'!W27/'O_BalanceSheet (SH)'!W41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!X27/'O_BalanceSheet (SH)'!X41<0,0,'O_BalanceSheet (SH)'!X27/'O_BalanceSheet (SH)'!X41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!Y27/'O_BalanceSheet (SH)'!Y41<0,0,'O_BalanceSheet (SH)'!Y27/'O_BalanceSheet (SH)'!Y41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!Z27/'O_BalanceSheet (SH)'!Z41<0,0,'O_BalanceSheet (SH)'!Z27/'O_BalanceSheet (SH)'!Z41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AA27/'O_BalanceSheet (SH)'!AA41<0,0,'O_BalanceSheet (SH)'!AA27/'O_BalanceSheet (SH)'!AA41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AB27/'O_BalanceSheet (SH)'!AB41<0,0,'O_BalanceSheet (SH)'!AB27/'O_BalanceSheet (SH)'!AB41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AC27/'O_BalanceSheet (SH)'!AC41<0,0,'O_BalanceSheet (SH)'!AC27/'O_BalanceSheet (SH)'!AC41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AD27/'O_BalanceSheet (SH)'!AD41<0,0,'O_BalanceSheet (SH)'!AD27/'O_BalanceSheet (SH)'!AD41),\"NA\")","v":"NA"},{"$f":"IFERROR(IF('O_BalanceSheet (SH)'!AE27/'O_BalanceSheet (SH)'!AE41<0,0,'O_BalanceSheet (SH)'!AE27/'O_BalanceSheet (SH)'!AE41),\"NA\")","v":"NA"}]
["Debt",{"$f":"IFERROR(IF(B88/(B88+1)<0,0,B88/(B88+1)),0)","v":0.39004434956518252},{"$f":"IFERROR(IF(C88/(C88+1)<0,0,C88/(C88+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity",{"$f":"IFERROR(IF(1/(B88+1)>1,1,1/(B88+1)),1-B89)","v":0.60995565043481748},{"$f":"IFERROR(IF(1/(C88+1)>1,1,1/(C88+1)),1-C89)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Debt-Asset Ratio",{"$f":"IF('O_BalanceSheet (SH)'!B19>1,'O_BalanceSheet (SH)'!B27/'O_BalanceSheet (SH)'!B19,\"N/A\")","v":0.68662457952988354},{"$f":"IF('O_BalanceSheet (SH)'!C19>1,'O_BalanceSheet (SH)'!C27/'O_BalanceSheet (SH)'!C19,\"N/A\")","v":0.73822298013737853},{"$f":"IF('O_BalanceSheet (SH)'!D19>1,'O_BalanceSheet (SH)'!D27/'O_BalanceSheet (SH)'!D19,\"N/A\")","v":0.80941997386957854},{"$f":"IF('O_BalanceSheet (SH)'!E19>1,'O_BalanceSheet (SH)'!E27/'O_BalanceSheet (SH)'!E19,\"N/A\")","v":0.91574926291888925},{"$f":"IF('O_BalanceSheet (SH)'!F19>1,'O_BalanceSheet (SH)'!F27/'O_BalanceSheet (SH)'!F19,\"N/A\")","v":1.0951785750867347},{"$f":"IF('O_BalanceSheet (SH)'!G19>1,'O_BalanceSheet (SH)'!G27/'O_BalanceSheet (SH)'!G19,\"N/A\")","v":1.4715041152117327},{"$f":"IF('O_BalanceSheet (SH)'!H19>1,'O_BalanceSheet (SH)'!H27/'O_BalanceSheet (SH)'!H19,\"N/A\")","v":3.04660619005907},{"$f":"IF('O_BalanceSheet (SH)'!I19>1,'O_BalanceSheet (SH)'!I27/'O_BalanceSheet (SH)'!I19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J19>1,'O_BalanceSheet (SH)'!J27/'O_BalanceSheet (SH)'!J19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K19>1,'O_BalanceSheet (SH)'!K27/'O_BalanceSheet (SH)'!K19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L19>1,'O_BalanceSheet (SH)'!L27/'O_BalanceSheet (SH)'!L19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M19>1,'O_BalanceSheet (SH)'!M27/'O_BalanceSheet (SH)'!M19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N19>1,'O_BalanceSheet (SH)'!N27/'O_BalanceSheet (SH)'!N19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O19>1,'O_BalanceSheet (SH)'!O27/'O_BalanceSheet (SH)'!O19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P19>1,'O_BalanceSheet (SH)'!P27/'O_BalanceSheet (SH)'!P19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q19>1,'O_BalanceSheet (SH)'!Q27/'O_BalanceSheet (SH)'!Q19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R19>1,'O_BalanceSheet (SH)'!R27/'O_BalanceSheet (SH)'!R19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S19>1,'O_BalanceSheet (SH)'!S27/'O_BalanceSheet (SH)'!S19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T19>1,'O_BalanceSheet (SH)'!T27/'O_BalanceSheet (SH)'!T19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U19>1,'O_BalanceSheet (SH)'!U27/'O_BalanceSheet (SH)'!U19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V19>1,'O_BalanceSheet (SH)'!V27/'O_BalanceSheet (SH)'!V19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W19>1,'O_BalanceSheet (SH)'!W27/'O_BalanceSheet (SH)'!W19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X19>1,'O_BalanceSheet (SH)'!X27/'O_BalanceSheet (SH)'!X19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y19>1,'O_BalanceSheet (SH)'!Y27/'O_BalanceSheet (SH)'!Y19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z19>1,'O_BalanceSheet (SH)'!Z27/'O_BalanceSheet (SH)'!Z19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA19>1,'O_BalanceSheet (SH)'!AA27/'O_BalanceSheet (SH)'!AA19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB19>1,'O_BalanceSheet (SH)'!AB27/'O_BalanceSheet (SH)'!AB19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC19>1,'O_BalanceSheet (SH)'!AC27/'O_BalanceSheet (SH)'!AC19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD19>1,'O_BalanceSheet (SH)'!AD27/'O_BalanceSheet (SH)'!AD19,\"N/A\")","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE19>1,'O_BalanceSheet (SH)'!AE27/'O_BalanceSheet (SH)'!AE19,\"N/A\")","v":"N/A"}]
["Interest Coverage",{"$f":"IF('O_IncomeStatement (SH)'!C16<-1,-'O_IncomeStatement (SH)'!C15/'O_IncomeStatement (SH)'!C16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!D16<-1,-'O_IncomeStatement (SH)'!D15/'O_IncomeStatement (SH)'!D16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!E16<-1,-'O_IncomeStatement (SH)'!E15/'O_IncomeStatement (SH)'!E16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!F16<-1,-'O_IncomeStatement (SH)'!F15/'O_IncomeStatement (SH)'!F16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!G16<-1,-'O_IncomeStatement (SH)'!G15/'O_IncomeStatement (SH)'!G16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!H16<-1,-'O_IncomeStatement (SH)'!H15/'O_IncomeStatement (SH)'!H16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!I16<-1,-'O_IncomeStatement (SH)'!I15/'O_IncomeStatement (SH)'!I16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!J16<-1,-'O_IncomeStatement (SH)'!J15/'O_IncomeStatement (SH)'!J16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!K16<-1,-'O_IncomeStatement (SH)'!K15/'O_IncomeStatement (SH)'!K16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!L16<-1,-'O_IncomeStatement (SH)'!L15/'O_IncomeStatement (SH)'!L16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!M16<-1,-'O_IncomeStatement (SH)'!M15/'O_IncomeStatement (SH)'!M16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!N16<-1,-'O_IncomeStatement (SH)'!N15/'O_IncomeStatement (SH)'!N16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!O16<-1,-'O_IncomeStatement (SH)'!O15/'O_IncomeStatement (SH)'!O16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!P16<-1,-'O_IncomeStatement (SH)'!P15/'O_IncomeStatement (SH)'!P16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Q16<-1,-'O_IncomeStatement (SH)'!Q15/'O_IncomeStatement (SH)'!Q16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!R16<-1,-'O_IncomeStatement (SH)'!R15/'O_IncomeStatement (SH)'!R16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!S16<-1,-'O_IncomeStatement (SH)'!S15/'O_IncomeStatement (SH)'!S16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!T16<-1,-'O_IncomeStatement (SH)'!T15/'O_IncomeStatement (SH)'!T16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!U16<-1,-'O_IncomeStatement (SH)'!U15/'O_IncomeStatement (SH)'!U16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!V16<-1,-'O_IncomeStatement (SH)'!V15/'O_IncomeStatement (SH)'!V16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!W16<-1,-'O_IncomeStatement (SH)'!W15/'O_IncomeStatement (SH)'!W16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!X16<-1,-'O_IncomeStatement (SH)'!X15/'O_IncomeStatement (SH)'!X16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Y16<-1,-'O_IncomeStatement (SH)'!Y15/'O_IncomeStatement (SH)'!Y16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!Z16<-1,-'O_IncomeStatement (SH)'!Z15/'O_IncomeStatement (SH)'!Z16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AA16<-1,-'O_IncomeStatement (SH)'!AA15/'O_IncomeStatement (SH)'!AA16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AB16<-1,-'O_IncomeStatement (SH)'!AB15/'O_IncomeStatement (SH)'!AB16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AC16<-1,-'O_IncomeStatement (SH)'!AC15/'O_IncomeStatement (SH)'!AC16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AD16<-1,-'O_IncomeStatement (SH)'!AD15/'O_IncomeStatement (SH)'!AD16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AE16<-1,-'O_IncomeStatement (SH)'!AE15/'O_IncomeStatement (SH)'!AE16,\"N/A\")","v":"N/A"},{"$f":"IF('O_IncomeStatement (SH)'!AF16<-1,-'O_IncomeStatement (SH)'!AF15/'O_IncomeStatement (SH)'!AF16,\"N/A\")","v":"N/A"}]
["Effective Interest Cost (%)",{"$f":"IF('O_BalanceSheet (SH)'!B26<=1,\"N/A\",-'O_IncomeStatement (SH)'!C16/'O_BalanceSheet (SH)'!B26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!C26<=1,\"N/A\",-'O_IncomeStatement (SH)'!D16/'O_BalanceSheet (SH)'!C26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!D26<=1,\"N/A\",-'O_IncomeStatement (SH)'!E16/'O_BalanceSheet (SH)'!D26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!E26<=1,\"N/A\",-'O_IncomeStatement (SH)'!F16/'O_BalanceSheet (SH)'!E26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!F26<=1,\"N/A\",-'O_IncomeStatement (SH)'!G16/'O_BalanceSheet (SH)'!F26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!G26<=1,\"N/A\",-'O_IncomeStatement (SH)'!H16/'O_BalanceSheet (SH)'!G26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!H26<=1,\"N/A\",-'O_IncomeStatement (SH)'!I16/'O_BalanceSheet (SH)'!H26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!I26<=1,\"N/A\",-'O_IncomeStatement (SH)'!J16/'O_BalanceSheet (SH)'!I26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!J26<=1,\"N/A\",-'O_IncomeStatement (SH)'!K16/'O_BalanceSheet (SH)'!J26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!K26<=1,\"N/A\",-'O_IncomeStatement (SH)'!L16/'O_BalanceSheet (SH)'!K26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!L26<=1,\"N/A\",-'O_IncomeStatement (SH)'!M16/'O_BalanceSheet (SH)'!L26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!M26<=1,\"N/A\",-'O_IncomeStatement (SH)'!N16/'O_BalanceSheet (SH)'!M26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!N26<=1,\"N/A\",-'O_IncomeStatement (SH)'!O16/'O_BalanceSheet (SH)'!N26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!O26<=1,\"N/A\",-'O_IncomeStatement (SH)'!P16/'O_BalanceSheet (SH)'!O26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!P26<=1,\"N/A\",-'O_IncomeStatement (SH)'!Q16/'O_BalanceSheet (SH)'!P26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Q26<=1,\"N/A\",-'O_IncomeStatement (SH)'!R16/'O_BalanceSheet (SH)'!Q26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!R26<=1,\"N/A\",-'O_IncomeStatement (SH)'!S16/'O_BalanceSheet (SH)'!R26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!S26<=1,\"N/A\",-'O_IncomeStatement (SH)'!T16/'O_BalanceSheet (SH)'!S26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!T26<=1,\"N/A\",-'O_IncomeStatement (SH)'!U16/'O_BalanceSheet (SH)'!T26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!U26<=1,\"N/A\",-'O_IncomeStatement (SH)'!V16/'O_BalanceSheet (SH)'!U26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!V26<=1,\"N/A\",-'O_IncomeStatement (SH)'!W16/'O_BalanceSheet (SH)'!V26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!W26<=1,\"N/A\",-'O_IncomeStatement (SH)'!X16/'O_BalanceSheet (SH)'!W26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!X26<=1,\"N/A\",-'O_IncomeStatement (SH)'!Y16/'O_BalanceSheet (SH)'!X26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Y26<=1,\"N/A\",-'O_IncomeStatement (SH)'!Z16/'O_BalanceSheet (SH)'!Y26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!Z26<=1,\"N/A\",-'O_IncomeStatement (SH)'!AA16/'O_BalanceSheet (SH)'!Z26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AA26<=1,\"N/A\",-'O_IncomeStatement (SH)'!AB16/'O_BalanceSheet (SH)'!AA26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AB26<=1,\"N/A\",-'O_IncomeStatement (SH)'!AC16/'O_BalanceSheet (SH)'!AB26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AC26<=1,\"N/A\",-'O_IncomeStatement (SH)'!AD16/'O_BalanceSheet (SH)'!AC26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AD26<=1,\"N/A\",-'O_IncomeStatement (SH)'!AE16/'O_BalanceSheet (SH)'!AD26)","v":"N/A"},{"$f":"IF('O_BalanceSheet (SH)'!AE26<=1,\"N/A\",-'O_IncomeStatement (SH)'!AF16/'O_BalanceSheet (SH)'!AE26)","v":"N/A"}]
["Profitability Ratios (%)"]
["Gross Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C11/'O_IncomeStatement (SH)'!C9,\"N/A\")","v":0.1377806474290979},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D11/'O_IncomeStatement (SH)'!D9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E11/'O_IncomeStatement (SH)'!E9,\"N/A\")","v":0.1377806474290979},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F11/'O_IncomeStatement (SH)'!F9,\"N/A\")","v":0.13778064742909796},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G11/'O_IncomeStatement (SH)'!G9,\"N/A\")","v":0.1377806474290981},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H11/'O_IncomeStatement (SH)'!H9,\"N/A\")","v":0.13778064742909796},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I11/'O_IncomeStatement (SH)'!I9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J11/'O_IncomeStatement (SH)'!J9,\"N/A\")","v":0.13778064742909787},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K11/'O_IncomeStatement (SH)'!K9,\"N/A\")","v":0.13778064742909804},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L11/'O_IncomeStatement (SH)'!L9,\"N/A\")","v":0.1377806474290979},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M11/'O_IncomeStatement (SH)'!M9,\"N/A\")","v":0.1377806474290979},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N11/'O_IncomeStatement (SH)'!N9,\"N/A\")","v":0.13778064742909796},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O11/'O_IncomeStatement (SH)'!O9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P11/'O_IncomeStatement (SH)'!P9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q11/'O_IncomeStatement (SH)'!Q9,\"N/A\")","v":0.13778064742909796},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R11/'O_IncomeStatement (SH)'!R9,\"N/A\")","v":0.1377806474290981},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S11/'O_IncomeStatement (SH)'!S9,\"N/A\")","v":0.13778064742909787},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T11/'O_IncomeStatement (SH)'!T9,\"N/A\")","v":0.13778064742909787},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U11/'O_IncomeStatement (SH)'!U9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V11/'O_IncomeStatement (SH)'!V9,\"N/A\")","v":0.13778064742909799},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W11/'O_IncomeStatement (SH)'!W9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X11/'O_IncomeStatement (SH)'!X9,\"N/A\")","v":0.13778064742909801},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y11/'O_IncomeStatement (SH)'!Y9,\"N/A\")","v":0.13778064742909796},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z11/'O_IncomeStatement (SH)'!Z9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA11/'O_IncomeStatement (SH)'!AA9,\"N/A\")","v":0.1377806474290979},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB11/'O_IncomeStatement (SH)'!AB9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC11/'O_IncomeStatement (SH)'!AC9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD11/'O_IncomeStatement (SH)'!AD9,\"N/A\")","v":0.13778064742909779},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE11/'O_IncomeStatement (SH)'!AE9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF11/'O_IncomeStatement (SH)'!AF9,\"N/A\")","v":0.13778064742909801}]
["Operating Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C15/'O_IncomeStatement (SH)'!C9,\"N/A\")","v":-4.3501819129596858E-2},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D15/'O_IncomeStatement (SH)'!D9,\"N/A\")","v":-0.21647235248198221},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E15/'O_IncomeStatement (SH)'!E9,\"N/A\")","v":-0.20783203541098019},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F15/'O_IncomeStatement (SH)'!F9,\"N/A\")","v":-0.19940245778073432},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G15/'O_IncomeStatement (SH)'!G9,\"N/A\")","v":-0.19117847960488465},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H15/'O_IncomeStatement (SH)'!H9,\"N/A\")","v":-0.18315508626259255},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I15/'O_IncomeStatement (SH)'!I9,\"N/A\")","v":-0.17532738544084411},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J15/'O_IncomeStatement (SH)'!J9,\"N/A\")","v":-0.167232626262907},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K15/'O_IncomeStatement (SH)'!K9,\"N/A\")","v":-0.16024008582010318},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L15/'O_IncomeStatement (SH)'!L9,\"N/A\")","v":-0.15253537750082946},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M15/'O_IncomeStatement (SH)'!M9,\"N/A\")","v":-0.14587977684140901},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N15/'O_IncomeStatement (SH)'!N9,\"N/A\")","v":-0.13854632454465809},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O15/'O_IncomeStatement (SH)'!O9,\"N/A\")","v":-0.13221142802171187},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P15/'O_IncomeStatement (SH)'!P9,\"N/A\")","v":-0.12523134255187163},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q15/'O_IncomeStatement (SH)'!Q9,\"N/A\")","v":-0.11920169684293988},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R15/'O_IncomeStatement (SH)'!R9,\"N/A\")","v":1.2611348211504024E-2},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S15/'O_IncomeStatement (SH)'!S9,\"N/A\")","v":0.13778064742909787},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T15/'O_IncomeStatement (SH)'!T9,\"N/A\")","v":0.13778064742909787},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U15/'O_IncomeStatement (SH)'!U9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V15/'O_IncomeStatement (SH)'!V9,\"N/A\")","v":0.13778064742909799},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W15/'O_IncomeStatement (SH)'!W9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X15/'O_IncomeStatement (SH)'!X9,\"N/A\")","v":0.13778064742909801},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y15/'O_IncomeStatement (SH)'!Y9,\"N/A\")","v":0.13778064742909796},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z15/'O_IncomeStatement (SH)'!Z9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA15/'O_IncomeStatement (SH)'!AA9,\"N/A\")","v":0.1377806474290979},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB15/'O_IncomeStatement (SH)'!AB9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC15/'O_IncomeStatement (SH)'!AC9,\"N/A\")","v":0.13778064742909785},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD15/'O_IncomeStatement (SH)'!AD9,\"N/A\")","v":0.13778064742909779},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE15/'O_IncomeStatement (SH)'!AE9,\"N/A\")","v":0.13778064742909793},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF15/'O_IncomeStatement (SH)'!AF9,\"N/A\")","v":0.13778064742909801}]
["Pre - Tax Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C19/'O_IncomeStatement (SH)'!C9,\"N/A\")","v":-4.3501819129596858E-2},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D19/'O_IncomeStatement (SH)'!D9,\"N/A\")","v":-0.21647235248198221},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E19/'O_IncomeStatement (SH)'!E9,\"N/A\")","v":-0.20783203541098019},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F19/'O_IncomeStatement (SH)'!F9,\"N/A\")","v":-0.19940245778073432},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G19/'O_IncomeStatement (SH)'!G9,\"N/A\")","v":-0.19117847960488465},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H19/'O_IncomeStatement (SH)'!H9,\"N/A\")","v":-0.18315508626259255},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I19/'O_IncomeStatement (SH)'!I9,\"N/A\")","v":-0.17532738544084411},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J19/'O_IncomeStatement (SH)'!J9,\"N/A\")","v":-0.167232626262907},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K19/'O_IncomeStatement (SH)'!K9,\"N/A\")","v":-0.16024008582010318},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L19/'O_IncomeStatement (SH)'!L9,\"N/A\")","v":-0.15253537750082946},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M19/'O_IncomeStatement (SH)'!M9,\"N/A\")","v":-0.14587977684140901},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N19/'O_IncomeStatement (SH)'!N9,\"N/A\")","v":-0.13854632454465809},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O19/'O_IncomeStatement (SH)'!O9,\"N/A\")","v":-0.13221142802171187},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P19/'O_IncomeStatement (SH)'!P9,\"N/A\")","v":-0.12523134255187163},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q19/'O_IncomeStatement (SH)'!Q9,\"N/A\")","v":-0.11920169684293988},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R19/'O_IncomeStatement (SH)'!R9,\"N/A\")","v":1.3327796776094629E-2},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S19/'O_IncomeStatement (SH)'!S9,\"N/A\")","v":0.1400897302547377},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T19/'O_IncomeStatement (SH)'!T9,\"N/A\")","v":0.14165671049963979},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U19/'O_IncomeStatement (SH)'!U9,\"N/A\")","v":0.14320343516942771},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V19/'O_IncomeStatement (SH)'!V9,\"N/A\")","v":0.14473013764406714},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W19/'O_IncomeStatement (SH)'!W9,\"N/A\")","v":0.14623707727073934},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X19/'O_IncomeStatement (SH)'!X9,\"N/A\")","v":0.14772450987450547},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y19/'O_IncomeStatement (SH)'!Y9,\"N/A\")","v":0.14919268796976193},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z19/'O_IncomeStatement (SH)'!Z9,\"N/A\")","v":0.15064186080215317},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA19/'O_IncomeStatement (SH)'!AA9,\"N/A\")","v":0.15207227439089044},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB19/'O_IncomeStatement (SH)'!AB9,\"N/A\")","v":0.15348417157051661},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC19/'O_IncomeStatement (SH)'!AC9,\"N/A\")","v":0.15487779203213131},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD19/'O_IncomeStatement (SH)'!AD9,\"N/A\")","v":0.15625337236408282},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE19/'O_IncomeStatement (SH)'!AE9,\"N/A\")","v":0.15761114609213184},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF19/'O_IncomeStatement (SH)'!AF9,\"N/A\")","v":0.15895134371909589}]
["After - Tax Margin",{"$f":"IF('O_IncomeStatement (SH)'!C9>0,'O_IncomeStatement (SH)'!C21/'O_IncomeStatement (SH)'!C9,\"N/A\")","v":-4.3501819129596858E-2},{"$f":"IF('O_IncomeStatement (SH)'!D9>0,'O_IncomeStatement (SH)'!D21/'O_IncomeStatement (SH)'!D9,\"N/A\")","v":-0.21647235248198221},{"$f":"IF('O_IncomeStatement (SH)'!E9>0,'O_IncomeStatement (SH)'!E21/'O_IncomeStatement (SH)'!E9,\"N/A\")","v":-0.20783203541098019},{"$f":"IF('O_IncomeStatement (SH)'!F9>0,'O_IncomeStatement (SH)'!F21/'O_IncomeStatement (SH)'!F9,\"N/A\")","v":-0.19940245778073432},{"$f":"IF('O_IncomeStatement (SH)'!G9>0,'O_IncomeStatement (SH)'!G21/'O_IncomeStatement (SH)'!G9,\"N/A\")","v":-0.19117847960488465},{"$f":"IF('O_IncomeStatement (SH)'!H9>0,'O_IncomeStatement (SH)'!H21/'O_IncomeStatement (SH)'!H9,\"N/A\")","v":-0.18315508626259255},{"$f":"IF('O_IncomeStatement (SH)'!I9>0,'O_IncomeStatement (SH)'!I21/'O_IncomeStatement (SH)'!I9,\"N/A\")","v":-0.23181745088677425},{"$f":"IF('O_IncomeStatement (SH)'!J9>0,'O_IncomeStatement (SH)'!J21/'O_IncomeStatement (SH)'!J9,\"N/A\")","v":-0.2237226917088371},{"$f":"IF('O_IncomeStatement (SH)'!K9>0,'O_IncomeStatement (SH)'!K21/'O_IncomeStatement (SH)'!K9,\"N/A\")","v":-0.21673015126603337},{"$f":"IF('O_IncomeStatement (SH)'!L9>0,'O_IncomeStatement (SH)'!L21/'O_IncomeStatement (SH)'!L9,\"N/A\")","v":-0.20902544294675959},{"$f":"IF('O_IncomeStatement (SH)'!M9>0,'O_IncomeStatement (SH)'!M21/'O_IncomeStatement (SH)'!M9,\"N/A\")","v":-0.20236984228733917},{"$f":"IF('O_IncomeStatement (SH)'!N9>0,'O_IncomeStatement (SH)'!N21/'O_IncomeStatement (SH)'!N9,\"N/A\")","v":-0.19503638999058823},{"$f":"IF('O_IncomeStatement (SH)'!O9>0,'O_IncomeStatement (SH)'!O21/'O_IncomeStatement (SH)'!O9,\"N/A\")","v":-0.18870149346764201},{"$f":"IF('O_IncomeStatement (SH)'!P9>0,'O_IncomeStatement (SH)'!P21/'O_IncomeStatement (SH)'!P9,\"N/A\")","v":-0.18172140799780173},{"$f":"IF('O_IncomeStatement (SH)'!Q9>0,'O_IncomeStatement (SH)'!Q21/'O_IncomeStatement (SH)'!Q9,\"N/A\")","v":-0.17569176228887004},{"$f":"IF('O_IncomeStatement (SH)'!R9>0,'O_IncomeStatement (SH)'!R21/'O_IncomeStatement (SH)'!R9,\"N/A\")","v":-4.316226866983558E-2},{"$f":"IF('O_IncomeStatement (SH)'!S9>0,'O_IncomeStatement (SH)'!S21/'O_IncomeStatement (SH)'!S9,\"N/A\")","v":8.3313085382971344E-2},{"$f":"IF('O_IncomeStatement (SH)'!T9>0,'O_IncomeStatement (SH)'!T21/'O_IncomeStatement (SH)'!T9,\"N/A\")","v":8.4243011923453723E-2},{"$f":"IF('O_IncomeStatement (SH)'!U9>0,'O_IncomeStatement (SH)'!U21/'O_IncomeStatement (SH)'!U9,\"N/A\")","v":8.5162944495280793E-2},{"$f":"IF('O_IncomeStatement (SH)'!V9>0,'O_IncomeStatement (SH)'!V21/'O_IncomeStatement (SH)'!V9,\"N/A\")","v":8.6070957102005061E-2},{"$f":"IF('O_IncomeStatement (SH)'!W9>0,'O_IncomeStatement (SH)'!W21/'O_IncomeStatement (SH)'!W9,\"N/A\")","v":8.6967215738821532E-2},{"$f":"IF('O_IncomeStatement (SH)'!X9>0,'O_IncomeStatement (SH)'!X21/'O_IncomeStatement (SH)'!X9,\"N/A\")","v":8.7851872491918725E-2},{"$f":"IF('O_IncomeStatement (SH)'!Y9>0,'O_IncomeStatement (SH)'!Y21/'O_IncomeStatement (SH)'!Y9,\"N/A\")","v":8.8725077545668787E-2},{"$f":"IF('O_IncomeStatement (SH)'!Z9>0,'O_IncomeStatement (SH)'!Z21/'O_IncomeStatement (SH)'!Z9,\"N/A\")","v":8.9586979139957459E-2},{"$f":"IF('O_IncomeStatement (SH)'!AA9>0,'O_IncomeStatement (SH)'!AA21/'O_IncomeStatement (SH)'!AA9,\"N/A\")","v":9.0437723595738193E-2},{"$f":"IF('O_IncomeStatement (SH)'!AB9>0,'O_IncomeStatement (SH)'!AB21/'O_IncomeStatement (SH)'!AB9,\"N/A\")","v":9.1277455339869432E-2},{"$f":"IF('O_IncomeStatement (SH)'!AC9>0,'O_IncomeStatement (SH)'!AC21/'O_IncomeStatement (SH)'!AC9,\"N/A\")","v":9.2106316929633752E-2},{"$f":"IF('O_IncomeStatement (SH)'!AD9>0,'O_IncomeStatement (SH)'!AD21/'O_IncomeStatement (SH)'!AD9,\"N/A\")","v":9.292444907693935E-2},{"$f":"IF('O_IncomeStatement (SH)'!AE9>0,'O_IncomeStatement (SH)'!AE21/'O_IncomeStatement (SH)'!AE9,\"N/A\")","v":9.373199067220768E-2},{"$f":"IF('O_IncomeStatement (SH)'!AF9>0,'O_IncomeStatement (SH)'!AF21/'O_IncomeStatement (SH)'!AF9,\"N/A\")","v":9.4529078807952124E-2}]
["Select Gross Margin",{"$f":"+IF(Scorecard_Year=B$80,B95,0)","v":0},0,0,0,0.1377806474290981,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T95,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=AD$80,AD95,0)","v":0},0,{"$f":"+SUM(B99:AE99)","v":0.1377806474290981},"Gross Margin"]
["Select Operating Margin",{"$f":"+IF(Scorecard_Year=B$80,B96,0)","v":0},0,0,0,-0.19117847960488465,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T96,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B100:AE100)","v":-0.19117847960488465},"Operating Margin"]
["Select Pre-tax Margin",{"$f":"+IF(Scorecard_Year=B$80,B97,0)","v":0},0,0,0,-0.19117847960488465,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B101:AE101)","v":-0.19117847960488465},"Pre-tax Margin"]
["Select After-tax Margin",{"$f":"+IF(Scorecard_Year=B$80,B98,0)","v":0},0,0,0,-0.19117847960488465,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(Scorecard_Year=T$80,T98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(B102:AE102)","v":-0.19117847960488465},"After-tax Margin"]
[]
[]
["CALCULATION OF PROJECT'S EQUITY"]
["Capital Expenditures",{"$f":"'Capital Expenditures'!D82","v":792000},{"$f":"'Capital Expenditures'!E82","v":0},{"$f":"'Capital Expenditures'!F82","v":0},{"$f":"'Capital Expenditures'!G82","v":0},{"$f":"'Capital Expenditures'!H82","v":0},{"$f":"'Capital Expenditures'!I82","v":0},{"$f":"'Capital Expenditures'!J82","v":0},{"$f":"'Capital Expenditures'!K82","v":0},{"$f":"'Capital Expenditures'!L82","v":0},{"$f":"'Capital Expenditures'!M82","v":0},{"$f":"'Capital Expenditures'!N82","v":0},{"$f":"'Capital Expenditures'!O82","v":0},{"$f":"'Capital Expenditures'!P82","v":0},{"$f":"'Capital Expenditures'!Q82","v":0},{"$f":"'Capital Expenditures'!R82","v":0},{"$f":"'Capital Expenditures'!S82","v":0},{"$f":"'Capital Expenditures'!T82","v":0},{"$f":"'Capital Expenditures'!U82","v":0},{"$f":"'Capital Expenditures'!V82","v":0},{"$f":"'Capital Expenditures'!W82","v":0},{"$f":"'Capital Expenditures'!X82","v":0},{"$f":"'Capital Expenditures'!Y82","v":0},{"$f":"'Capital Expenditures'!Z82","v":0},{"$f":"'Capital Expenditures'!AA82","v":0},{"$f":"'Capital Expenditures'!AB82","v":0},{"$f":"'Capital Expenditures'!AC82","v":0},{"$f":"'Capital Expenditures'!AD82","v":0},{"$f":"'Capital Expenditures'!AE82","v":0},{"$f":"'Capital Expenditures'!AF82","v":0},{"$f":"'Capital Expenditures'!AG82","v":0}]
["Loans",{"$f":"'Cash Accounts'!C17","v":0},{"$f":"'Cash Accounts'!D17","v":0},{"$f":"'Cash Accounts'!E17","v":0},{"$f":"'Cash Accounts'!F17","v":0},{"$f":"'Cash Accounts'!G17","v":0},{"$f":"'Cash Accounts'!H17","v":0},{"$f":"'Cash Accounts'!I17","v":0},{"$f":"'Cash Accounts'!J17","v":0},{"$f":"'Cash Accounts'!K17","v":0},{"$f":"'Cash Accounts'!L17","v":0},{"$f":"'Cash Accounts'!M17","v":0},{"$f":"'Cash Accounts'!N17","v":0},{"$f":"'Cash Accounts'!O17","v":0},{"$f":"'Cash Accounts'!P17","v":0},{"$f":"'Cash Accounts'!Q17","v":0},{"$f":"'Cash Accounts'!R17","v":0},{"$f":"'Cash Accounts'!S17","v":0},{"$f":"'Cash Accounts'!T17","v":0},{"$f":"'Cash Accounts'!U17","v":0},{"$f":"'Cash Accounts'!V17","v":0},{"$f":"'Cash Accounts'!W17","v":0},{"$f":"'Cash Accounts'!X17","v":0},{"$f":"'Cash Accounts'!Y17","v":0},{"$f":"'Cash Accounts'!Z17","v":0},{"$f":"'Cash Accounts'!AA17","v":0},{"$f":"'Cash Accounts'!AB17","v":0},{"$f":"'Cash Accounts'!AC17","v":0},{"$f":"'Cash Accounts'!AD17","v":0},{"$f":"'Cash Accounts'!AE17","v":0},{"$f":"'Cash Accounts'!AF17","v":0}]
["Equity by Others",{"$f":"'Cash Accounts'!C18","v":0},{"$f":"'Cash Accounts'!D18","v":0},{"$f":"'Cash Accounts'!E18","v":0},{"$f":"'Cash Accounts'!F18","v":0},{"$f":"'Cash Accounts'!G18","v":0},{"$f":"'Cash Accounts'!H18","v":0},{"$f":"'Cash Accounts'!I18","v":0},{"$f":"'Cash Accounts'!J18","v":0},{"$f":"'Cash Accounts'!K18","v":0},{"$f":"'Cash Accounts'!L18","v":0},{"$f":"'Cash Accounts'!M18","v":0},{"$f":"'Cash Accounts'!N18","v":0},{"$f":"'Cash Accounts'!O18","v":0},{"$f":"'Cash Accounts'!P18","v":0},{"$f":"'Cash Accounts'!Q18","v":0},{"$f":"'Cash Accounts'!R18","v":0},{"$f":"'Cash Accounts'!S18","v":0},{"$f":"'Cash Accounts'!T18","v":0},{"$f":"'Cash Accounts'!U18","v":0},{"$f":"'Cash Accounts'!V18","v":0},{"$f":"'Cash Accounts'!W18","v":0},{"$f":"'Cash Accounts'!X18","v":0},{"$f":"'Cash Accounts'!Y18","v":0},{"$f":"'Cash Accounts'!Z18","v":0},{"$f":"'Cash Accounts'!AA18","v":0},{"$f":"'Cash Accounts'!AB18","v":0},{"$f":"'Cash Accounts'!AC18","v":0},{"$f":"'Cash Accounts'!AD18","v":0},{"$f":"'Cash Accounts'!AE18","v":0},{"$f":"'Cash Accounts'!AF18","v":0}]
["Grants",{"$f":"'Cash Accounts'!C19","v":244200},{"$f":"'Cash Accounts'!D19","v":0},{"$f":"'Cash Accounts'!E19","v":0},{"$f":"'Cash Accounts'!F19","v":0},{"$f":"'Cash Accounts'!G19","v":0},{"$f":"'Cash Accounts'!H19","v":0},{"$f":"'Cash Accounts'!I19","v":0},{"$f":"'Cash Accounts'!J19","v":0},{"$f":"'Cash Accounts'!K19","v":0},{"$f":"'Cash Accounts'!L19","v":0},{"$f":"'Cash Accounts'!M19","v":0},{"$f":"'Cash Accounts'!N19","v":0},{"$f":"'Cash Accounts'!O19","v":0},{"$f":"'Cash Accounts'!P19","v":0},{"$f":"'Cash Accounts'!Q19","v":0},{"$f":"'Cash Accounts'!R19","v":0},{"$f":"'Cash Accounts'!S19","v":0},{"$f":"'Cash Accounts'!T19","v":0},{"$f":"'Cash Accounts'!U19","v":0},{"$f":"'Cash Accounts'!V19","v":0},{"$f":"'Cash Accounts'!W19","v":0},{"$f":"'Cash Accounts'!X19","v":0},{"$f":"'Cash Accounts'!Y19","v":0},{"$f":"'Cash Accounts'!Z19","v":0},{"$f":"'Cash Accounts'!AA19","v":0},{"$f":"'Cash Accounts'!AB19","v":0},{"$f":"'Cash Accounts'!AC19","v":0},{"$f":"'Cash Accounts'!AD19","v":0},{"$f":"'Cash Accounts'!AE19","v":0},{"$f":"'Cash Accounts'!AF19","v":0}]
["Equity Investments Required",{"$f":"B106-B107-B108-B109","v":547800}]
["Pinciple Paid added to equity",{"$f":"-'Funding Schedule'!B11","v":0},{"$f":"-'Funding Schedule'!C11","v":0},{"$f":"-'Funding Schedule'!D11","v":0},{"$f":"-'Funding Schedule'!E11","v":0},{"$f":"-'Funding Schedule'!F11","v":0},{"$f":"-'Funding Schedule'!G11","v":0},{"$f":"-'Funding Schedule'!H11","v":0},{"$f":"-'Funding Schedule'!I11","v":0},{"$f":"-'Funding Schedule'!J11","v":0},{"$f":"-'Funding Schedule'!K11","v":0},{"$f":"-'Funding Schedule'!L11","v":0},{"$f":"-'Funding Schedule'!M11","v":0},{"$f":"-'Funding Schedule'!N11","v":0},{"$f":"-'Funding Schedule'!O11","v":0},{"$f":"-'Funding Schedule'!P11","v":0},{"$f":"-'Funding Schedule'!Q11","v":0},{"$f":"-'Funding Schedule'!R11","v":0},{"$f":"-'Funding Schedule'!S11","v":0},{"$f":"-'Funding Schedule'!T11","v":0},{"$f":"-'Funding Schedule'!U11","v":0},{"$f":"-'Funding Schedule'!V11","v":0},{"$f":"-'Funding Schedule'!W11","v":0},{"$f":"-'Funding Schedule'!X11","v":0},{"$f":"-'Funding Schedule'!Y11","v":0},{"$f":"-'Funding Schedule'!Z11","v":0},{"$f":"-'Funding Schedule'!AA11","v":0},{"$f":"-'Funding Schedule'!AB11","v":0},{"$f":"-'Funding Schedule'!AC11","v":0},{"$f":"-'Funding Schedule'!AD11","v":0},{"$f":"-'Funding Schedule'!AE11","v":0}]
["Equity (for debt-equity ratios)",{"$f":"SUM(B109:B111)","v":792000},{"$f":"SUM(C109:C111)+B112","v":792000},792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000,792000]
[]
["DEBT SERVICE COVERAGE RATIO"]
[{"$f":"O_CashFlow!B15","v":"(+) Cash Flow from Operations"},{"$f":"O_CashFlow!C15","v":41344.941119228839}]
[{"$f":"O_CashFlow!B16","v":"(+) Taxation Paid"},{"$f":"O_CashFlow!C16","v":0}]
[{"$f":"'Funding Schedule'!A72","v":"Total P&I"},{"$f":"'Funding Schedule'!B12","v":0}]
[{"$f":"'Funding Schedule'!A73","v":"Loan Fees"},{"$f":"B123","v":0}]
["Debt Service Coverage Ratio",{"$f":"IF((-B117+B118)>0,(B115-B116)/(-B117+B118),\"NA\")","v":"NA"}]
["LOAN FEES"]
["On Funding Plan",{"$f":"'Funding Schedule'!B13","v":0}]
["On Purchases",{"$f":"Purchases!E265","v":0}]
["Total",{"$f":"SUM(B121:B122)","v":0}]
[]
[]
[]
[]
[]
["Sales with Plant Operating Factor",1,{"$f":"+B129+1","v":2},{"$f":"+C129+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S129+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Plant operating factor",{"$f":"+General!D35","v":1},{"$f":"+General!E35","v":1},{"$f":"+General!F35","v":1},{"$f":"+General!G35","v":1},{"$f":"+General!H35","v":1},{"$f":"+General!I35","v":1},{"$f":"+General!J35","v":1},{"$f":"+General!K35","v":1},{"$f":"+General!L35","v":1},{"$f":"+General!M35","v":1},{"$f":"+General!N35","v":1},{"$f":"+General!O35","v":1},{"$f":"+General!P35","v":1},{"$f":"+General!Q35","v":1},{"$f":"+General!R35","v":1},{"$f":"+General!S35","v":1},{"$f":"+General!T35","v":1},{"$f":"+General!U35","v":1},{"$f":"+General!V35","v":1},{"$f":"+General!W35","v":1},{"$f":"+General!X35","v":1},{"$f":"+General!Y35","v":1},{"$f":"+General!Z35","v":1},{"$f":"+General!AA35","v":1},{"$f":"+General!AB35","v":1},{"$f":"+General!AC35","v":1},{"$f":"+General!AD35","v":1},{"$f":"+General!AE35","v":1},{"$f":"+General!AF35","v":1},{"$f":"+General!AG35","v":1}]
[{"$f":"+A9","v":"Avoided Electricity Purchases"},{"$f":"+'Sales & Savings'!G18","v":2340000},{"$f":"+'Sales & Savings'!H18","v":2340000},{"$f":"+'Sales & Savings'!I18","v":2340000},{"$f":"+'Sales & Savings'!J18","v":2340000},{"$f":"+'Sales & Savings'!K18","v":2340000},{"$f":"+'Sales & Savings'!L18","v":2340000},{"$f":"+'Sales & Savings'!M18","v":2340000},{"$f":"+'Sales & Savings'!N18","v":2340000},{"$f":"+'Sales & Savings'!O18","v":2340000},{"$f":"+'Sales & Savings'!P18","v":2340000},{"$f":"+'Sales & Savings'!Q18","v":2340000},{"$f":"+'Sales & Savings'!R18","v":2340000},{"$f":"+'Sales & Savings'!S18","v":2340000},{"$f":"+'Sales & Savings'!T18","v":2340000},{"$f":"+'Sales & Savings'!U18","v":2340000},{"$f":"+'Sales & Savings'!V18","v":2340000},{"$f":"+'Sales & Savings'!W18","v":2340000},{"$f":"+'Sales & Savings'!X18","v":2340000},{"$f":"+'Sales & Savings'!Y18","v":2340000},{"$f":"+'Sales & Savings'!Z18","v":2340000},{"$f":"+'Sales & Savings'!AA18","v":2340000},{"$f":"+'Sales & Savings'!AB18","v":2340000},{"$f":"+'Sales & Savings'!AC18","v":2340000},{"$f":"+'Sales & Savings'!AD18","v":2340000},{"$f":"+'Sales & Savings'!AE18","v":2340000},{"$f":"+'Sales & Savings'!AF18","v":2340000},{"$f":"+'Sales & Savings'!AG18","v":2340000},{"$f":"+'Sales & Savings'!AH18","v":2340000},{"$f":"+'Sales & Savings'!AI18","v":2340000},{"$f":"+'Sales & Savings'!AJ18","v":2340000}]
["Avoided Boiler Fuel Purchases",{"$f":"+'Sales & Savings'!G25","v":27900},{"$f":"+'Sales & Savings'!H25","v":27900},{"$f":"+'Sales & Savings'!I25","v":27900},{"$f":"+'Sales & Savings'!J25","v":27900},{"$f":"+'Sales & Savings'!K25","v":27900},{"$f":"+'Sales & Savings'!L25","v":27900},{"$f":"+'Sales & Savings'!M25","v":27900},{"$f":"+'Sales & Savings'!N25","v":27900},{"$f":"+'Sales & Savings'!O25","v":27900},{"$f":"+'Sales & Savings'!P25","v":27900},{"$f":"+'Sales & Savings'!Q25","v":27900},{"$f":"+'Sales & Savings'!R25","v":27900},{"$f":"+'Sales & Savings'!S25","v":27900},{"$f":"+'Sales & Savings'!T25","v":27900},{"$f":"+'Sales & Savings'!U25","v":27900},{"$f":"+'Sales & Savings'!V25","v":27900},{"$f":"+'Sales & Savings'!W25","v":27900},{"$f":"+'Sales & Savings'!X25","v":27900},{"$f":"+'Sales & Savings'!Y25","v":27900},{"$f":"+'Sales & Savings'!Z25","v":27900},{"$f":"+'Sales & Savings'!AA25","v":27900},{"$f":"+'Sales & Savings'!AB25","v":27900},{"$f":"+'Sales & Savings'!AC25","v":27900},{"$f":"+'Sales & Savings'!AD25","v":27900},{"$f":"+'Sales & Savings'!AE25","v":27900},{"$f":"+'Sales & Savings'!AF25","v":27900},{"$f":"+'Sales & Savings'!AG25","v":27900},{"$f":"+'Sales & Savings'!AH25","v":27900},{"$f":"+'Sales & Savings'!AI25","v":27900},{"$f":"+'Sales & Savings'!AJ25","v":27900}]
["",{"$f":"+'Sales & Savings'!G32*B130","v":0},{"$f":"+'Sales & Savings'!H32*C130","v":0},{"$f":"+'Sales & Savings'!I32*D130","v":0},{"$f":"+'Sales & Savings'!J32*E130","v":0},{"$f":"+'Sales & Savings'!K32*F130","v":0},{"$f":"+'Sales & Savings'!L32*G130","v":0},{"$f":"+'Sales & Savings'!M32*H130","v":0},{"$f":"+'Sales & Savings'!N32*I130","v":0},{"$f":"+'Sales & Savings'!O32*J130","v":0},{"$f":"+'Sales & Savings'!P32*K130","v":0},{"$f":"+'Sales & Savings'!Q32*L130","v":0},{"$f":"+'Sales & Savings'!R32*M130","v":0},{"$f":"+'Sales & Savings'!S32*N130","v":0},{"$f":"+'Sales & Savings'!T32*O130","v":0},{"$f":"+'Sales & Savings'!U32*P130","v":0},{"$f":"+'Sales & Savings'!V32*Q130","v":0},{"$f":"+'Sales & Savings'!W32*R130","v":0},{"$f":"+'Sales & Savings'!X32*S130","v":0},{"$f":"+'Sales & Savings'!Y32*T130","v":0},{"$f":"+'Sales & Savings'!Z32*U130","v":0},{"$f":"+'Sales & Savings'!AA32*V130","v":0},{"$f":"+'Sales & Savings'!AB32*W130","v":0},{"$f":"+'Sales & Savings'!AC32*X130","v":0},{"$f":"+'Sales & Savings'!AD32*Y130","v":0},{"$f":"+'Sales & Savings'!AE32*Z130","v":0},{"$f":"+'Sales & Savings'!AF32*AA130","v":0},{"$f":"+'Sales & Savings'!AG32*AB130","v":0},{"$f":"+'Sales & Savings'!AH32*AC130","v":0},{"$f":"+'Sales & Savings'!AI32*AD130","v":0},{"$f":"+'Sales & Savings'!AJ32*AE130","v":0}]
["",{"$f":"+'Sales & Savings'!G39*B130","v":0},{"$f":"+'Sales & Savings'!H39*C130","v":0},{"$f":"+'Sales & Savings'!I39*D130","v":0},{"$f":"+'Sales & Savings'!J39*E130","v":0},{"$f":"+'Sales & Savings'!K39*F130","v":0},{"$f":"+'Sales & Savings'!L39*G130","v":0},{"$f":"+'Sales & Savings'!M39*H130","v":0},{"$f":"+'Sales & Savings'!N39*I130","v":0},{"$f":"+'Sales & Savings'!O39*J130","v":0},{"$f":"+'Sales & Savings'!P39*K130","v":0},{"$f":"+'Sales & Savings'!Q39*L130","v":0},{"$f":"+'Sales & Savings'!R39*M130","v":0},{"$f":"+'Sales & Savings'!S39*N130","v":0},{"$f":"+'Sales & Savings'!T39*O130","v":0},{"$f":"+'Sales & Savings'!U39*P130","v":0},{"$f":"+'Sales & Savings'!V39*Q130","v":0},{"$f":"+'Sales & Savings'!W39*R130","v":0},{"$f":"+'Sales & Savings'!X39*S130","v":0},{"$f":"+'Sales & Savings'!Y39*T130","v":0},{"$f":"+'Sales & Savings'!Z39*U130","v":0},{"$f":"+'Sales & Savings'!AA39*V130","v":0},{"$f":"+'Sales & Savings'!AB39*W130","v":0},{"$f":"+'Sales & Savings'!AC39*X130","v":0},{"$f":"+'Sales & Savings'!AD39*Y130","v":0},{"$f":"+'Sales & Savings'!AE39*Z130","v":0},{"$f":"+'Sales & Savings'!AF39*AA130","v":0},{"$f":"+'Sales & Savings'!AG39*AB130","v":0},{"$f":"+'Sales & Savings'!AH39*AC130","v":0},{"$f":"+'Sales & Savings'!AI39*AD130","v":0},{"$f":"+'Sales & Savings'!AJ39*AE130","v":0}]
["Electricity Sales, ",{"$f":"+'Sales & Savings'!G46*B130","v":0},{"$f":"+'Sales & Savings'!H46*C130","v":0},{"$f":"+'Sales & Savings'!I46*D130","v":0},{"$f":"+'Sales & Savings'!J46*E130","v":0},{"$f":"+'Sales & Savings'!K46*F130","v":0},{"$f":"+'Sales & Savings'!L46*G130","v":0},{"$f":"+'Sales & Savings'!M46*H130","v":0},{"$f":"+'Sales & Savings'!N46*I130","v":0},{"$f":"+'Sales & Savings'!O46*J130","v":0},{"$f":"+'Sales & Savings'!P46*K130","v":0},{"$f":"+'Sales & Savings'!Q46*L130","v":0},{"$f":"+'Sales & Savings'!R46*M130","v":0},{"$f":"+'Sales & Savings'!S46*N130","v":0},{"$f":"+'Sales & Savings'!T46*O130","v":0},{"$f":"+'Sales & Savings'!U46*P130","v":0},{"$f":"+'Sales & Savings'!V46*Q130","v":0},{"$f":"+'Sales & Savings'!W46*R130","v":0},{"$f":"+'Sales & Savings'!X46*S130","v":0},{"$f":"+'Sales & Savings'!Y46*T130","v":0},{"$f":"+'Sales & Savings'!Z46*U130","v":0},{"$f":"+'Sales & Savings'!AA46*V130","v":0},{"$f":"+'Sales & Savings'!AB46*W130","v":0},{"$f":"+'Sales & Savings'!AC46*X130","v":0},{"$f":"+'Sales & Savings'!AD46*Y130","v":0},{"$f":"+'Sales & Savings'!AE46*Z130","v":0},{"$f":"+'Sales & Savings'!AF46*AA130","v":0},{"$f":"+'Sales & Savings'!AG46*AB130","v":0},{"$f":"+'Sales & Savings'!AH46*AC130","v":0},{"$f":"+'Sales & Savings'!AI46*AD130","v":0},{"$f":"+'Sales & Savings'!AJ46*AE130","v":0}]
["",{"$f":"+'Sales & Savings'!G53*B130","v":0},{"$f":"+'Sales & Savings'!H53*C130","v":0},{"$f":"+'Sales & Savings'!I53*D130","v":0},{"$f":"+'Sales & Savings'!J53*E130","v":0},{"$f":"+'Sales & Savings'!K53*F130","v":0},{"$f":"+'Sales & Savings'!L53*G130","v":0},{"$f":"+'Sales & Savings'!M53*H130","v":0},{"$f":"+'Sales & Savings'!N53*I130","v":0},{"$f":"+'Sales & Savings'!O53*J130","v":0},{"$f":"+'Sales & Savings'!P53*K130","v":0},{"$f":"+'Sales & Savings'!Q53*L130","v":0},{"$f":"+'Sales & Savings'!R53*M130","v":0},{"$f":"+'Sales & Savings'!S53*N130","v":0},{"$f":"+'Sales & Savings'!T53*O130","v":0},{"$f":"+'Sales & Savings'!U53*P130","v":0},{"$f":"+'Sales & Savings'!V53*Q130","v":0},{"$f":"+'Sales & Savings'!W53*R130","v":0},{"$f":"+'Sales & Savings'!X53*S130","v":0},{"$f":"+'Sales & Savings'!Y53*T130","v":0},{"$f":"+'Sales & Savings'!Z53*U130","v":0},{"$f":"+'Sales & Savings'!AA53*V130","v":0},{"$f":"+'Sales & Savings'!AB53*W130","v":0},{"$f":"+'Sales & Savings'!AC53*X130","v":0},{"$f":"+'Sales & Savings'!AD53*Y130","v":0},{"$f":"+'Sales & Savings'!AE53*Z130","v":0},{"$f":"+'Sales & Savings'!AF53*AA130","v":0},{"$f":"+'Sales & Savings'!AG53*AB130","v":0},{"$f":"+'Sales & Savings'!AH53*AC130","v":0},{"$f":"+'Sales & Savings'!AI53*AD130","v":0},{"$f":"+'Sales & Savings'!AJ53*AE130","v":0}]
["",{"$f":"+'Sales & Savings'!G60*B130","v":0},{"$f":"+'Sales & Savings'!H60*C130","v":0},{"$f":"+'Sales & Savings'!I60*D130","v":0},{"$f":"+'Sales & Savings'!J60*E130","v":0},{"$f":"+'Sales & Savings'!K60*F130","v":0},{"$f":"+'Sales & Savings'!L60*G130","v":0},{"$f":"+'Sales & Savings'!M60*H130","v":0},{"$f":"+'Sales & Savings'!N60*I130","v":0},{"$f":"+'Sales & Savings'!O60*J130","v":0},{"$f":"+'Sales & Savings'!P60*K130","v":0},{"$f":"+'Sales & Savings'!Q60*L130","v":0},{"$f":"+'Sales & Savings'!R60*M130","v":0},{"$f":"+'Sales & Savings'!S60*N130","v":0},{"$f":"+'Sales & Savings'!T60*O130","v":0},{"$f":"+'Sales & Savings'!U60*P130","v":0},{"$f":"+'Sales & Savings'!V60*Q130","v":0},{"$f":"+'Sales & Savings'!W60*R130","v":0},{"$f":"+'Sales & Savings'!X60*S130","v":0},{"$f":"+'Sales & Savings'!Y60*T130","v":0},{"$f":"+'Sales & Savings'!Z60*U130","v":0},{"$f":"+'Sales & Savings'!AA60*V130","v":0},{"$f":"+'Sales & Savings'!AB60*W130","v":0},{"$f":"+'Sales & Savings'!AC60*X130","v":0},{"$f":"+'Sales & Savings'!AD60*Y130","v":0},{"$f":"+'Sales & Savings'!AE60*Z130","v":0},{"$f":"+'Sales & Savings'!AF60*AA130","v":0},{"$f":"+'Sales & Savings'!AG60*AB130","v":0},{"$f":"+'Sales & Savings'!AH60*AC130","v":0},{"$f":"+'Sales & Savings'!AI60*AD130","v":0},{"$f":"+'Sales & Savings'!AJ60*AE130","v":0}]
["",{"$f":"+'Sales & Savings'!G67*B130","v":0},{"$f":"+'Sales & Savings'!H67*C130","v":0},{"$f":"+'Sales & Savings'!I67*D130","v":0},{"$f":"+'Sales & Savings'!J67*E130","v":0},{"$f":"+'Sales & Savings'!K67*F130","v":0},{"$f":"+'Sales & Savings'!L67*G130","v":0},{"$f":"+'Sales & Savings'!M67*H130","v":0},{"$f":"+'Sales & Savings'!N67*I130","v":0},{"$f":"+'Sales & Savings'!O67*J130","v":0},{"$f":"+'Sales & Savings'!P67*K130","v":0},{"$f":"+'Sales & Savings'!Q67*L130","v":0},{"$f":"+'Sales & Savings'!R67*M130","v":0},{"$f":"+'Sales & Savings'!S67*N130","v":0},{"$f":"+'Sales & Savings'!T67*O130","v":0},{"$f":"+'Sales & Savings'!U67*P130","v":0},{"$f":"+'Sales & Savings'!V67*Q130","v":0},{"$f":"+'Sales & Savings'!W67*R130","v":0},{"$f":"+'Sales & Savings'!X67*S130","v":0},{"$f":"+'Sales & Savings'!Y67*T130","v":0},{"$f":"+'Sales & Savings'!Z67*U130","v":0},{"$f":"+'Sales & Savings'!AA67*V130","v":0},{"$f":"+'Sales & Savings'!AB67*W130","v":0},{"$f":"+'Sales & Savings'!AC67*X130","v":0},{"$f":"+'Sales & Savings'!AD67*Y130","v":0},{"$f":"+'Sales & Savings'!AE67*Z130","v":0},{"$f":"+'Sales & Savings'!AF67*AA130","v":0},{"$f":"+'Sales & Savings'!AG67*AB130","v":0},{"$f":"+'Sales & Savings'!AH67*AC130","v":0},{"$f":"+'Sales & Savings'!AI67*AD130","v":0},{"$f":"+'Sales & Savings'!AJ67*AE130","v":0}]
["",{"$f":"+'Sales & Savings'!G74*B130","v":0},{"$f":"+'Sales & Savings'!H74*C130","v":0},{"$f":"+'Sales & Savings'!I74*D130","v":0},{"$f":"+'Sales & Savings'!J74*E130","v":0},{"$f":"+'Sales & Savings'!K74*F130","v":0},{"$f":"+'Sales & Savings'!L74*G130","v":0},{"$f":"+'Sales & Savings'!M74*H130","v":0},{"$f":"+'Sales & Savings'!N74*I130","v":0},{"$f":"+'Sales & Savings'!O74*J130","v":0},{"$f":"+'Sales & Savings'!P74*K130","v":0},{"$f":"+'Sales & Savings'!Q74*L130","v":0},{"$f":"+'Sales & Savings'!R74*M130","v":0},{"$f":"+'Sales & Savings'!S74*N130","v":0},{"$f":"+'Sales & Savings'!T74*O130","v":0},{"$f":"+'Sales & Savings'!U74*P130","v":0},{"$f":"+'Sales & Savings'!V74*Q130","v":0},{"$f":"+'Sales & Savings'!W74*R130","v":0},{"$f":"+'Sales & Savings'!X74*S130","v":0},{"$f":"+'Sales & Savings'!Y74*T130","v":0},{"$f":"+'Sales & Savings'!Z74*U130","v":0},{"$f":"+'Sales & Savings'!AA74*V130","v":0},{"$f":"+'Sales & Savings'!AB74*W130","v":0},{"$f":"+'Sales & Savings'!AC74*X130","v":0},{"$f":"+'Sales & Savings'!AD74*Y130","v":0},{"$f":"+'Sales & Savings'!AE74*Z130","v":0},{"$f":"+'Sales & Savings'!AF74*AA130","v":0},{"$f":"+'Sales & Savings'!AG74*AB130","v":0},{"$f":"+'Sales & Savings'!AH74*AC130","v":0},{"$f":"+'Sales & Savings'!AI74*AD130","v":0},{"$f":"+'Sales & Savings'!AJ74*AE130","v":0}]
[]
[{"$f":"+A18","v":""},{"$f":"+'Prod Incentives'!G18*B130","v":0},{"$f":"+'Prod Incentives'!H18*C130","v":0},{"$f":"+'Prod Incentives'!I18*D130","v":0},{"$f":"+'Prod Incentives'!J18*E130","v":0},{"$f":"+'Prod Incentives'!K18*F130","v":0},{"$f":"+'Prod Incentives'!L18*G130","v":0},{"$f":"+'Prod Incentives'!M18*H130","v":0},{"$f":"+'Prod Incentives'!N18*I130","v":0},{"$f":"+'Prod Incentives'!O18*J130","v":0},{"$f":"+'Prod Incentives'!P18*K130","v":0},{"$f":"+'Prod Incentives'!Q18*L130","v":0},{"$f":"+'Prod Incentives'!R18*M130","v":0},{"$f":"+'Prod Incentives'!S18*N130","v":0},{"$f":"+'Prod Incentives'!T18*O130","v":0},{"$f":"+'Prod Incentives'!U18*P130","v":0},{"$f":"+'Prod Incentives'!V18*Q130","v":0},{"$f":"+'Prod Incentives'!W18*R130","v":0},{"$f":"+'Prod Incentives'!X18*S130","v":0},{"$f":"+'Prod Incentives'!Y18*T130","v":0},{"$f":"+'Prod Incentives'!Z18*U130","v":0},{"$f":"+'Prod Incentives'!AA18*V130","v":0},{"$f":"+'Prod Incentives'!AB18*W130","v":0},{"$f":"+'Prod Incentives'!AC18*X130","v":0},{"$f":"+'Prod Incentives'!AD18*Y130","v":0},{"$f":"+'Prod Incentives'!AE18*Z130","v":0},{"$f":"+'Prod Incentives'!AF18*AA130","v":0},{"$f":"+'Prod Incentives'!AG18*AB130","v":0},{"$f":"+'Prod Incentives'!AH18*AC130","v":0},{"$f":"+'Prod Incentives'!AI18*AD130","v":0},{"$f":"+'Prod Incentives'!AJ18*AE130","v":0}]
[{"$f":"+A19","v":""},{"$f":"+'Prod Incentives'!G27*B130","v":0},{"$f":"+'Prod Incentives'!H27*C130","v":0},{"$f":"+'Prod Incentives'!I27*D130","v":0},{"$f":"+'Prod Incentives'!J27*E130","v":0},{"$f":"+'Prod Incentives'!K27*F130","v":0},{"$f":"+'Prod Incentives'!L27*G130","v":0},{"$f":"+'Prod Incentives'!M27*H130","v":0},{"$f":"+'Prod Incentives'!N27*I130","v":0},{"$f":"+'Prod Incentives'!O27*J130","v":0},{"$f":"+'Prod Incentives'!P27*K130","v":0},{"$f":"+'Prod Incentives'!Q27*L130","v":0},{"$f":"+'Prod Incentives'!R27*M130","v":0},{"$f":"+'Prod Incentives'!S27*N130","v":0},{"$f":"+'Prod Incentives'!T27*O130","v":0},{"$f":"+'Prod Incentives'!U27*P130","v":0},{"$f":"+'Prod Incentives'!V27*Q130","v":0},{"$f":"+'Prod Incentives'!W27*R130","v":0},{"$f":"+'Prod Incentives'!X27*S130","v":0},{"$f":"+'Prod Incentives'!Y27*T130","v":0},{"$f":"+'Prod Incentives'!Z27*U130","v":0},{"$f":"+'Prod Incentives'!AA27*V130","v":0},{"$f":"+'Prod Incentives'!AB27*W130","v":0},{"$f":"+'Prod Incentives'!AC27*X130","v":0},{"$f":"+'Prod Incentives'!AD27*Y130","v":0},{"$f":"+'Prod Incentives'!AE27*Z130","v":0},{"$f":"+'Prod Incentives'!AF27*AA130","v":0},{"$f":"+'Prod Incentives'!AG27*AB130","v":0},{"$f":"+'Prod Incentives'!AH27*AC130","v":0},{"$f":"+'Prod Incentives'!AI27*AD130","v":0},{"$f":"+'Prod Incentives'!AJ27*AE130","v":0}]
[{"$f":"+A20","v":""},{"$f":"+'Tax Credits'!D34*B130","v":0},{"$f":"+'Tax Credits'!E34*C130","v":0},{"$f":"+'Tax Credits'!F34*D130","v":0},{"$f":"+'Tax Credits'!G34*E130","v":0},{"$f":"+'Tax Credits'!H34*F130","v":0},{"$f":"+'Tax Credits'!I34*G130","v":0},{"$f":"+'Tax Credits'!J34*H130","v":0},{"$f":"+'Tax Credits'!K34*I130","v":0},{"$f":"+'Tax Credits'!L34*J130","v":0},{"$f":"+'Tax Credits'!M34*K130","v":0},{"$f":"+'Tax Credits'!N34*L130","v":0},{"$f":"+'Tax Credits'!O34*M130","v":0},{"$f":"+'Tax Credits'!P34*N130","v":0},{"$f":"+'Tax Credits'!Q34*O130","v":0},{"$f":"+'Tax Credits'!R34*P130","v":0},{"$f":"+'Tax Credits'!S34*Q130","v":0},{"$f":"+'Tax Credits'!T34*R130","v":0},{"$f":"+'Tax Credits'!U34*S130","v":0},{"$f":"+'Tax Credits'!V34*T130","v":0},{"$f":"+'Tax Credits'!W34*U130","v":0},{"$f":"+'Tax Credits'!X34*V130","v":0},{"$f":"+'Tax Credits'!Y34*W130","v":0},{"$f":"+'Tax Credits'!Z34*X130","v":0},{"$f":"+'Tax Credits'!AA34*Y130","v":0},{"$f":"+'Tax Credits'!AB34*Z130","v":0},{"$f":"+'Tax Credits'!AC34*AA130","v":0},{"$f":"+'Tax Credits'!AD34*AB130","v":0},{"$f":"+'Tax Credits'!AE34*AC130","v":0},{"$f":"+'Tax Credits'!AF34*AD130","v":0},{"$f":"+'Tax Credits'!AG34*AE130","v":0}]
[{"$f":"+A21","v":{"$error":"#REF!"}},{"$f":"+'Tax Credits'!D43*B130","v":0},{"$f":"+'Tax Credits'!E43*C130","v":0},{"$f":"+'Tax Credits'!F43*D130","v":0},{"$f":"+'Tax Credits'!G43*E130","v":0},{"$f":"+'Tax Credits'!H43*F130","v":0},{"$f":"+'Tax Credits'!I43*G130","v":0},{"$f":"+'Tax Credits'!J43*H130","v":0},{"$f":"+'Tax Credits'!K43*I130","v":0},{"$f":"+'Tax Credits'!L43*J130","v":0},{"$f":"+'Tax Credits'!M43*K130","v":0},{"$f":"+'Tax Credits'!N43*L130","v":0},{"$f":"+'Tax Credits'!O43*M130","v":0},{"$f":"+'Tax Credits'!P43*N130","v":0},{"$f":"+'Tax Credits'!Q43*O130","v":0},{"$f":"+'Tax Credits'!R43*P130","v":0},{"$f":"+'Tax Credits'!S43*Q130","v":0},{"$f":"+'Tax Credits'!T43*R130","v":0},{"$f":"+'Tax Credits'!U43*S130","v":0},{"$f":"+'Tax Credits'!V43*T130","v":0},{"$f":"+'Tax Credits'!W43*U130","v":0},{"$f":"+'Tax Credits'!X43*V130","v":0},{"$f":"+'Tax Credits'!Y43*W130","v":0},{"$f":"+'Tax Credits'!Z43*X130","v":0},{"$f":"+'Tax Credits'!AA43*Y130","v":0},{"$f":"+'Tax Credits'!AB43*Z130","v":0},{"$f":"+'Tax Credits'!AC43*AA130","v":0},{"$f":"+'Tax Credits'!AD43*AB130","v":0},{"$f":"+'Tax Credits'!AE43*AC130","v":0},{"$f":"+'Tax Credits'!AF43*AD130","v":0},{"$f":"+'Tax Credits'!AG43*AE130","v":0}]
[]
["Return on Equity",1,{"$f":"+B146+1","v":2},{"$f":"+C146+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S146+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["Net profit (after taxes)",{"$f":"+'O_IncomeStatement (SH)'!C21","v":-13053.938880771166},{"$f":"+'O_IncomeStatement (SH)'!D21","v":-66582.555352790456},{"$f":"+'O_IncomeStatement (SH)'!E21","v":-65523.091236610198},{"$f":"+'O_IncomeStatement (SH)'!F21","v":-64437.140517525433},{"$f":"+'O_IncomeStatement (SH)'!G21","v":-63324.04103046353},{"$f":"+'O_IncomeStatement (SH)'!H21","v":-62183.114056225168},{"$f":"+'O_IncomeStatement (SH)'!I21","v":-80672.12090550219},{"$f":"+'O_IncomeStatement (SH)'!J21","v":-79801.535928139754},{"$f":"+'O_IncomeStatement (SH)'!K21","v":-79239.990326343206},{"$f":"+'O_IncomeStatement (SH)'!L21","v":-78333.602084501836},{"$f":"+'O_IncomeStatement (SH)'!M21","v":-77735.358136614377},{"$f":"+'O_IncomeStatement (SH)'!N21","v":-76791.354090029738},{"$f":"+'O_IncomeStatement (SH)'!O21","v":-76154.553942280501},{"$f":"+'O_IncomeStatement (SH)'!P21","v":-75171.029790837521},{"$f":"+'O_IncomeStatement (SH)'!Q21","v":-74493.72153560842},{"$f":"+'O_IncomeStatement (SH)'!R21","v":-18758.426296023463},{"$f":"+'O_IncomeStatement (SH)'!S21","v":37113.269999673284},{"$f":"+'O_IncomeStatement (SH)'!T21","v":38465.710080800505},{"$f":"+'O_IncomeStatement (SH)'!U21","v":39857.89900233291},{"$f":"+'O_IncomeStatement (SH)'!V21","v":41289.938058457432},{"$f":"+'O_IncomeStatement (SH)'!W21","v":42762.888303713466},{"$f":"+'O_IncomeStatement (SH)'!X21","v":44277.832436012606},{"$f":"+'O_IncomeStatement (SH)'!Y21","v":45835.880956558351},{"$f":"+'O_IncomeStatement (SH)'!Z21","v":47438.172840460371},{"$f":"+'O_IncomeStatement (SH)'!AA21","v":49085.876257120857},{"$f":"+'O_IncomeStatement (SH)'!AB21","v":50780.189308536108},{"$f":"+'O_IncomeStatement (SH)'!AC21","v":52522.340786156434},{"$f":"+'O_IncomeStatement (SH)'!AD21","v":54313.590946767661},{"$f":"+'O_IncomeStatement (SH)'!AE21","v":56155.232307870836},{"$f":"+'O_IncomeStatement (SH)'!AF21","v":58048.590463049084}]
["New Equity Contributions",{"$f":"+'Funding Schedule'!B87","v":0},{"$f":"+'Funding Schedule'!C87","v":0},{"$f":"+'Funding Schedule'!D87","v":0},{"$f":"+'Funding Schedule'!E87","v":0},{"$f":"+'Funding Schedule'!F87","v":0},{"$f":"+'Funding Schedule'!G87","v":0},{"$f":"+'Funding Schedule'!H87","v":0},{"$f":"+'Funding Schedule'!I87","v":0},{"$f":"+'Funding Schedule'!J87","v":0},{"$f":"+'Funding Schedule'!K87","v":0},{"$f":"+'Funding Schedule'!L87","v":0},{"$f":"+'Funding Schedule'!M87","v":0},{"$f":"+'Funding Schedule'!N87","v":0},{"$f":"+'Funding Schedule'!O87","v":0},{"$f":"+'Funding Schedule'!P87","v":0},{"$f":"+'Funding Schedule'!Q87","v":0},{"$f":"+'Funding Schedule'!R87","v":0},{"$f":"+'Funding Schedule'!S87","v":0},{"$f":"+'Funding Schedule'!T87","v":0},{"$f":"+'Funding Schedule'!U87","v":0},{"$f":"+'Funding Schedule'!V87","v":0},{"$f":"+'Funding Schedule'!W87","v":0},{"$f":"+'Funding Schedule'!X87","v":0},{"$f":"+'Funding Schedule'!Y87","v":0},{"$f":"+'Funding Schedule'!Z87","v":0},{"$f":"+'Funding Schedule'!AA87","v":0},{"$f":"+'Funding Schedule'!AB87","v":0},{"$f":"+'Funding Schedule'!AC87","v":0},{"$f":"+'Funding Schedule'!AD87","v":0},{"$f":"+'Funding Schedule'!AE87","v":0}]
["Equity (accumlated)",{"$f":"+B148","v":0},{"$f":"+B149+C148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S149+T148","v":0},0,0,0,0,0,0,0,0,0,0,0]
["ROE (annual)",{"$f":"IF(B149>0,IF(B149>0,B147/B149,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF(C149>0,IF(C149>0,C147/C149,\"N/A\"),\"N/A\")","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(T149>0,IF(T149>0,T147/T149,\"N/A\"),\"N/A\")","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(AD149>0,IF(AD149>0,AD147/AD149,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF(AE149>0,IF(AE149>0,AE147/AE149,\"N/A\"),\"N/A\")","v":"N/A"}]
[]
[]
["Levelised Selling Price",1,{"$f":"+B153+1","v":2},{"$f":"+C153+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+S153+1","v":19},20,21,22,23,24,25,26,27,28,29,30]
["COST (inc. credits and incentives)"]
["Cost of Sales",{"$f":"+'O_IncomeStatement (Tax)'!C10","v":-258733.05888077116},{"$f":"+'O_IncomeStatement (Tax)'!D10","v":-265201.38535279041},{"$f":"+'O_IncomeStatement (Tax)'!E10","v":-271831.41998661018},{"$f":"+'O_IncomeStatement (Tax)'!F10","v":-278627.20548627543},{"$f":"+'O_IncomeStatement (Tax)'!G10","v":-285592.88562343223},{"$f":"+'O_IncomeStatement (Tax)'!H10","v":-292732.70776401804},{"$f":"+'O_IncomeStatement (Tax)'!I10","v":-300051.02545811853},{"$f":"+'O_IncomeStatement (Tax)'!J10","v":-307552.30109457142},{"$f":"+'O_IncomeStatement (Tax)'!K10","v":-315241.10862193565},{"$f":"+'O_IncomeStatement (Tax)'!L10","v":-323122.136337484},{"$f":"+'O_IncomeStatement (Tax)'!M10","v":-331200.18974592106},{"$f":"+'O_IncomeStatement (Tax)'!N10","v":-339480.19448956905},{"$f":"+'O_IncomeStatement (Tax)'!O10","v":-347967.19935180829},{"$f":"+'O_IncomeStatement (Tax)'!P10","v":-356666.3793356035},{"$f":"+'O_IncomeStatement (Tax)'!Q10","v":-365583.03881899349},{"$f":"+'O_IncomeStatement (Tax)'!R10","v":-374722.61478946824},{"$f":"+'O_IncomeStatement (Tax)'!S10","v":-384090.68015920499},{"$f":"+'O_IncomeStatement (Tax)'!T10","v":-393692.94716318505},{"$f":"+'O_IncomeStatement (Tax)'!U10","v":-403535.27084226464},{"$f":"+'O_IncomeStatement (Tax)'!V10","v":-413623.6526133212},{"$f":"+'O_IncomeStatement (Tax)'!W10","v":-423964.24392865418},{"$f":"+'O_IncomeStatement (Tax)'!X10","v":-434563.3500268705},{"$f":"+'O_IncomeStatement (Tax)'!Y10","v":-445427.4337775422},{"$f":"+'O_IncomeStatement (Tax)'!Z10","v":-456563.11962198076},{"$f":"+'O_IncomeStatement (Tax)'!AA10","v":-467977.19761253026},{"$f":"+'O_IncomeStatement (Tax)'!AB10","v":-479676.62755284342},{"$f":"+'O_IncomeStatement (Tax)'!AC10","v":-491668.54324166453},{"$f":"+'O_IncomeStatement (Tax)'!AD10","v":-503960.25682270608},{"$f":"+'O_IncomeStatement (Tax)'!AE10","v":-516559.26324327366},{"$f":"+'O_IncomeStatement (Tax)'!AF10","v":-529473.24482435535}]
["Operating Expenses",{"$f":"+'O_IncomeStatement (Tax)'!C12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE12","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF12","v":0}]
["Depreciation",{"$f":"+'O_IncomeStatement (Tax)'!C14","v":-61260},{"$f":"+'O_IncomeStatement (Tax)'!D14","v":-471783.67999999999},{"$f":"+'O_IncomeStatement (Tax)'!E14","v":-330150.56},{"$f":"+'O_IncomeStatement (Tax)'!F14","v":-267910.40000000002},{"$f":"+'O_IncomeStatement (Tax)'!G14","v":-268073.76},{"$f":"+'O_IncomeStatement (Tax)'!H14","v":-234421.59999999998},{"$f":"+'O_IncomeStatement (Tax)'!I14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE14","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF14","v":0}]
["Interest Expense (less interest income)",{"$f":"+'O_IncomeStatement (Tax)'!C16+'O_IncomeStatement (Tax)'!C17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D16+'O_IncomeStatement (Tax)'!D17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E16+'O_IncomeStatement (Tax)'!E17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F16+'O_IncomeStatement (Tax)'!F17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G16+'O_IncomeStatement (Tax)'!G17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H16+'O_IncomeStatement (Tax)'!H17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I16+'O_IncomeStatement (Tax)'!I17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J16+'O_IncomeStatement (Tax)'!J17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K16+'O_IncomeStatement (Tax)'!K17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L16+'O_IncomeStatement (Tax)'!L17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M16+'O_IncomeStatement (Tax)'!M17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N16+'O_IncomeStatement (Tax)'!N17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O16+'O_IncomeStatement (Tax)'!O17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P16+'O_IncomeStatement (Tax)'!P17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q16+'O_IncomeStatement (Tax)'!Q17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R16+'O_IncomeStatement (Tax)'!R17","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S16+'O_IncomeStatement (Tax)'!S17","v":311.37027797514691},{"$f":"+'O_IncomeStatement (Tax)'!T16+'O_IncomeStatement (Tax)'!T17","v":1028.6213019917277},{"$f":"+'O_IncomeStatement (Tax)'!U16+'O_IncomeStatement (Tax)'!U17","v":1769.8265401744727},{"$f":"+'O_IncomeStatement (Tax)'!V16+'O_IncomeStatement (Tax)'!V17","v":2537.9691525007174},{"$f":"+'O_IncomeStatement (Tax)'!W16+'O_IncomeStatement (Tax)'!W17","v":3333.8077113964018},{"$f":"+'O_IncomeStatement (Tax)'!X16+'O_IncomeStatement (Tax)'!X17","v":4158.1343233100188},{"$f":"+'O_IncomeStatement (Tax)'!Y16+'O_IncomeStatement (Tax)'!Y17","v":5011.7619879418253},{"$f":"+'O_IncomeStatement (Tax)'!Z16+'O_IncomeStatement (Tax)'!Z17","v":5895.5252129709252},{"$f":"+'O_IncomeStatement (Tax)'!AA16+'O_IncomeStatement (Tax)'!AA17","v":6810.2805651688413},{"$f":"+'O_IncomeStatement (Tax)'!AB16+'O_IncomeStatement (Tax)'!AB17","v":7756.9072359152115},{"$f":"+'O_IncomeStatement (Tax)'!AC16+'O_IncomeStatement (Tax)'!AC17","v":8736.3076210133368},{"$f":"+'O_IncomeStatement (Tax)'!AD16+'O_IncomeStatement (Tax)'!AD17","v":9749.4079151677361},{"$f":"+'O_IncomeStatement (Tax)'!AE16+'O_IncomeStatement (Tax)'!AE17","v":10797.158721492187},{"$f":"+'O_IncomeStatement (Tax)'!AF16+'O_IncomeStatement (Tax)'!AF17","v":11880.53567642599}]
["Finance Charges",{"$f":"+'O_IncomeStatement (Tax)'!C18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!D18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!E18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!F18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!G18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!H18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!I18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!J18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!K18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!L18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!M18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!N18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!O18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!P18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Q18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!R18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!S18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!T18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!U18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!V18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!W18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!X18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Y18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!Z18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AA18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AB18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AC18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AD18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AE18","v":0},{"$f":"+'O_IncomeStatement (Tax)'!AF18","v":0}]
[{"$f":"+'Prod Incentives'!E17","v":0},{"$f":"+'Prod Incentives'!G24","v":0},{"$f":"+'Prod Incentives'!H24","v":0},{"$f":"+'Prod Incentives'!I24","v":0},{"$f":"+'Prod Incentives'!J24","v":0},{"$f":"+'Prod Incentives'!K24","v":0},{"$f":"+'Prod Incentives'!L24","v":0},{"$f":"+'Prod Incentives'!M24","v":0},{"$f":"+'Prod Incentives'!N24","v":0},{"$f":"+'Prod Incentives'!O24","v":0},{"$f":"+'Prod Incentives'!P24","v":0},{"$f":"+'Prod Incentives'!Q24","v":0},{"$f":"+'Prod Incentives'!R24","v":0},{"$f":"+'Prod Incentives'!S24","v":0},{"$f":"+'Prod Incentives'!T24","v":0},{"$f":"+'Prod Incentives'!U24","v":0},{"$f":"+'Prod Incentives'!V24","v":0},{"$f":"+'Prod Incentives'!W24","v":0},{"$f":"+'Prod Incentives'!X24","v":0},{"$f":"+'Prod Incentives'!Y24","v":0},{"$f":"+'Prod Incentives'!Z24","v":0},{"$f":"+'Prod Incentives'!AA24","v":0},{"$f":"+'Prod Incentives'!AB24","v":0},{"$f":"+'Prod Incentives'!AC24","v":0},{"$f":"+'Prod Incentives'!AD24","v":0},{"$f":"+'Prod Incentives'!AE24","v":0},{"$f":"+'Prod Incentives'!AF24","v":0},{"$f":"+'Prod Incentives'!AG24","v":0},{"$f":"+'Prod Incentives'!AH24","v":0},{"$f":"+'Prod Incentives'!AI24","v":0},{"$f":"+'Prod Incentives'!AJ24","v":0}]
[{"$f":"+'Prod Incentives'!E26","v":0},{"$f":"+'Prod Incentives'!G33","v":0},{"$f":"+'Prod Incentives'!H33","v":0},{"$f":"+'Prod Incentives'!I33","v":0},{"$f":"+'Prod Incentives'!J33","v":0},{"$f":"+'Prod Incentives'!K33","v":0},{"$f":"+'Prod Incentives'!L33","v":0},{"$f":"+'Prod Incentives'!M33","v":0},{"$f":"+'Prod Incentives'!N33","v":0},{"$f":"+'Prod Incentives'!O33","v":0},{"$f":"+'Prod Incentives'!P33","v":0},{"$f":"+'Prod Incentives'!Q33","v":0},{"$f":"+'Prod Incentives'!R33","v":0},{"$f":"+'Prod Incentives'!S33","v":0},{"$f":"+'Prod Incentives'!T33","v":0},{"$f":"+'Prod Incentives'!U33","v":0},{"$f":"+'Prod Incentives'!V33","v":0},{"$f":"+'Prod Incentives'!W33","v":0},{"$f":"+'Prod Incentives'!X33","v":0},{"$f":"+'Prod Incentives'!Y33","v":0},{"$f":"+'Prod Incentives'!Z33","v":0},{"$f":"+'Prod Incentives'!AA33","v":0},{"$f":"+'Prod Incentives'!AB33","v":0},{"$f":"+'Prod Incentives'!AC33","v":0},{"$f":"+'Prod Incentives'!AD33","v":0},{"$f":"+'Prod Incentives'!AE33","v":0},{"$f":"+'Prod Incentives'!AF33","v":0},{"$f":"+'Prod Incentives'!AG33","v":0},{"$f":"+'Prod Incentives'!AH33","v":0},{"$f":"+'Prod Incentives'!AI33","v":0},{"$f":"+'Prod Incentives'!AJ33","v":0}]
[{"$f":"+'Tax Credits'!B33","v":"Federal Production Tax Credit"},{"$f":"+'Tax Credits'!D39","v":0},{"$f":"+'Tax Credits'!E39","v":0},{"$f":"+'Tax Credits'!F39","v":0},{"$f":"+'Tax Credits'!G39","v":0},{"$f":"+'Tax Credits'!H39","v":0},{"$f":"+'Tax Credits'!I39","v":0},{"$f":"+'Tax Credits'!J39","v":0},{"$f":"+'Tax Credits'!K39","v":0},{"$f":"+'Tax Credits'!L39","v":0},{"$f":"+'Tax Credits'!M39","v":0},{"$f":"+'Tax Credits'!N39","v":0},{"$f":"+'Tax Credits'!O39","v":0},{"$f":"+'Tax Credits'!P39","v":0},{"$f":"+'Tax Credits'!Q39","v":0},{"$f":"+'Tax Credits'!R39","v":0},{"$f":"+'Tax Credits'!S39","v":0},{"$f":"+'Tax Credits'!T39","v":0},{"$f":"+'Tax Credits'!U39","v":0},{"$f":"+'Tax Credits'!V39","v":0},{"$f":"+'Tax Credits'!W39","v":0},{"$f":"+'Tax Credits'!X39","v":0},{"$f":"+'Tax Credits'!Y39","v":0},{"$f":"+'Tax Credits'!Z39","v":0},{"$f":"+'Tax Credits'!AA39","v":0},{"$f":"+'Tax Credits'!AB39","v":0},{"$f":"+'Tax Credits'!AC39","v":0},{"$f":"+'Tax Credits'!AD39","v":0},{"$f":"+'Tax Credits'!AE39","v":0},{"$f":"+'Tax Credits'!AF39","v":0},{"$f":"+'Tax Credits'!AG39","v":0}]
[{"$f":"+'Tax Credits'!B42","v":"State Production Tax Credit 1"},{"$f":"+'Tax Credits'!D48","v":0},{"$f":"+'Tax Credits'!E48","v":0},{"$f":"+'Tax Credits'!F48","v":0},{"$f":"+'Tax Credits'!G48","v":0},{"$f":"+'Tax Credits'!H48","v":0},{"$f":"+'Tax Credits'!I48","v":0},{"$f":"+'Tax Credits'!J48","v":0},{"$f":"+'Tax Credits'!K48","v":0},{"$f":"+'Tax Credits'!L48","v":0},{"$f":"+'Tax Credits'!M48","v":0},{"$f":"+'Tax Credits'!N48","v":0},{"$f":"+'Tax Credits'!O48","v":0},{"$f":"+'Tax Credits'!P48","v":0},{"$f":"+'Tax Credits'!Q48","v":0},{"$f":"+'Tax Credits'!R48","v":0},{"$f":"+'Tax Credits'!S48","v":0},{"$f":"+'Tax Credits'!T48","v":0},{"$f":"+'Tax Credits'!U48","v":0},{"$f":"+'Tax Credits'!V48","v":0},{"$f":"+'Tax Credits'!W48","v":0},{"$f":"+'Tax Credits'!X48","v":0},{"$f":"+'Tax Credits'!Y48","v":0},{"$f":"+'Tax Credits'!Z48","v":0},{"$f":"+'Tax Credits'!AA48","v":0},{"$f":"+'Tax Credits'!AB48","v":0},{"$f":"+'Tax Credits'!AC48","v":0},{"$f":"+'Tax Credits'!AD48","v":0},{"$f":"+'Tax Credits'!AE48","v":0},{"$f":"+'Tax Credits'!AF48","v":0},{"$f":"+'Tax Credits'!AG48","v":0}]
["Income taxes",{"$f":"-'Taxes & Fees'!C56","v":0},{"$f":"-'Taxes & Fees'!D56","v":0},{"$f":"-'Taxes & Fees'!E56","v":0},{"$f":"-'Taxes & Fees'!F56","v":0},{"$f":"-'Taxes & Fees'!G56","v":0},{"$f":"-'Taxes & Fees'!H56","v":0},{"$f":"-'Taxes & Fees'!I56","v":-19658.456997871355},{"$f":"-'Taxes & Fees'!J56","v":-20149.918422818133},{"$f":"-'Taxes & Fees'!K56","v":-20653.666383388612},{"$f":"-'Taxes & Fees'!L56","v":-21170.008042973306},{"$f":"-'Taxes & Fees'!M56","v":-21699.258244047633},{"$f":"-'Taxes & Fees'!N56","v":-22241.739700148832},{"$f":"-'Taxes & Fees'!O56","v":-22797.783192652532},{"$f":"-'Taxes & Fees'!P56","v":-23367.727772468847},{"$f":"-'Taxes & Fees'!Q56","v":-23951.920966780584},{"$f":"-'Taxes & Fees'!R56","v":-24550.718990950118},{"$f":"-'Taxes & Fees'!S56","v":-25292.148779693638},{"$f":"-'Taxes & Fees'!T56","v":-26215.333873683529},{"$f":"-'Taxes & Fees'!U56","v":-27164.067999835137},{"$f":"-'Taxes & Fees'!V56","v":-28139.967448848001},{"$f":"-'Taxes & Fees'!W56","v":-29143.746260403277},{"$f":"-'Taxes & Fees'!X56","v":-30176.142298756145},{"$f":"-'Taxes & Fees'!Y56","v":-31237.912321910146},{"$f":"-'Taxes & Fees'!Z56","v":-32329.832491843401},{"$f":"-'Taxes & Fees'!AA56","v":-33452.69886510769},{"$f":"-'Taxes & Fees'!AB56","v":-34607.327895948416},{"$f":"-'Taxes & Fees'!AC56","v":-35794.556952069208},{"$f":"-'Taxes & Fees'!AD56","v":-37015.244843358836},{"$f":"-'Taxes & Fees'!AE56","v":-38270.272363905395},{"$f":"-'Taxes & Fees'!AF56","v":-39560.542847630612}]
["Franchise fees + royalty payments",{"$f":"-'Taxes & Fees'!C64-'Taxes & Fees'!C80","v":0},{"$f":"-'Taxes & Fees'!D64-'Taxes & Fees'!D80","v":0},{"$f":"-'Taxes & Fees'!E64-'Taxes & Fees'!E80","v":0},{"$f":"-'Taxes & Fees'!F64-'Taxes & Fees'!F80","v":0},{"$f":"-'Taxes & Fees'!G64-'Taxes & Fees'!G80","v":0},{"$f":"-'Taxes & Fees'!H64-'Taxes & Fees'!H80","v":0},{"$f":"-'Taxes & Fees'!I64-'Taxes & Fees'!I80","v":0},{"$f":"-'Taxes & Fees'!J64-'Taxes & Fees'!J80","v":0},{"$f":"-'Taxes & Fees'!K64-'Taxes & Fees'!K80","v":0},{"$f":"-'Taxes & Fees'!L64-'Taxes & Fees'!L80","v":0},{"$f":"-'Taxes & Fees'!M64-'Taxes & Fees'!M80","v":0},{"$f":"-'Taxes & Fees'!N64-'Taxes & Fees'!N80","v":0},{"$f":"-'Taxes & Fees'!O64-'Taxes & Fees'!O80","v":0},{"$f":"-'Taxes & Fees'!P64-'Taxes & Fees'!P80","v":0},{"$f":"-'Taxes & Fees'!Q64-'Taxes & Fees'!Q80","v":0},{"$f":"-'Taxes & Fees'!R64-'Taxes & Fees'!R80","v":0},{"$f":"-'Taxes & Fees'!S64-'Taxes & Fees'!S80","v":0},{"$f":"-'Taxes & Fees'!T64-'Taxes & Fees'!T80","v":0},{"$f":"-'Taxes & Fees'!U64-'Taxes & Fees'!U80","v":0},{"$f":"-'Taxes & Fees'!V64-'Taxes & Fees'!V80","v":0},{"$f":"-'Taxes & Fees'!W64-'Taxes & Fees'!W80","v":0},{"$f":"-'Taxes & Fees'!X64-'Taxes & Fees'!X80","v":0},{"$f":"-'Taxes & Fees'!Y64-'Taxes & Fees'!Y80","v":0},{"$f":"-'Taxes & Fees'!Z64-'Taxes & Fees'!Z80","v":0},{"$f":"-'Taxes & Fees'!AA64-'Taxes & Fees'!AA80","v":0},{"$f":"-'Taxes & Fees'!AB64-'Taxes & Fees'!AB80","v":0},{"$f":"-'Taxes & Fees'!AC64-'Taxes & Fees'!AC80","v":0},{"$f":"-'Taxes & Fees'!AD64-'Taxes & Fees'!AD80","v":0},{"$f":"-'Taxes & Fees'!AE64-'Taxes & Fees'!AE80","v":0},{"$f":"-'Taxes & Fees'!AF64-'Taxes & Fees'!AF80","v":0}]
[]
[]
["Total Costs",{"$f":"SUM(B155:B165)-B157","v":-258733.05888077116},{"$f":"SUM(C155:C165)-C157","v":-265201.38535279041},-271831.41998661013,-278627.20548627537,-285592.88562343223,-292732.70776401798,-319709.48245598987,-327702.21951738955,-335894.77500532428,-344292.14438045729,-352899.4479899687,-361721.93418971787,-370764.9825444608,-380034.10710807238,-389534.95978577406,-399273.33378041838,-409071.45866092347,-418879.65973487683,-428929.51230192528,-439225.65090966847,-449774.18247766106,-460581.35800231667,-471653.58411151054,-482997.42690085323,-494619.6159124691,-506527.04821287666,-518726.79257272044,-531226.09375089721,-544032.37688568688,-557153.25199556001]
["Present Value Factor",{"$f":"1/(1+Discount_rate)^(B153-1)","v":1},0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2]
["Total Costs (Present Value)",{"$f":"+B168*B169","v":-258733.05888077116},{"$f":"+C168*C169","v":-241092.16850253672},-224654.06610463644,-209336.74341568392,-195063.78363734181,-181763.98020752301,-180467.66803739173,-168163.05430756952,-156697.39151387158,-146013.47845610758,-136058.01401591839,-126781.33124210573,-118137.14956650762,-110082.34391424576,-102576.72955645621,-95582.861632152373,-89025.868024792246,-82873.107589247928,{"$f":"+T168*T169","v":-77146.743038973451},-71816.903699726958,-66856.066275072691,-62238.621867046561,-57940.743729690439,-53940.262855649016,-50216.552285457117,-46750.419518489296,-43524.006456078263,-40520.696347472447,{"$f":"+AD168*AD169","v":-37725.027246660531},{"$f":"+AE168*AE169","v":-35122.611522797284}]
[]
["Investments",{"$f":"-'Capital Expenditures'!D82","v":-792000},{"$f":"-'Capital Expenditures'!E82","v":0},{"$f":"-'Capital Expenditures'!F82","v":0},{"$f":"-'Capital Expenditures'!G82","v":0},{"$f":"-'Capital Expenditures'!H82","v":0},{"$f":"-'Capital Expenditures'!I82","v":0},{"$f":"-'Capital Expenditures'!J82","v":0},{"$f":"-'Capital Expenditures'!K82","v":0},{"$f":"-'Capital Expenditures'!L82","v":0},{"$f":"-'Capital Expenditures'!M82","v":0},{"$f":"-'Capital Expenditures'!N82","v":0},{"$f":"-'Capital Expenditures'!O82","v":0},{"$f":"-'Capital Expenditures'!P82","v":0},{"$f":"-'Capital Expenditures'!Q82","v":0},{"$f":"-'Capital Expenditures'!R82","v":0},{"$f":"-'Capital Expenditures'!S82","v":0},{"$f":"-'Capital Expenditures'!T82","v":0},{"$f":"-'Capital Expenditures'!U82","v":0},{"$f":"-'Capital Expenditures'!V82","v":0},{"$f":"-'Capital Expenditures'!W82","v":0},{"$f":"-'Capital Expenditures'!X82","v":0},{"$f":"-'Capital Expenditures'!Y82","v":0},{"$f":"-'Capital Expenditures'!Z82","v":0},{"$f":"-'Capital Expenditures'!AA82","v":0},{"$f":"-'Capital Expenditures'!AB82","v":0},{"$f":"-'Capital Expenditures'!AC82","v":0},{"$f":"-'Capital Expenditures'!AD82","v":0},{"$f":"-'Capital Expenditures'!AE82","v":0},{"$f":"-'Capital Expenditures'!AF82","v":0},{"$f":"-'Capital Expenditures'!AG82","v":0}]
["Grants",{"$f":"+'Funding Schedule'!B100","v":244200},{"$f":"+'Funding Schedule'!C100","v":0},{"$f":"+'Funding Schedule'!D100","v":0},{"$f":"+'Funding Schedule'!E100","v":0},{"$f":"+'Funding Schedule'!F100","v":0},{"$f":"+'Funding Schedule'!G100","v":0},{"$f":"+'Funding Schedule'!H100","v":0},{"$f":"+'Funding Schedule'!I100","v":0},{"$f":"+'Funding Schedule'!J100","v":0},{"$f":"+'Funding Schedule'!K100","v":0},{"$f":"+'Funding Schedule'!L100","v":0},{"$f":"+'Funding Schedule'!M100","v":0},{"$f":"+'Funding Schedule'!N100","v":0},{"$f":"+'Funding Schedule'!O100","v":0},{"$f":"+'Funding Schedule'!P100","v":0},{"$f":"+'Funding Schedule'!Q100","v":0},{"$f":"+'Funding Schedule'!R100","v":0},{"$f":"+'Funding Schedule'!S100","v":0},{"$f":"+'Funding Schedule'!T100","v":0},{"$f":"+'Funding Schedule'!U100","v":0},{"$f":"+'Funding Schedule'!V100","v":0},{"$f":"+'Funding Schedule'!W100","v":0},{"$f":"+'Funding Schedule'!X100","v":0},{"$f":"+'Funding Schedule'!Y100","v":0},{"$f":"+'Funding Schedule'!Z100","v":0},{"$f":"+'Funding Schedule'!AA100","v":0},{"$f":"+'Funding Schedule'!AB100","v":0},{"$f":"+'Funding Schedule'!AC100","v":0},{"$f":"+'Funding Schedule'!AD100","v":0},{"$f":"+'Funding Schedule'!AE100","v":0}]
["Investments (PV)",{"$f":"+(B172+B173)*B169","v":-547800},{"$f":"+(C172+C173)*C169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+(T172+T173)*T169","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AD172+AD173)*AD169","v":0},{"$f":"+(AE172+AE173)*AE169","v":0}]
["Cumulative Total Costs (PV)",{"$f":"+B174+B170","v":-806533.05888077116},{"$f":"+B175+C170+C174","v":-1047625.2273833079},{"$f":"+C175+D170+D174","v":-1272279.2934879444},-1481616.0369036284,-1676679.8205409702,-1858443.8007484933,-2038911.468785885,-2207074.5230934545,-2363771.914607326,-2509785.3930634335,-2645843.4070793521,-2772624.738321458,-2890761.8878879654,-3000844.2318022111,-3103420.9613586674,-3199003.8229908198,-3288029.6910156119,-3370902.79860486,-3448049.5416438333,-3519866.4453435601,-3586722.5116186328,-3648961.1334856795,-3706901.8772153701,-3760842.1400710191,-3811058.6923564761,-3857809.1118749655,-3901333.118331044,-3941853.8146785162,-3979578.8419251768,-4014701.4534479743]
["Annuity Factor",{"$f":"(1-(1/(1+Discount_rate)^B153))/Discount_rate","v":0.90909090909090939},1.7355371900826455,2.4868519909842246,3.1698654463492946,3.7907867694084505,4.3552606994622272,4.8684188176929348,5.3349261979026679,5.7590238162751524,6.1445671057046853,6.495061005186078,6.8136918228964349,7.1033562026331216,7.3666874569392027,7.6060795063083662,7.8237086420985147,8.0215533109986499,8.2014121009078629,8.3649200917344224,8.5135637197585652,8.6486942906896047,8.7715402642632778,8.8832184220575243,8.984744020052295,9.0770400182293596,9.1609454711175999,9.2372231555614537,9.3065665050558675,9.3696059136871526,9.42691446698832]
["Annulized Payment Factor",{"$f":"1/B176","v":1.0999999999999996},{"$f":"1/C176","v":0.57619047619047592},0.40211480362537727,0.3154708037060977,0.26379748079474524,0.22960738036266728,0.20540549970059557,0.18744401757481338,0.17364053907434343,0.16274539488251152,0.15396314202461456,0.14676331510028723,0.14077852376730216,0.13574622323063665,0.13147377688737216,0.12781662070326982,0.12466413439263227,0.12193022222225659,{"$f":"1/T176","v":0.11954686823465581},0.11745962477254576,0.11562438980835625,0.11400506295047944,0.1125718126571046,0.11129977635068779,0.11016807219002082,0.10915903856788309,0.108257642276178,0.10745101315901433,{"$f":"1/AD176","v":0.10672807471434807},{"$f":"1/AE176","v":0.1060792482526339}]
[]
[{"$f":"+'Sales & Savings'!E17","v":"Avoided Electricity Purchases"}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$17=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B17","v":0},{"$f":"+'Cost Allocation'!C17","v":0},{"$f":"+'Cost Allocation'!D17","v":0},{"$f":"+'Cost Allocation'!E17","v":0},{"$f":"+'Cost Allocation'!F17","v":0},{"$f":"+'Cost Allocation'!G17","v":0},{"$f":"+'Cost Allocation'!H17","v":0},{"$f":"+'Cost Allocation'!I17","v":0},{"$f":"+'Cost Allocation'!J17","v":0},{"$f":"+'Cost Allocation'!K17","v":0},{"$f":"+'Cost Allocation'!L17","v":0},{"$f":"+'Cost Allocation'!M17","v":0},{"$f":"+'Cost Allocation'!N17","v":0},{"$f":"+'Cost Allocation'!O17","v":0},{"$f":"+'Cost Allocation'!P17","v":0},{"$f":"+'Cost Allocation'!Q17","v":0},{"$f":"+'Cost Allocation'!R17","v":0},{"$f":"+'Cost Allocation'!S17","v":0},{"$f":"+'Cost Allocation'!T17","v":0},{"$f":"+'Cost Allocation'!U17","v":0},{"$f":"+'Cost Allocation'!V17","v":0},{"$f":"+'Cost Allocation'!W17","v":0},{"$f":"+'Cost Allocation'!X17","v":0},{"$f":"+'Cost Allocation'!Y17","v":0},{"$f":"+'Cost Allocation'!Z17","v":0},{"$f":"+'Cost Allocation'!AA17","v":0},{"$f":"+'Cost Allocation'!AB17","v":0},{"$f":"+'Cost Allocation'!AC17","v":0},{"$f":"+'Cost Allocation'!AD17","v":0},{"$f":"+'Cost Allocation'!AE17","v":0}]
["Units Produced ",{"$f":"+B180*'Sales & Savings'!G18","v":2340000},{"$f":"+C180*'Sales & Savings'!H18","v":2340000},{"$f":"+D180*'Sales & Savings'!I18","v":2340000},{"$f":"+E180*'Sales & Savings'!J18","v":2340000},{"$f":"+F180*'Sales & Savings'!K18","v":2340000},{"$f":"+G180*'Sales & Savings'!L18","v":2340000},{"$f":"+H180*'Sales & Savings'!M18","v":2340000},{"$f":"+I180*'Sales & Savings'!N18","v":2340000},{"$f":"+J180*'Sales & Savings'!O18","v":2340000},{"$f":"+K180*'Sales & Savings'!P18","v":2340000},{"$f":"+L180*'Sales & Savings'!Q18","v":2340000},{"$f":"+M180*'Sales & Savings'!R18","v":2340000},{"$f":"+N180*'Sales & Savings'!S18","v":2340000},{"$f":"+O180*'Sales & Savings'!T18","v":2340000},{"$f":"+P180*'Sales & Savings'!U18","v":2340000},{"$f":"+Q180*'Sales & Savings'!V18","v":2340000},{"$f":"+R180*'Sales & Savings'!W18","v":2340000},{"$f":"+S180*'Sales & Savings'!X18","v":2340000},{"$f":"+T180*'Sales & Savings'!Y18","v":2340000},{"$f":"+U180*'Sales & Savings'!Z18","v":2340000},{"$f":"+V180*'Sales & Savings'!AA18","v":2340000},{"$f":"+W180*'Sales & Savings'!AB18","v":2340000},{"$f":"+X180*'Sales & Savings'!AC18","v":2340000},{"$f":"+Y180*'Sales & Savings'!AD18","v":2340000},{"$f":"+Z180*'Sales & Savings'!AE18","v":2340000},{"$f":"+AA180*'Sales & Savings'!AF18","v":2340000},{"$f":"+AB180*'Sales & Savings'!AG18","v":2340000},{"$f":"+AC180*'Sales & Savings'!AH18","v":2340000},{"$f":"+AD180*'Sales & Savings'!AI18","v":2340000},{"$f":"+AE180*'Sales & Savings'!AJ18","v":2340000}]
["Cumulative Units Produced",{"$f":"+B182","v":2340000},{"$f":"+B183+C182","v":4680000},{"$f":"+C183+D182","v":7020000},9360000,11700000,14040000,16380000,18720000,21060000,23400000,25740000,28080000,30420000,32760000,35100000,37440000,39780000,42120000,{"$f":"+S183+T182","v":44460000},46800000,49140000,51480000,53820000,56160000,58500000,60840000,63180000,65520000,67860000,70200000]
["Levelised unit cost",{"$f":"IF(B183>0,-B181*B$175*B$177/(B183/B$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E24","v":"Avoided Boiler Fuel Purchases"}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$24=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B18","v":0},{"$f":"+'Cost Allocation'!C18","v":0},{"$f":"+'Cost Allocation'!D18","v":0},{"$f":"+'Cost Allocation'!E18","v":0},{"$f":"+'Cost Allocation'!F18","v":0},{"$f":"+'Cost Allocation'!G18","v":0},{"$f":"+'Cost Allocation'!H18","v":0},{"$f":"+'Cost Allocation'!I18","v":0},{"$f":"+'Cost Allocation'!J18","v":0},{"$f":"+'Cost Allocation'!K18","v":0},{"$f":"+'Cost Allocation'!L18","v":0},{"$f":"+'Cost Allocation'!M18","v":0},{"$f":"+'Cost Allocation'!N18","v":0},{"$f":"+'Cost Allocation'!O18","v":0},{"$f":"+'Cost Allocation'!P18","v":0},{"$f":"+'Cost Allocation'!Q18","v":0},{"$f":"+'Cost Allocation'!R18","v":0},{"$f":"+'Cost Allocation'!S18","v":0},{"$f":"+'Cost Allocation'!T18","v":0},{"$f":"+'Cost Allocation'!U18","v":0},{"$f":"+'Cost Allocation'!V18","v":0},{"$f":"+'Cost Allocation'!W18","v":0},{"$f":"+'Cost Allocation'!X18","v":0},{"$f":"+'Cost Allocation'!Y18","v":0},{"$f":"+'Cost Allocation'!Z18","v":0},{"$f":"+'Cost Allocation'!AA18","v":0},{"$f":"+'Cost Allocation'!AB18","v":0},{"$f":"+'Cost Allocation'!AC18","v":0},{"$f":"+'Cost Allocation'!AD18","v":0},{"$f":"+'Cost Allocation'!AE18","v":0}]
["Units Produced ",{"$f":"+B186*'Sales & Savings'!G25","v":27900},{"$f":"+C186*'Sales & Savings'!H25","v":27900},{"$f":"+D186*'Sales & Savings'!I25","v":27900},{"$f":"+E186*'Sales & Savings'!J25","v":27900},{"$f":"+F186*'Sales & Savings'!K25","v":27900},{"$f":"+G186*'Sales & Savings'!L25","v":27900},{"$f":"+H186*'Sales & Savings'!M25","v":27900},{"$f":"+I186*'Sales & Savings'!N25","v":27900},{"$f":"+J186*'Sales & Savings'!O25","v":27900},{"$f":"+K186*'Sales & Savings'!P25","v":27900},{"$f":"+L186*'Sales & Savings'!Q25","v":27900},{"$f":"+M186*'Sales & Savings'!R25","v":27900},{"$f":"+N186*'Sales & Savings'!S25","v":27900},{"$f":"+O186*'Sales & Savings'!T25","v":27900},{"$f":"+P186*'Sales & Savings'!U25","v":27900},{"$f":"+Q186*'Sales & Savings'!V25","v":27900},{"$f":"+R186*'Sales & Savings'!W25","v":27900},{"$f":"+S186*'Sales & Savings'!X25","v":27900},{"$f":"+T186*'Sales & Savings'!Y25","v":27900},{"$f":"+U186*'Sales & Savings'!Z25","v":27900},{"$f":"+V186*'Sales & Savings'!AA25","v":27900},{"$f":"+W186*'Sales & Savings'!AB25","v":27900},{"$f":"+X186*'Sales & Savings'!AC25","v":27900},{"$f":"+Y186*'Sales & Savings'!AD25","v":27900},{"$f":"+Z186*'Sales & Savings'!AE25","v":27900},{"$f":"+AA186*'Sales & Savings'!AF25","v":27900},{"$f":"+AB186*'Sales & Savings'!AG25","v":27900},{"$f":"+AC186*'Sales & Savings'!AH25","v":27900},{"$f":"+AD186*'Sales & Savings'!AI25","v":27900},{"$f":"+AE186*'Sales & Savings'!AJ25","v":27900}]
["Cumulative Units Produced",{"$f":"+B188","v":27900},{"$f":"+B189+C188","v":55800},{"$f":"+C189+D188","v":83700},111600,139500,167400,195300,223200,251100,279000,306900,334800,362700,390600,418500,446400,474300,502200,{"$f":"+S189+T188","v":530100},558000,585900,613800,641700,669600,697500,725400,753300,781200,809100,837000]
["Levelised unit cost",{"$f":"IF(B189>0,-B187*B$175*B$177/(B189/B$153),0)","v":0},0,0,0,{"$f":"IF(F189>0,-F187*F$175*F$177/(F189/F$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E31","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$31=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B19","v":0},{"$f":"+'Cost Allocation'!C19","v":0},{"$f":"+'Cost Allocation'!D19","v":0},{"$f":"+'Cost Allocation'!E19","v":0},{"$f":"+'Cost Allocation'!F19","v":0},{"$f":"+'Cost Allocation'!G19","v":0},{"$f":"+'Cost Allocation'!H19","v":0},{"$f":"+'Cost Allocation'!I19","v":0},{"$f":"+'Cost Allocation'!J19","v":0},{"$f":"+'Cost Allocation'!K19","v":0},{"$f":"+'Cost Allocation'!L19","v":0},{"$f":"+'Cost Allocation'!M19","v":0},{"$f":"+'Cost Allocation'!N19","v":0},{"$f":"+'Cost Allocation'!O19","v":0},{"$f":"+'Cost Allocation'!P19","v":0},{"$f":"+'Cost Allocation'!Q19","v":0},{"$f":"+'Cost Allocation'!R19","v":0},{"$f":"+'Cost Allocation'!S19","v":0},{"$f":"+'Cost Allocation'!T19","v":0},{"$f":"+'Cost Allocation'!U19","v":0},{"$f":"+'Cost Allocation'!V19","v":0},{"$f":"+'Cost Allocation'!W19","v":0},{"$f":"+'Cost Allocation'!X19","v":0},{"$f":"+'Cost Allocation'!Y19","v":0},{"$f":"+'Cost Allocation'!Z19","v":0},{"$f":"+'Cost Allocation'!AA19","v":0},{"$f":"+'Cost Allocation'!AB19","v":0},{"$f":"+'Cost Allocation'!AC19","v":0},{"$f":"+'Cost Allocation'!AD19","v":0},{"$f":"+'Cost Allocation'!AE19","v":0}]
["Units Produced ",{"$f":"+B192*'Sales & Savings'!G32","v":0},{"$f":"+C192*'Sales & Savings'!H32","v":0},{"$f":"+D192*'Sales & Savings'!I32","v":0},{"$f":"+E192*'Sales & Savings'!J32","v":0},{"$f":"+F192*'Sales & Savings'!K32","v":0},{"$f":"+G192*'Sales & Savings'!L32","v":0},{"$f":"+H192*'Sales & Savings'!M32","v":0},{"$f":"+I192*'Sales & Savings'!N32","v":0},{"$f":"+J192*'Sales & Savings'!O32","v":0},{"$f":"+K192*'Sales & Savings'!P32","v":0},{"$f":"+L192*'Sales & Savings'!Q32","v":0},{"$f":"+M192*'Sales & Savings'!R32","v":0},{"$f":"+N192*'Sales & Savings'!S32","v":0},{"$f":"+O192*'Sales & Savings'!T32","v":0},{"$f":"+P192*'Sales & Savings'!U32","v":0},{"$f":"+Q192*'Sales & Savings'!V32","v":0},{"$f":"+R192*'Sales & Savings'!W32","v":0},{"$f":"+S192*'Sales & Savings'!X32","v":0},{"$f":"+T192*'Sales & Savings'!Y32","v":0},{"$f":"+U192*'Sales & Savings'!Z32","v":0},{"$f":"+V192*'Sales & Savings'!AA32","v":0},{"$f":"+W192*'Sales & Savings'!AB32","v":0},{"$f":"+X192*'Sales & Savings'!AC32","v":0},{"$f":"+Y192*'Sales & Savings'!AD32","v":0},{"$f":"+Z192*'Sales & Savings'!AE32","v":0},{"$f":"+AA192*'Sales & Savings'!AF32","v":0},{"$f":"+AB192*'Sales & Savings'!AG32","v":0},{"$f":"+AC192*'Sales & Savings'!AH32","v":0},{"$f":"+AD192*'Sales & Savings'!AI32","v":0},{"$f":"+AE192*'Sales & Savings'!AJ32","v":0}]
["Cumulative Units Produced",{"$f":"+B194","v":0},{"$f":"+B195+C194","v":0},{"$f":"+C195+D194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S195+T194","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B195>0,-B193*B$175*B$177/(B195/B$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E38","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$38=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B20","v":0},{"$f":"+'Cost Allocation'!C20","v":0},{"$f":"+'Cost Allocation'!D20","v":0},{"$f":"+'Cost Allocation'!E20","v":0},{"$f":"+'Cost Allocation'!F20","v":0},{"$f":"+'Cost Allocation'!G20","v":0},{"$f":"+'Cost Allocation'!H20","v":0},{"$f":"+'Cost Allocation'!I20","v":0},{"$f":"+'Cost Allocation'!J20","v":0},{"$f":"+'Cost Allocation'!K20","v":0},{"$f":"+'Cost Allocation'!L20","v":0},{"$f":"+'Cost Allocation'!M20","v":0},{"$f":"+'Cost Allocation'!N20","v":0},{"$f":"+'Cost Allocation'!O20","v":0},{"$f":"+'Cost Allocation'!P20","v":0},{"$f":"+'Cost Allocation'!Q20","v":0},{"$f":"+'Cost Allocation'!R20","v":0},{"$f":"+'Cost Allocation'!S20","v":0},{"$f":"+'Cost Allocation'!T20","v":0},{"$f":"+'Cost Allocation'!U20","v":0},{"$f":"+'Cost Allocation'!V20","v":0},{"$f":"+'Cost Allocation'!W20","v":0},{"$f":"+'Cost Allocation'!X20","v":0},{"$f":"+'Cost Allocation'!Y20","v":0},{"$f":"+'Cost Allocation'!Z20","v":0},{"$f":"+'Cost Allocation'!AA20","v":0},{"$f":"+'Cost Allocation'!AB20","v":0},{"$f":"+'Cost Allocation'!AC20","v":0},{"$f":"+'Cost Allocation'!AD20","v":0},{"$f":"+'Cost Allocation'!AE20","v":0}]
["Units Produced ",{"$f":"+B198*'Sales & Savings'!G39","v":0},{"$f":"+C198*'Sales & Savings'!H39","v":0},{"$f":"+D198*'Sales & Savings'!I39","v":0},{"$f":"+E198*'Sales & Savings'!J39","v":0},{"$f":"+F198*'Sales & Savings'!K39","v":0},{"$f":"+G198*'Sales & Savings'!L39","v":0},{"$f":"+H198*'Sales & Savings'!M39","v":0},{"$f":"+I198*'Sales & Savings'!N39","v":0},{"$f":"+J198*'Sales & Savings'!O39","v":0},{"$f":"+K198*'Sales & Savings'!P39","v":0},{"$f":"+L198*'Sales & Savings'!Q39","v":0},{"$f":"+M198*'Sales & Savings'!R39","v":0},{"$f":"+N198*'Sales & Savings'!S39","v":0},{"$f":"+O198*'Sales & Savings'!T39","v":0},{"$f":"+P198*'Sales & Savings'!U39","v":0},{"$f":"+Q198*'Sales & Savings'!V39","v":0},{"$f":"+R198*'Sales & Savings'!W39","v":0},{"$f":"+S198*'Sales & Savings'!X39","v":0},{"$f":"+T198*'Sales & Savings'!Y39","v":0},{"$f":"+U198*'Sales & Savings'!Z39","v":0},{"$f":"+V198*'Sales & Savings'!AA39","v":0},{"$f":"+W198*'Sales & Savings'!AB39","v":0},{"$f":"+X198*'Sales & Savings'!AC39","v":0},{"$f":"+Y198*'Sales & Savings'!AD39","v":0},{"$f":"+Z198*'Sales & Savings'!AE39","v":0},{"$f":"+AA198*'Sales & Savings'!AF39","v":0},{"$f":"+AB198*'Sales & Savings'!AG39","v":0},{"$f":"+AC198*'Sales & Savings'!AH39","v":0},{"$f":"+AD198*'Sales & Savings'!AI39","v":0},{"$f":"+AE198*'Sales & Savings'!AJ39","v":0}]
["Cumulative Units Produced",{"$f":"+B200","v":0},{"$f":"+B201+C200","v":0},{"$f":"+C201+D200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S201+T200","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B201>0,-B199*B$175*B$177/(B201/B$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E45","v":"Electricity Sales, "}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$45=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B21","v":0},{"$f":"+'Cost Allocation'!C21","v":0},{"$f":"+'Cost Allocation'!D21","v":0},{"$f":"+'Cost Allocation'!E21","v":0},{"$f":"+'Cost Allocation'!F21","v":0},{"$f":"+'Cost Allocation'!G21","v":0},{"$f":"+'Cost Allocation'!H21","v":0},{"$f":"+'Cost Allocation'!I21","v":0},{"$f":"+'Cost Allocation'!J21","v":0},{"$f":"+'Cost Allocation'!K21","v":0},{"$f":"+'Cost Allocation'!L21","v":0},{"$f":"+'Cost Allocation'!M21","v":0},{"$f":"+'Cost Allocation'!N21","v":0},{"$f":"+'Cost Allocation'!O21","v":0},{"$f":"+'Cost Allocation'!P21","v":0},{"$f":"+'Cost Allocation'!Q21","v":0},{"$f":"+'Cost Allocation'!R21","v":0},{"$f":"+'Cost Allocation'!S21","v":0},{"$f":"+'Cost Allocation'!T21","v":0},{"$f":"+'Cost Allocation'!U21","v":0},{"$f":"+'Cost Allocation'!V21","v":0},{"$f":"+'Cost Allocation'!W21","v":0},{"$f":"+'Cost Allocation'!X21","v":0},{"$f":"+'Cost Allocation'!Y21","v":0},{"$f":"+'Cost Allocation'!Z21","v":0},{"$f":"+'Cost Allocation'!AA21","v":0},{"$f":"+'Cost Allocation'!AB21","v":0},{"$f":"+'Cost Allocation'!AC21","v":0},{"$f":"+'Cost Allocation'!AD21","v":0},{"$f":"+'Cost Allocation'!AE21","v":0}]
["Units Produced ",{"$f":"+B204*'Sales & Savings'!G46","v":0},{"$f":"+C204*'Sales & Savings'!H46","v":0},{"$f":"+D204*'Sales & Savings'!I46","v":0},{"$f":"+E204*'Sales & Savings'!J46","v":0},{"$f":"+F204*'Sales & Savings'!K46","v":0},{"$f":"+G204*'Sales & Savings'!L46","v":0},{"$f":"+H204*'Sales & Savings'!M46","v":0},{"$f":"+I204*'Sales & Savings'!N46","v":0},{"$f":"+J204*'Sales & Savings'!O46","v":0},{"$f":"+K204*'Sales & Savings'!P46","v":0},{"$f":"+L204*'Sales & Savings'!Q46","v":0},{"$f":"+M204*'Sales & Savings'!R46","v":0},{"$f":"+N204*'Sales & Savings'!S46","v":0},{"$f":"+O204*'Sales & Savings'!T46","v":0},{"$f":"+P204*'Sales & Savings'!U46","v":0},{"$f":"+Q204*'Sales & Savings'!V46","v":0},{"$f":"+R204*'Sales & Savings'!W46","v":0},{"$f":"+S204*'Sales & Savings'!X46","v":0},{"$f":"+T204*'Sales & Savings'!Y46","v":0},{"$f":"+U204*'Sales & Savings'!Z46","v":0},{"$f":"+V204*'Sales & Savings'!AA46","v":0},{"$f":"+W204*'Sales & Savings'!AB46","v":0},{"$f":"+X204*'Sales & Savings'!AC46","v":0},{"$f":"+Y204*'Sales & Savings'!AD46","v":0},{"$f":"+Z204*'Sales & Savings'!AE46","v":0},{"$f":"+AA204*'Sales & Savings'!AF46","v":0},{"$f":"+AB204*'Sales & Savings'!AG46","v":0},{"$f":"+AC204*'Sales & Savings'!AH46","v":0},{"$f":"+AD204*'Sales & Savings'!AI46","v":0},{"$f":"+AE204*'Sales & Savings'!AJ46","v":0}]
["Cumulative Units Produced",{"$f":"+B206","v":0},{"$f":"+B207+C206","v":0},{"$f":"+C207+D206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S207+T206","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B207>0,-B205*B$175*B$177/(B207/B$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E52","v":0}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$52=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B22","v":0},{"$f":"+'Cost Allocation'!C22","v":0},{"$f":"+'Cost Allocation'!D22","v":0},{"$f":"+'Cost Allocation'!E22","v":0},{"$f":"+'Cost Allocation'!F22","v":0},{"$f":"+'Cost Allocation'!G22","v":0},{"$f":"+'Cost Allocation'!H22","v":0},{"$f":"+'Cost Allocation'!I22","v":0},{"$f":"+'Cost Allocation'!J22","v":0},{"$f":"+'Cost Allocation'!K22","v":0},{"$f":"+'Cost Allocation'!L22","v":0},{"$f":"+'Cost Allocation'!M22","v":0},{"$f":"+'Cost Allocation'!N22","v":0},{"$f":"+'Cost Allocation'!O22","v":0},{"$f":"+'Cost Allocation'!P22","v":0},{"$f":"+'Cost Allocation'!Q22","v":0},{"$f":"+'Cost Allocation'!R22","v":0},{"$f":"+'Cost Allocation'!S22","v":0},{"$f":"+'Cost Allocation'!T22","v":0},{"$f":"+'Cost Allocation'!U22","v":0},{"$f":"+'Cost Allocation'!V22","v":0},{"$f":"+'Cost Allocation'!W22","v":0},{"$f":"+'Cost Allocation'!X22","v":0},{"$f":"+'Cost Allocation'!Y22","v":0},{"$f":"+'Cost Allocation'!Z22","v":0},{"$f":"+'Cost Allocation'!AA22","v":0},{"$f":"+'Cost Allocation'!AB22","v":0},{"$f":"+'Cost Allocation'!AC22","v":0},{"$f":"+'Cost Allocation'!AD22","v":0},{"$f":"+'Cost Allocation'!AE22","v":0}]
["Units Produced ",{"$f":"+B210*'Sales & Savings'!G53","v":0},{"$f":"+C210*'Sales & Savings'!H53","v":0},{"$f":"+D210*'Sales & Savings'!I53","v":0},{"$f":"+E210*'Sales & Savings'!J53","v":0},{"$f":"+F210*'Sales & Savings'!K53","v":0},{"$f":"+G210*'Sales & Savings'!L53","v":0},{"$f":"+H210*'Sales & Savings'!M53","v":0},{"$f":"+I210*'Sales & Savings'!N53","v":0},{"$f":"+J210*'Sales & Savings'!O53","v":0},{"$f":"+K210*'Sales & Savings'!P53","v":0},{"$f":"+L210*'Sales & Savings'!Q53","v":0},{"$f":"+M210*'Sales & Savings'!R53","v":0},{"$f":"+N210*'Sales & Savings'!S53","v":0},{"$f":"+O210*'Sales & Savings'!T53","v":0},{"$f":"+P210*'Sales & Savings'!U53","v":0},{"$f":"+Q210*'Sales & Savings'!V53","v":0},{"$f":"+R210*'Sales & Savings'!W53","v":0},{"$f":"+S210*'Sales & Savings'!X53","v":0},{"$f":"+T210*'Sales & Savings'!Y53","v":0},{"$f":"+U210*'Sales & Savings'!Z53","v":0},{"$f":"+V210*'Sales & Savings'!AA53","v":0},{"$f":"+W210*'Sales & Savings'!AB53","v":0},{"$f":"+X210*'Sales & Savings'!AC53","v":0},{"$f":"+Y210*'Sales & Savings'!AD53","v":0},{"$f":"+Z210*'Sales & Savings'!AE53","v":0},{"$f":"+AA210*'Sales & Savings'!AF53","v":0},{"$f":"+AB210*'Sales & Savings'!AG53","v":0},{"$f":"+AC210*'Sales & Savings'!AH53","v":0},{"$f":"+AD210*'Sales & Savings'!AI53","v":0},{"$f":"+AE210*'Sales & Savings'!AJ53","v":0}]
["Cumulative Units Produced",{"$f":"+B212","v":0},{"$f":"+B213+C212","v":0},{"$f":"+C213+D212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S213+T212","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B213>0,-B211*B$175*B$177/(B213/B$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E59:AJ59","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$59=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B23","v":0},{"$f":"+'Cost Allocation'!C23","v":0},{"$f":"+'Cost Allocation'!D23","v":0},{"$f":"+'Cost Allocation'!E23","v":0},{"$f":"+'Cost Allocation'!F23","v":0},{"$f":"+'Cost Allocation'!G23","v":0},{"$f":"+'Cost Allocation'!H23","v":0},{"$f":"+'Cost Allocation'!I23","v":0},{"$f":"+'Cost Allocation'!J23","v":0},{"$f":"+'Cost Allocation'!K23","v":0},{"$f":"+'Cost Allocation'!L23","v":0},{"$f":"+'Cost Allocation'!M23","v":0},{"$f":"+'Cost Allocation'!N23","v":0},{"$f":"+'Cost Allocation'!O23","v":0},{"$f":"+'Cost Allocation'!P23","v":0},{"$f":"+'Cost Allocation'!Q23","v":0},{"$f":"+'Cost Allocation'!R23","v":0},{"$f":"+'Cost Allocation'!S23","v":0},{"$f":"+'Cost Allocation'!T23","v":0},{"$f":"+'Cost Allocation'!U23","v":0},{"$f":"+'Cost Allocation'!V23","v":0},{"$f":"+'Cost Allocation'!W23","v":0},{"$f":"+'Cost Allocation'!X23","v":0},{"$f":"+'Cost Allocation'!Y23","v":0},{"$f":"+'Cost Allocation'!Z23","v":0},{"$f":"+'Cost Allocation'!AA23","v":0},{"$f":"+'Cost Allocation'!AB23","v":0},{"$f":"+'Cost Allocation'!AC23","v":0},{"$f":"+'Cost Allocation'!AD23","v":0},{"$f":"+'Cost Allocation'!AE23","v":0}]
["Units Produced ",{"$f":"+B216*'Sales & Savings'!G60","v":0},{"$f":"+C216*'Sales & Savings'!H60","v":0},{"$f":"+D216*'Sales & Savings'!I60","v":0},{"$f":"+E216*'Sales & Savings'!J60","v":0},{"$f":"+F216*'Sales & Savings'!K60","v":0},{"$f":"+G216*'Sales & Savings'!L60","v":0},{"$f":"+H216*'Sales & Savings'!M60","v":0},{"$f":"+I216*'Sales & Savings'!N60","v":0},{"$f":"+J216*'Sales & Savings'!O60","v":0},{"$f":"+K216*'Sales & Savings'!P60","v":0},{"$f":"+L216*'Sales & Savings'!Q60","v":0},{"$f":"+M216*'Sales & Savings'!R60","v":0},{"$f":"+N216*'Sales & Savings'!S60","v":0},{"$f":"+O216*'Sales & Savings'!T60","v":0},{"$f":"+P216*'Sales & Savings'!U60","v":0},{"$f":"+Q216*'Sales & Savings'!V60","v":0},{"$f":"+R216*'Sales & Savings'!W60","v":0},{"$f":"+S216*'Sales & Savings'!X60","v":0},{"$f":"+T216*'Sales & Savings'!Y60","v":0},{"$f":"+U216*'Sales & Savings'!Z60","v":0},{"$f":"+V216*'Sales & Savings'!AA60","v":0},{"$f":"+W216*'Sales & Savings'!AB60","v":0},{"$f":"+X216*'Sales & Savings'!AC60","v":0},{"$f":"+Y216*'Sales & Savings'!AD60","v":0},{"$f":"+Z216*'Sales & Savings'!AE60","v":0},{"$f":"+AA216*'Sales & Savings'!AF60","v":0},{"$f":"+AB216*'Sales & Savings'!AG60","v":0},{"$f":"+AC216*'Sales & Savings'!AH60","v":0},{"$f":"+AD216*'Sales & Savings'!AI60","v":0},{"$f":"+AE216*'Sales & Savings'!AJ60","v":0}]
["Cumulative Units Produced",{"$f":"+B218","v":0},{"$f":"+B219+C218","v":0},{"$f":"+C219+D218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S219+T218","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B219>0,-B217*B$175*B$177/(B219/B$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E66:AJ66","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$66=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B24","v":0},{"$f":"+'Cost Allocation'!C24","v":0},{"$f":"+'Cost Allocation'!D24","v":0},{"$f":"+'Cost Allocation'!E24","v":0},{"$f":"+'Cost Allocation'!F24","v":0},{"$f":"+'Cost Allocation'!G24","v":0},{"$f":"+'Cost Allocation'!H24","v":0},{"$f":"+'Cost Allocation'!I24","v":0},{"$f":"+'Cost Allocation'!J24","v":0},{"$f":"+'Cost Allocation'!K24","v":0},{"$f":"+'Cost Allocation'!L24","v":0},{"$f":"+'Cost Allocation'!M24","v":0},{"$f":"+'Cost Allocation'!N24","v":0},{"$f":"+'Cost Allocation'!O24","v":0},{"$f":"+'Cost Allocation'!P24","v":0},{"$f":"+'Cost Allocation'!Q24","v":0},{"$f":"+'Cost Allocation'!R24","v":0},{"$f":"+'Cost Allocation'!S24","v":0},{"$f":"+'Cost Allocation'!T24","v":0},{"$f":"+'Cost Allocation'!U24","v":0},{"$f":"+'Cost Allocation'!V24","v":0},{"$f":"+'Cost Allocation'!W24","v":0},{"$f":"+'Cost Allocation'!X24","v":0},{"$f":"+'Cost Allocation'!Y24","v":0},{"$f":"+'Cost Allocation'!Z24","v":0},{"$f":"+'Cost Allocation'!AA24","v":0},{"$f":"+'Cost Allocation'!AB24","v":0},{"$f":"+'Cost Allocation'!AC24","v":0},{"$f":"+'Cost Allocation'!AD24","v":0},{"$f":"+'Cost Allocation'!AE24","v":0}]
["Units Produced ",{"$f":"+B222*'Sales & Savings'!G67","v":0},{"$f":"+C222*'Sales & Savings'!H67","v":0},{"$f":"+D222*'Sales & Savings'!I67","v":0},{"$f":"+E222*'Sales & Savings'!J67","v":0},{"$f":"+F222*'Sales & Savings'!K67","v":0},{"$f":"+G222*'Sales & Savings'!L67","v":0},{"$f":"+H222*'Sales & Savings'!M67","v":0},{"$f":"+I222*'Sales & Savings'!N67","v":0},{"$f":"+J222*'Sales & Savings'!O67","v":0},{"$f":"+K222*'Sales & Savings'!P67","v":0},{"$f":"+L222*'Sales & Savings'!Q67","v":0},{"$f":"+M222*'Sales & Savings'!R67","v":0},{"$f":"+N222*'Sales & Savings'!S67","v":0},{"$f":"+O222*'Sales & Savings'!T67","v":0},{"$f":"+P222*'Sales & Savings'!U67","v":0},{"$f":"+Q222*'Sales & Savings'!V67","v":0},{"$f":"+R222*'Sales & Savings'!W67","v":0},{"$f":"+S222*'Sales & Savings'!X67","v":0},{"$f":"+T222*'Sales & Savings'!Y67","v":0},{"$f":"+U222*'Sales & Savings'!Z67","v":0},{"$f":"+V222*'Sales & Savings'!AA67","v":0},{"$f":"+W222*'Sales & Savings'!AB67","v":0},{"$f":"+X222*'Sales & Savings'!AC67","v":0},{"$f":"+Y222*'Sales & Savings'!AD67","v":0},{"$f":"+Z222*'Sales & Savings'!AE67","v":0},{"$f":"+AA222*'Sales & Savings'!AF67","v":0},{"$f":"+AB222*'Sales & Savings'!AG67","v":0},{"$f":"+AC222*'Sales & Savings'!AH67","v":0},{"$f":"+AD222*'Sales & Savings'!AI67","v":0},{"$f":"+AE222*'Sales & Savings'!AJ67","v":0}]
["Cumulative Units Produced",{"$f":"+B224","v":0},{"$f":"+B225+C224","v":0},{"$f":"+C225+D224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S225+T224","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B225>0,-B223*B$175*B$177/(B225/B$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Sales & Savings'!E73:AJ73","v":{"$error":"#VALUE!"}}]
["Plant Operating Factor",{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!D35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!E35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!F35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!G35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!H35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!I35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!J35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!K35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!L35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!M35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!N35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!O35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!P35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!Q35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!R35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!S35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!T35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!U35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!V35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!W35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!X35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!Y35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!Z35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!AA35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!AB35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!AC35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!AD35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!AE35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!AF35,1)","v":1},{"$f":"IF('Sales & Savings'!$D$73=\"True\",General!AG35,1)","v":1}]
["% Cost",{"$f":"+'Cost Allocation'!B25","v":0},{"$f":"+'Cost Allocation'!C25","v":0},{"$f":"+'Cost Allocation'!D25","v":0},{"$f":"+'Cost Allocation'!E25","v":0},{"$f":"+'Cost Allocation'!F25","v":0},{"$f":"+'Cost Allocation'!G25","v":0},{"$f":"+'Cost Allocation'!H25","v":0},{"$f":"+'Cost Allocation'!I25","v":0},{"$f":"+'Cost Allocation'!J25","v":0},{"$f":"+'Cost Allocation'!K25","v":0},{"$f":"+'Cost Allocation'!L25","v":0},{"$f":"+'Cost Allocation'!M25","v":0},{"$f":"+'Cost Allocation'!N25","v":0},{"$f":"+'Cost Allocation'!O25","v":0},{"$f":"+'Cost Allocation'!P25","v":0},{"$f":"+'Cost Allocation'!Q25","v":0},{"$f":"+'Cost Allocation'!R25","v":0},{"$f":"+'Cost Allocation'!S25","v":0},{"$f":"+'Cost Allocation'!T25","v":0},{"$f":"+'Cost Allocation'!U25","v":0},{"$f":"+'Cost Allocation'!V25","v":0},{"$f":"+'Cost Allocation'!W25","v":0},{"$f":"+'Cost Allocation'!X25","v":0},{"$f":"+'Cost Allocation'!Y25","v":0},{"$f":"+'Cost Allocation'!Z25","v":0},{"$f":"+'Cost Allocation'!AA25","v":0},{"$f":"+'Cost Allocation'!AB25","v":0},{"$f":"+'Cost Allocation'!AC25","v":0},{"$f":"+'Cost Allocation'!AD25","v":0},{"$f":"+'Cost Allocation'!AE25","v":0}]
["Units Produced ",{"$f":"+B228*'Sales & Savings'!G74","v":0},{"$f":"+C228*'Sales & Savings'!H74","v":0},{"$f":"+D228*'Sales & Savings'!I74","v":0},{"$f":"+E228*'Sales & Savings'!J74","v":0},{"$f":"+F228*'Sales & Savings'!K74","v":0},{"$f":"+G228*'Sales & Savings'!L74","v":0},{"$f":"+H228*'Sales & Savings'!M74","v":0},{"$f":"+I228*'Sales & Savings'!N74","v":0},{"$f":"+J228*'Sales & Savings'!O74","v":0},{"$f":"+K228*'Sales & Savings'!P74","v":0},{"$f":"+L228*'Sales & Savings'!Q74","v":0},{"$f":"+M228*'Sales & Savings'!R74","v":0},{"$f":"+N228*'Sales & Savings'!S74","v":0},{"$f":"+O228*'Sales & Savings'!T74","v":0},{"$f":"+P228*'Sales & Savings'!U74","v":0},{"$f":"+Q228*'Sales & Savings'!V74","v":0},{"$f":"+R228*'Sales & Savings'!W74","v":0},{"$f":"+S228*'Sales & Savings'!X74","v":0},{"$f":"+T228*'Sales & Savings'!Y74","v":0},{"$f":"+U228*'Sales & Savings'!Z74","v":0},{"$f":"+V228*'Sales & Savings'!AA74","v":0},{"$f":"+W228*'Sales & Savings'!AB74","v":0},{"$f":"+X228*'Sales & Savings'!AC74","v":0},{"$f":"+Y228*'Sales & Savings'!AD74","v":0},{"$f":"+Z228*'Sales & Savings'!AE74","v":0},{"$f":"+AA228*'Sales & Savings'!AF74","v":0},{"$f":"+AB228*'Sales & Savings'!AG74","v":0},{"$f":"+AC228*'Sales & Savings'!AH74","v":0},{"$f":"+AD228*'Sales & Savings'!AI74","v":0},{"$f":"+AE228*'Sales & Savings'!AJ74","v":0}]
["Cumulative Units Produced",{"$f":"+B230","v":0},{"$f":"+B231+C230","v":0},{"$f":"+C231+D230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+S231+T230","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Levelised unit cost",{"$f":"IF(B231>0,-B229*B$175*B$177/(B231/B$153),0)","v":0},0,0,0,{"$f":"IF(F231>0,-F229*F$175*F$177/(F231/F$153),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Table For Labels in B7:B16"]
["MWh/yr","MWh"]
["MWh per year","MWh"]
["MWh/year","MWh"]
["kWh/yr","kW"]
["kWh per year","kW"]
["kWh/year","kW"]
["MMbtu/Yr","MMBtu"]
["MMBtu per year","MMBtu"]
["MBtu/Yr","MBtu"]
["MBtu per year","MBtu"]
["MBtu/year","MBtu"]
["therms/yr","therms"]
["therms per year","therms"]
["therms/year","therms"]
["gallons/yr","gallons"]
["gallons per year","gallons"]
["gallons/year","gallons"]
["tons/yr","tons"]
["tons per year","tons"]
["tons/year","tons"]
["yards/yr","yards"]
["yards per year","yards"]
["yards/year","yards"]
["CO2 tons/yr","CO2 tons"]
["CO2 tons per year","CO2 tons"]
["CO2 tons/year","CO2 tons"]

{"sheet":"_Data","index":58,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":true,"merged":[[14,0,14,2]]}
["TrueFalse","EscalationForecast","LoanType","BondInterestMethod","LoanBegin","EquityInvestMethod","ProjectYear",null,"RootVals",null,"DropDown_01",null,"ProjectYear_20Year"]
["True","Likely","Equal Payment","Annual",1,"Lump Sum",{"$f":"FirstYear_0or1","v":1},null,2,null,0,null,{"$f":"G2","v":1}]
["False","Aggressive","Municipal Bond","Lump Sum",2,"Annual Payment",{"$f":"+G2+1","v":2},null,3,null,1,null,{"$f":"G3","v":2}]
[null,"Conservative","Equal Principal",null,3,null,{"$f":"+G3+1","v":3},null,4,null,null,null,3]
[null,"None",null,null,4,null,4,null,5,null,null,null,4]
[null,null,null,null,5,null,5,null,6,null,null,null,5]
[null,null,null,null,6,null,6,null,7,null,null,null,6]
[null,null,null,null,7,null,7,null,8,null,null,null,7]
[null,null,null,null,8,null,8,null,9,null,null,null,8]
[null,null,null,null,9,null,9,null,10,null,null,null,9]
[null,null,null,null,10,null,10,null,11,null,null,null,10]
[null,null,null,null,11,null,11,null,12,null,null,null,11]
[null,null,null,null,12,null,12,null,13,null,null,null,12]
[null,null,null,null,null,null,13,null,14,null,null,null,13]
["Fuel Units",null,null,"TaxSystem","Project Type",null,14,null,15,null,null,null,14]
["Fuel Type","Unit Cost","Units","United States","Default",null,15,null,16,null,null,null,15]
["Biomass","$/Ton","Tons","Other country","Geothermal",null,16,null,17,null,null,null,16]
["Coal (Anthracitic)","$/Ton","Tons",null,"Wind",null,17,null,18,null,null,null,17]
["Coal (Bituminous)","$/Ton","Tons",null,"Cogeneration",null,18,null,19,null,null,null,18]
["Electricity","$/MWh","MWh",null,"Other 1",null,19,null,20,null,null,null,19]
["Geothermal Energy","$/MBTU","MBTU",null,"Other 2",null,20,null,null,null,null,null,20]
["Municipal Waste","$/Ton","Tons",null,"Other 3",null,21,null,null,null,null,null,21]
["Natural Gas","$/Therm","Therms",null,null,null,22]
["Oli (Heavy)","$/Gallon","Gallons",null,null,null,23]
["Oil (Light)","$/Gallon","Gallons",null,null,null,24]
["Waste Heat","$/MBTU","MBTU",null,null,null,25,null,"Updating Parameter List"]
["Heat Sales","$/MBTU","MBTU",null,null,null,26]
["Cool Sales","$/MBTU","MBTU",null,null,null,27]
["Cogen Sales","$/MWh","MWh",null,null,null,28]
[null,null,null,null,null,null,29]
[null,null,null,null,null,null,30]
[null,null,null,null,null,null,31]
[]
["InputColor",19]
["IntermediateColor",35]
[]
[]
["DefaultValues","(puts value back after blanking)"]
["RangeName","Value"]
["hello1",1]
["hello2",2]
["hello3",3]
["sdaf","asdf"]

{"sheet":"Revisions","index":59,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Date","Actions"]
["2010-03-25","Starting from CHP example dated August 6, 2009 "]
["2010-03-25","Corrected problem with accounting for operating reserve deposits, which resulted in unbalanced balance sheets."]
[null,"a. Sheet O_Operating_Costs: Removed operating reserve deposits from fixed costs"]
[null,"b. Sheets O_IncomeStatement (Tax) and O_IncomeStatement (SH) - Removed operating reserve deposits and withdrawals from Operating Expense (Detail)"]
[null,"c. Sheet O_CashFlow - Removed Change in Operating Reserve Account from Operations"]

{"sheet":"Conversions","index":60,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,"Conversion (MMBtu per unit)"]
["Electricity",3.4129999999999998E-3]
["Natural Gas",0.10340000000000001]
["Diesel",0.13900000000000001]
["Propane",9.1600000000000001E-2]
["Gasoline",0.125]

{"sheet":"Sheet1","index":61,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"License","index":62,"n_rows":229,"n_cols":5,"rows_kept":229,"cut":false,"hidden":false,"merged":[[33,3,33,4],[34,3,34,4],[35,3,38,4],[1,21,1,30],[2,11,2,20],[2,21,2,30],[8,3,8,4],[3,11,3,20],[3,21,3,30],[4,11,4,20],[4,21,4,30],[0,11,1,20],[0,21,0,30],[0,2,4,8]]}
[null,"RELCOST","RELCOST Financial was developed by Washington State University Extension Energy Program with assistance from EnSight as a stand-alone tool to supplement HeatMap© (Copyright Washington State University Extension Energy Program.)  HeatMap is software for district energy analysis, planning, design and operation.  Principal sponsors of HeatMap include: * Washington State University Extension Energy Program *U.S. Department of Energy * U.S. Department of Defense * New York State Energy Research and Development Authority * Swedish Council for Building Research *  Swedish Trade Office  * Ministry for Natural Resources Canada "]
[null,"Financial Analysis of Energy Projects"]
[null,{"$f":"General!D3","v":"Updated December 2015"}]
[null," ©2013 Washington State University Extension Energy Program"]
[null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"}]
[]
[null,"Version Date:"]
[null,"December 2013"]
[null,"RELCOST Financial",null,"REFERENCES TO SHEETS"]
[null,"Copyright (C) 2009 Washington State University Energy Program",null,"Inputs & Results","Forms"]
[null,"This program is free software: you can redistribute it and/or modify it under the terms of the GNU General Public License as published by",null,"General","Purchases Report"]
[null,"the Free Software Foundation, either version 3 of the License, or (at your option) any later version.",null,"WhatIf","Operating Costs Report"]
[null,null,null,"Spider Diagram","Operating Income Report"]
[null,null,null,"Incentive Summary","Income Statement (Tax)"]
[null,"MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the GNU General Public License for more details.",null,"Decision Matrix","Balance Sheet (Tax)"]
[null,null,null,"Capital Expenditures","Use of Funds"]
[null,"For more information on, GNU Public Licenses refer to: ",null,"Depreciation","Cash Flow"]
[null,"http://www.gnu.org/licenses/",null,"Funding Plan","Income Statement (Shareholders)"]
[null,null,null,"Funding Schedule","Balance Sheet (Shareholders)"]
[null,null,null,"Purchases"]
[null,"GNU GENERAL PUBLIC LICENSE",null,"Sales & Savings"]
[null,null,null,"Production Incentives"]
[null,"Version 3, 29 June 2007",null,"O&M"]
[null,null,null,"Major Expenses"]
[null,"Copyright © 2007 Free Software Foundation, Inc. <http://fsf.org/>",null,"Taxes & Fees"]
[null,null,null,"Tax Credits"]
[null,"Everyone is permitted to copy and distribute verbatim copies of this license document, but changing it is not allowed.",null,"Dividends"]
[null,null,null,"Cost Escalation"]
[null,"Preamble",null,"Cost Allocation"]
[null,null,null,"Depreciation Factors"]
[null,"The GNU General Public License is a free, copyleft license for software and other kinds of works.",null,"Stop-Light Indicators"]
[null,null,null,"Cash Accounts"]
[null,"The licenses for most software and other practical works are designed to take away your freedom to share and change the works. By contrast, the GNU General Public License is intended to guarantee your freedom to share and change all versions of a program--to make sure it remains free software for all its users. We, the Free Software Foundation, use the GNU General Public License for most of our software; it applies also to any other work released this way by its authors. You can apply it to your programs, too."]
[null,null,null,"What is \"Copyleft\"?"]
[null,"When we speak of free software, we are referring to freedom, not price. Our General Public Licenses are designed to make sure that you have the freedom to distribute copies of free software (and charge for them if you wish), that you receive source code or can get it if you want it, that you can change the software or use pieces of it in new free programs, and that you know you can do these things.",null,"Copyleft is a general method for making a program (or other work) free, and requiring all modified and extended versions of the program to be free as well."]
[null,null,null,"To copyleft a program, we first state that it is copyrighted; then we add distribution terms, which are a legal instrument that gives everyone the rights to use, modify, and redistribute the program's code, or any program derived from it, but only if the distribution terms are unchanged. Thus, the code and the freedoms become legally inseparable."]
[null,"To protect your rights, we need to prevent others from denying you these rights or asking you to surrender the rights. Therefore, you have certain responsibilities if you distribute copies of the software, or if you modify it: responsibilities to respect the freedom of others."]
[]
[null,"For example, if you distribute copies of such a program, whether gratis or for a fee, you must pass on to the recipients the same freedoms that you received. You must make sure that they, too, receive or can get the source code. And you must show them these terms so they know their rights."]
[]
[null,"Developers that use the GNU GPL protect your rights with two steps: (1) assert copyright on the software, and (2) offer you this License giving you legal permission to copy, distribute and/or modify it."]
[]
[null,"For the developers' and authors' protection, the GPL clearly explains that there is no warranty for this free software. For both users' and authors' sake, the GPL requires that modified versions be marked as changed, so that their problems will not be attributed erroneously to authors of previous versions."]
[]
[null,"Some devices are designed to deny users access to install or run modified versions of the software inside them, although the manufacturer can do so. This is fundamentally incompatible with the aim of protecting users' freedom to change the software. The systematic pattern of such abuse occurs in the area of products for individuals to use, which is precisely where it is most unacceptable. Therefore, we have designed this version of the GPL to prohibit the practice for those products. If such problems arise substantially in other domains, we stand ready to extend this provision to those domains in future versions of the GPL, as needed to protect the freedom of users."]
[]
[null,"Finally, every program is threatened constantly by software patents. States should not allow patents to restrict development and use of software on general-purpose computers, but in those that do, we wish to avoid the special danger that patents applied to a free program could make it effectively proprietary. To prevent this, the GPL assures that patents cannot be used to render the program non-free."]
[]
[null,"The precise terms and conditions for copying, distribution and modification follow."]
[]
[null,"TERMS AND CONDITIONS"]
[]
[null,"0. Definitions."]
[]
[null,"“This License” refers to version 3 of the GNU General Public License."]
[]
[null,"“Copyright” also means copyright-like laws that apply to other kinds of works, such as semiconductor masks."]
[]
[null,"“The Program” refers to any copyrightable work licensed under this License. Each licensee is addressed as “you”. “Licensees” and “recipients” may be individuals or organizations."]
[]
[null,"To “modify” a work means to copy from or adapt all or part of the work in a fashion requiring copyright permission, other than the making of an exact copy. The resulting work is called a “modified version” of the earlier work or a work “based on” the earlier work."]
[]
[null,"A “covered work” means either the unmodified Program or a work based on the Program."]
[]
[null,"To “propagate” a work means to do anything with it that, without permission, would make you directly or secondarily liable for infringement under applicable copyright law, except executing it on a computer or modifying a private copy. Propagation includes copying, distribution (with or without modification), making available to the public, and in some countries other activities as well."]
[]
[null,"To “convey” a work means any kind of propagation that enables other parties to make or receive copies. Mere interaction with a user through a computer network, with no transfer of a copy, is not conveying."]
[]
[null,"An interactive user interface displays “Appropriate Legal Notices” to the extent that it includes a convenient and prominently visible feature that (1) displays an appropriate copyright notice, and (2) tells the user that there is no warranty for the work (except to the extent that warranties are provided), that licensees may convey the work under this License, and how to view a copy of this License. If the interface presents a list of user commands or options, such as a menu, a prominent item in the list meets this criterion."]
[]
[null,"1. Source Code."]
[]
[null,"The “source code” for a work means the preferred form of the work for making modifications to it. “Object code” means any non-source form of a work."]
[]
[null,"A “Standard Interface” means an interface that either is an official standard defined by a recognized standards body, or, in the case of interfaces specified for a particular programming language, one that is widely used among developers working in that language."]
[]
[null,"The “System Libraries” of an executable work include anything, other than the work as a whole, that (a) is included in the normal form of packaging a Major Component, but which is not part of that Major Component, and (b) serves only to enable use of the work with that Major Component, or to implement a Standard Interface for which an implementation is available to the public in source code form. A “Major Component”, in this context, means a major essential component (kernel, window system, and so on) of the specific operating system (if any) on which the executable work runs, or a compiler used to produce the work, or an object code interpreter used to run it."]
[]
[null,"The “Corresponding Source” for a work in object code form means all the source code needed to generate, install, and (for an executable work) run the object code and to modify the work, including scripts to control those activities. However, it does not include the work's System Libraries, or general-purpose tools or generally available free programs which are used unmodified in performing those activities but which are not part of the work. For example, Corresponding Source includes interface definition files associated with source files for the work, and the source code for shared libraries and dynamically linked subprograms that the work is specifically designed to require, such as by intimate data communication or control flow between those subprograms and other parts of the work."]
[]
[null,"The Corresponding Source need not include anything that users can regenerate automatically from other parts of the Corresponding Source."]
[]
[null,"The Corresponding Source for a work in source code form is that same work."]
[]
[null,"2. Basic Permissions."]
[]
[null,"All rights granted under this License are granted for the term of copyright on the Program, and are irrevocable provided the stated conditions are met. This License explicitly affirms your unlimited permission to run the unmodified Program. The output from running a covered work is covered by this License only if the output, given its content, constitutes a covered work. This License acknowledges your rights of fair use or other equivalent, as provided by copyright law."]
[]
[null,"You may make, run and propagate covered works that you do not convey, without conditions so long as your license otherwise remains in force. You may convey covered works to others for the sole purpose of having them make modifications exclusively for you, or provide you with facilities for running those works, provided that you comply with the terms of this License in conveying all material for which you do not control copyright. Those thus making or running the covered works for you must do so exclusively on your behalf, under your direction and control, on terms that prohibit them from making any copies of your copyrighted material outside their relationship with you."]
[]
[null,"Conveying under any other circumstances is permitted solely under the conditions stated below. Sublicensing is not allowed; section 10 makes it unnecessary."]
[]
[null,"3. Protecting Users' Legal Rights From Anti-Circumvention Law."]
[]
[null,"No covered work shall be deemed part of an effective technological measure under any applicable law fulfilling obligations under article 11 of the WIPO copyright treaty adopted on 20 December 1996, or similar laws prohibiting or restricting circumvention of such measures."]
[]
[null,"When you convey a covered work, you waive any legal power to forbid circumvention of technological measures to the extent such circumvention is effected by exercising rights under this License with respect to the covered work, and you disclaim any intention to limit operation or modification of the work as a means of enforcing, against the work's users, your or third parties' legal rights to forbid circumvention of technological measures."]
[]
[null,"4. Conveying Verbatim Copies."]
[]
[null,"You may convey verbatim copies of the Program's source code as you receive it, in any medium, provided that you conspicuously and appropriately publish on each copy an appropriate copyright notice; keep intact all notices stating that this License and any non-permissive terms added in accord with section 7 apply to the code; keep intact all notices of the absence of any warranty; and give all recipients a copy of this License along with the Program."]
[]
[null,"You may charge any price or no price for each copy that you convey, and you may offer support or warranty protection for a fee."]
[]
[null,"5. Conveying Modified Source Versions."]
[]
[null,"You may convey a work based on the Program, or the modifications to produce it from the Program, in the form of source code under the terms of section 4, provided that you also meet all of these conditions:"]
[]
[null,"a) The work must carry prominent notices stating that you modified it, and giving a relevant date."]
[null,"b) The work must carry prominent notices stating that it is released under this License and any conditions added under section 7. This requirement modifies the requirement in section 4 to “keep intact all notices”."]
[null,"c) You must license the entire work, as a whole, under this License to anyone who comes into possession of a copy. This License will therefore apply, along with any applicable section 7 additional terms, to the whole of the work, and all its parts, regardless of how they are packaged. This License gives no permission to license the work in any other way, but it does not invalidate such permission if you have separately received it."]
[null,"d) If the work has interactive user interfaces, each must display Appropriate Legal Notices; however, if the Program has interactive interfaces that do not display Appropriate Legal Notices, your work need not make them do so."]
[]
[null,"A compilation of a covered work with other separate and independent works, which are not by their nature extensions of the covered work, and which are not combined with it such as to form a larger program, in or on a volume of a storage or distribution medium, is called an “aggregate” if the compilation and its resulting copyright are not used to limit the access or legal rights of the compilation's users beyond what the individual works permit. Inclusion of a covered work in an aggregate does not cause this License to apply to the other parts of the aggregate."]
[]
[null,"6. Conveying Non-Source Forms."]
[]
[null,"You may convey a covered work in object code form under the terms of sections 4 and 5, provided that you also convey the machine-readable Corresponding Source under the terms of this License, in one of these ways:"]
[]
[null,"a) Convey the object code in, or embodied in, a physical product (including a physical distribution medium), accompanied by the Corresponding Source fixed on a durable physical medium customarily used for software interchange."]
[null,"b) Convey the object code in, or embodied in, a physical product (including a physical distribution medium), accompanied by a written offer, valid for at least three years and valid for as long as you offer spare parts or customer support for that product model, to give anyone who possesses the object code either (1) a copy of the Corresponding Source for all the software in the product that is covered by this License, on a durable physical medium customarily used for software interchange, for a price no more than your reasonable cost of physically performing this conveying of source, or (2) access to copy the Corresponding Source from a network server at no charge."]
[null,"c) Convey individual copies of the object code with a copy of the written offer to provide the Corresponding Source. This alternative is allowed only occasionally and noncommercially, and only if you received the object code with such an offer, in accord with subsection 6b."]
[null,"d) Convey the object code by offering access from a designated place (gratis or for a charge), and offer equivalent access to the Corresponding Source in the same way through the same place at no further charge. You need not require recipients to copy the Corresponding Source along with the object code. If the place to copy the object code is a network server, the Corresponding Source may be on a different server (operated by you or a third party) that supports equivalent copying facilities, provided you maintain clear directions next to the object code saying where to find the Corresponding Source. Regardless of what server hosts the Corresponding Source, you remain obligated to ensure that it is available for as long as needed to satisfy these requirements."]
[null,"e) Convey the object code using peer-to-peer transmission, provided you inform other peers where the object code and Corresponding Source of the work are being offered to the general public at no charge under subsection 6d."]
[]
[null,"A separable portion of the object code, whose source code is excluded from the Corresponding Source as a System Library, need not be included in conveying the object code work."]
[]
[null,"A “User Product” is either (1) a “consumer product”, which means any tangible personal property which is normally used for personal, family, or household purposes, or (2) anything designed or sold for incorporation into a dwelling. In determining whether a product is a consumer product, doubtful cases shall be resolved in favor of coverage. For a particular product received by a particular user, “normally used” refers to a typical or common use of that class of product, regardless of the status of the particular user or of the way in which the particular user actually uses, or expects or is expected to use, the product. A product is a consumer product regardless of whether the product has substantial commercial, industrial or non-consumer uses, unless such uses represent the only significant mode of use of the product."]
[]
[null,"“Installation Information” for a User Product means any methods, procedures, authorization keys, or other information required to install and execute modified versions of a covered work in that User Product from a modified version of its Corresponding Source. The information must suffice to ensure that the continued functioning of the modified object code is in no case prevented or interfered with solely because modification has been made."]
[]
[null,"If you convey an object code work under this section in, or with, or specifically for use in, a User Product, and the conveying occurs as part of a transaction in which the right of possession and use of the User Product is transferred to the recipient in perpetuity or for a fixed term (regardless of how the transaction is characterized), the Corresponding Source conveyed under this section must be accompanied by the Installation Information. But this requirement does not apply if neither you nor any third party retains the ability to install modified object code on the User Product (for example, the work has been installed in ROM)."]
[]
[null,"The requirement to provide Installation Information does not include a requirement to continue to provide support service, warranty, or updates for a work that has been modified or installed by the recipient, or for the User Product in which it has been modified or installed. Access to a network may be denied when the modification itself materially and adversely affects the operation of the network or violates the rules and protocols for communication across the network."]
[]
[null,"Corresponding Source conveyed, and Installation Information provided, in accord with this section must be in a format that is publicly documented (and with an implementation available to the public in source code form), and must require no special password or key for unpacking, reading or copying."]
[]
[null,"7. Additional Terms."]
[]
[null,"“Additional permissions” are terms that supplement the terms of this License by making exceptions from one or more of its conditions. Additional permissions that are applicable to the entire Program shall be treated as though they were included in this License, to the extent that they are valid under applicable law. If additional permissions apply only to part of the Program, that part may be used separately under those permissions, but the entire Program remains governed by this License without regard to the additional permissions."]
[]
[null,"When you convey a copy of a covered work, you may at your option remove any additional permissions from that copy, or from any part of it. (Additional permissions may be written to require their own removal in certain cases when you modify the work.) You may place additional permissions on material, added by you to a covered work, for which you have or can give appropriate copyright permission."]
[]
[null,"Notwithstanding any other provision of this License, for material you add to a covered work, you may (if authorized by the copyright holders of that material) supplement the terms of this License with terms:"]
[]
[null,"a) Disclaiming warranty or limiting liability differently from the terms of sections 15 and 16 of this License; or"]
[null,"b) Requiring preservation of specified reasonable legal notices or author attributions in that material or in the Appropriate Legal Notices displayed by works containing it; or"]
[null,"c) Prohibiting misrepresentation of the origin of that material, or requiring that modified versions of such material be marked in reasonable ways as different from the original version; or"]
[null,"d) Limiting the use for publicity purposes of names of licensors or authors of the material; or"]
[null,"e) Declining to grant rights under trademark law for use of some trade names, trademarks, or service marks; or"]
[null,"f) Requiring indemnification of licensors and authors of that material by anyone who conveys the material (or modified versions of it) with contractual assumptions of liability to the recipient, for any liability that these contractual assumptions directly impose on those licensors and authors."]
[]
[null,"All other non-permissive additional terms are considered “further restrictions” within the meaning of section 10. If the Program as you received it, or any part of it, contains a notice stating that it is governed by this License along with a term that is a further restriction, you may remove that term. If a license document contains a further restriction but permits relicensing or conveying under this License, you may add to a covered work material governed by the terms of that license document, provided that the further restriction does not survive such relicensing or conveying."]
[]
[null,"If you add terms to a covered work in accord with this section, you must place, in the relevant source files, a statement of the additional terms that apply to those files, or a notice indicating where to find the applicable terms."]
[]
[null,"Additional terms, permissive or non-permissive, may be stated in the form of a separately written license, or stated as exceptions; the above requirements apply either way."]
[]
[null,"8. Termination."]
[]
[null,"You may not propagate or modify a covered work except as expressly provided under this License. Any attempt otherwise to propagate or modify it is void, and will automatically terminate your rights under this License (including any patent licenses granted under the third paragraph of section 11)."]
[]
[null,"However, if you cease all violation of this License, then your license from a particular copyright holder is reinstated (a) provisionally, unless and until the copyright holder explicitly and finally terminates your license, and (b) permanently, if the copyright holder fails to notify you of the violation by some reasonable means prior to 60 days after the cessation."]
[]
[null,"Moreover, your license from a particular copyright holder is reinstated permanently if the copyright holder notifies you of the violation by some reasonable means, this is the first time you have received notice of violation of this License (for any work) from that copyright holder, and you cure the violation prior to 30 days after your receipt of the notice."]
[]
[null,"Termination of your rights under this section does not terminate the licenses of parties who have received copies or rights from you under this License. If your rights have been terminated and not permanently reinstated, you do not qualify to receive new licenses for the same material under section 10."]
[]
[null,"9. Acceptance Not Required for Having Copies."]
[]
[null,"You are not required to accept this License in order to receive or run a copy of the Program. Ancillary propagation of a covered work occurring solely as a consequence of using peer-to-peer transmission to receive a copy likewise does not require acceptance. However, nothing other than this License grants you permission to propagate or modify any covered work. These actions infringe copyright if you do not accept this License. Therefore, by modifying or propagating a covered work, you indicate your acceptance of this License to do so."]
[]
[null,"10. Automatic Licensing of Downstream Recipients."]
[]
[null,"Each time you convey a covered work, the recipient automatically receives a license from the original licensors, to run, modify and propagate that work, subject to this License. You are not responsible for enforcing compliance by third parties with this License."]
[]
[null,"An “entity transaction” is a transaction transferring control of an organization, or substantially all assets of one, or subdividing an organization, or merging organizations. If propagation of a covered work results from an entity transaction, each party to that transaction who receives a copy of the work also receives whatever licenses to the work the party's predecessor in interest had or could give under the previous paragraph, plus a right to possession of the Corresponding Source of the work from the predecessor in interest, if the predecessor has it or can get it with reasonable efforts."]
[]
[null,"You may not impose any further restrictions on the exercise of the rights granted or affirmed under this License. For example, you may not impose a license fee, royalty, or other charge for exercise of rights granted under this License, and you may not initiate litigation (including a cross-claim or counterclaim in a lawsuit) alleging that any patent claim is infringed by making, using, selling, offering for sale, or importing the Program or any portion of it."]
[]
[null,"11. Patents."]
[]
[null,"A “contributor” is a copyright holder who authorizes use under this License of the Program or a work on which the Program is based. The work thus licensed is called the contributor's “contributor version”."]
[]
[null,"A contributor's “essential patent claims” are all patent claims owned or controlled by the contributor, whether already acquired or hereafter acquired, that would be infringed by some manner, permitted by this License, of making, using, or selling its contributor version, but do not include claims that would be infringed only as a consequence of further modification of the contributor version. For purposes of this definition, “control” includes the right to grant patent sublicenses in a manner consistent with the requirements of this License."]
[]
[null,"Each contributor grants you a non-exclusive, worldwide, royalty-free patent license under the contributor's essential patent claims, to make, use, sell, offer for sale, import and otherwise run, modify and propagate the contents of its contributor version."]
[]
[null,"In the following three paragraphs, a “patent license” is any express agreement or commitment, however denominated, not to enforce a patent (such as an express permission to practice a patent or covenant not to sue for patent infringement). To “grant” such a patent license to a party means to make such an agreement or commitment not to enforce a patent against the party."]
[]
[null,"If you convey a covered work, knowingly relying on a patent license, and the Corresponding Source of the work is not available for anyone to copy, free of charge and under the terms of this License, through a publicly available network server or other readily accessible means, then you must either (1) cause the Corresponding Source to be so available, or (2) arrange to deprive yourself of the benefit of the patent license for this particular work, or (3) arrange, in a manner consistent with the requirements of this License, to extend the patent license to downstream recipients. “Knowingly relying” means you have actual knowledge that, but for the patent license, your conveying the covered work in a country, or your recipient's use of the covered work in a country, would infringe one or more identifiable patents in that country that you have reason to believe are valid."]
[]
[null,"If, pursuant to or in connection with a single transaction or arrangement, you convey, or propagate by procuring conveyance of, a covered work, and grant a patent license to some of the parties receiving the covered work authorizing them to use, propagate, modify or convey a specific copy of the covered work, then the patent license you grant is automatically extended to all recipients of the covered work and works based on it."]
[]
[null,"A patent license is “discriminatory” if it does not include within the scope of its coverage, prohibits the exercise of, or is conditioned on the non-exercise of one or more of the rights that are specifically granted under this License. You may not convey a covered work if you are a party to an arrangement with a third party that is in the business of distributing software, under which you make payment to the third party based on the extent of your activity of conveying the work, and under which the third party grants, to any of the parties who would receive the covered work from you, a discriminatory patent license (a) in connection with copies of the covered work conveyed by you (or copies made from those copies), or (b) primarily for and in connection with specific products or compilations that contain the covered work, unless you entered into that arrangement, or that patent license was granted, prior to 28 March 2007."]
[]
[null,"Nothing in this License shall be construed as excluding or limiting any implied license or other defenses to infringement that may otherwise be available to you under applicable patent law."]
[]
[null,"12. No Surrender of Others' Freedom."]
[]
[null,"If conditions are imposed on you (whether by court order, agreement or otherwise) that contradict the conditions of this License, they do not excuse you from the conditions of this License. If you cannot convey a covered work so as to satisfy simultaneously your obligations under this License and any other pertinent obligations, then as a consequence you may not convey it at all. For example, if you agree to terms that obligate you to collect a royalty for further conveying from those to whom you convey the Program, the only way you could satisfy both those terms and this License would be to refrain entirely from conveying the Program."]
[]
[null,"13. Use with the GNU Affero General Public License."]
[]
[null,"Notwithstanding any other provision of this License, you have permission to link or combine any covered work with a work licensed under version 3 of the GNU Affero General Public License into a single combined work, and to convey the resulting work. The terms of this License will continue to apply to the part which is the covered work, but the special requirements of the GNU Affero General Public License, section 13, concerning interaction through a network will apply to the combination as such."]
[]
[null,"14. Revised Versions of this License."]
[]
[null,"The Free Software Foundation may publish revised and/or new versions of the GNU General Public License from time to time. Such new versions will be similar in spirit to the present version, but may differ in detail to address new problems or concerns."]
[]
[null,"Each version is given a distinguishing version number. If the Program specifies that a certain numbered version of the GNU General Public License “or any later version” applies to it, you have the option of following the terms and conditions either of that numbered version or of any later version published by the Free Software Foundation. If the Program does not specify a version number of the GNU General Public License, you may choose any version ever published by the Free Software Foundation."]
[]
[null,"If the Program specifies that a proxy can decide which future versions of the GNU General Public License can be used, that proxy's public statement of acceptance of a version permanently authorizes you to choose that version for the Program."]
[]
[null,"Later license versions may give you additional or different permissions. However, no additional obligations are imposed on any author or copyright holder as a result of your choosing to follow a later version."]
[]
[null,"15. Disclaimer of Warranty."]
[]
[null,"THERE IS NO WARRANTY FOR THE PROGRAM, TO THE EXTENT PERMITTED BY APPLICABLE LAW. EXCEPT WHEN OTHERWISE STATED IN WRITING THE COPYRIGHT HOLDERS AND/OR OTHER PARTIES PROVIDE THE PROGRAM “AS IS” WITHOUT WARRANTY OF ANY KIND, EITHER EXPRESSED OR IMPLIED, INCLUDING, BUT NOT LIMITED TO, THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE. THE ENTIRE RISK AS TO THE QUALITY AND PERFORMANCE OF THE PROGRAM IS WITH YOU. SHOULD THE PROGRAM PROVE DEFECTIVE, YOU ASSUME THE COST OF ALL NECESSARY SERVICING, REPAIR OR CORRECTION."]
[]
[null,"16. Limitation of Liability."]
[]
[null,"IN NO EVENT UNLESS REQUIRED BY APPLICABLE LAW OR AGREED TO IN WRITING WILL ANY COPYRIGHT HOLDER, OR ANY OTHER PARTY WHO MODIFIES AND/OR CONVEYS THE PROGRAM AS PERMITTED ABOVE, BE LIABLE TO YOU FOR DAMAGES, INCLUDING ANY GENERAL, SPECIAL, INCIDENTAL OR CONSEQUENTIAL DAMAGES ARISING OUT OF THE USE OR INABILITY TO USE THE PROGRAM (INCLUDING BUT NOT LIMITED TO LOSS OF DATA OR DATA BEING RENDERED INACCURATE OR LOSSES SUSTAINED BY YOU OR THIRD PARTIES OR A FAILURE OF THE PROGRAM TO OPERATE WITH ANY OTHER PROGRAMS), EVEN IF SUCH HOLDER OR OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES."]
[]
[null,"17. Interpretation of Sections 15 and 16."]
[]
[null,"If the disclaimer of warranty and limitation of liability provided above cannot be given local legal effect according to their terms, reviewing courts shall apply local law that most closely approximates an absolute waiver of all civil liability in connection with the Program, unless a warranty or assumption of liability accompanies a copy of the Program in return for a fee."]
[]
[null,"END OF TERMS AND CONDITIONS"]

{"sheet":"Index","index":63,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,9,0,18],[0,19,0,28],[4,1,4,3],[4,5,5,5]]}
[null,"RELCOST: Index"]
[]
[]
[]
[null,"REFERENCES TO SHEETS",null,null,null,"GO TO..."]
[null,"Inputs","Analyzing Results","Pro Formas & Reports"]
[null,"General","WhatIf","Purchases Report"]
[null,"Scenarios","Spider Diagram","Operating Costs Report"]
[null,"Capital Expenditures","Incentive Summary","Operating Income Report"]
[null,"Funding Plan","Decision Matrix","Income Statement (Tax)"]
[null,"Purchases","Funding Schedule","Balance Sheet (Tax)"]
[null,"Sales & Savings","Stop-Light Indicators","Use of Funds"]
[null,"Production Incentives","Cash Accounts","Cash Flow"]
[null,"O&M",null,"Income Statement (Shareholders)"]
[null,"Major Expenses",null,"Balance Sheet (Shareholders)"]
[null,"Taxes & Fees"]
[null,"Tax Credits"]
[null,"Depreciation"]
[null,"Dividends"]
[null,"Cost Escalation"]
[null,"Cost Allocation"]
[null,"Depreciation Factors"]

{"sheet":"Grants & Loans","index":64,"n_rows":236,"n_cols":13,"rows_kept":236,"cut":false,"hidden":true,"merged":[[11,2,11,5],[158,5,159,5],[158,4,159,4],[158,6,158,9]]}
[null,"RELCOST:  Incentive Structure Setup",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
["NOTES:","* Must have references to the \"Incentive Model\" sheet for parameters to be investigated."]
[null,"* \"Grant & Loans\" sheet must be referenced from the \"Grant Calculators\" sheet."]
[null,"* Be careful in setting up sensitivity factors to not double count them in the analysis.  "]
[null,"   --- Reference senstivity factors on WhatIf sheet here "]
[null,"   --- Double check values on input sheets by varying sensitivity factors on WhatIf sheet and ensuring values on inputs sheets vary proportionately."]
[null,"* Check references to \"Scenarios\" sheet and to other input sheets. (e.g. \"Prod Incentive\" sheet.)"]
[]
[null,"GRANTS"]
[]
[null,null,2,3,4,5]
[null,"GRANT","Total Grants & Tax Credits Applied In Order"]
[null,null,{"$f":"IF('Grant Calculators'!D6=0,\"\",'Grant Calculators'!D6)","v":"Riverside Hotel"},{"$f":"IF('Grant Calculators'!E6=0,\"\",'Grant Calculators'!E6)","v":"Warm Springs Hospital, Recips"},{"$f":"IF('Grant Calculators'!F6=0,\"\",'Grant Calculators'!F6)","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"IF('Grant Calculators'!G6=0,\"\",'Grant Calculators'!G6)","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[{"$f":"'Grant Calculators'!B30","v":1},{"$f":"'Grant Calculators'!C30","v":"Federal Investment Tax Credit"},{"$f":"'Grant Calculators'!D30","v":0},{"$f":"'Grant Calculators'!E30","v":0},{"$f":"'Grant Calculators'!F30","v":0},{"$f":"'Grant Calculators'!G30","v":0}]
[{"$f":"'Grant Calculators'!B31","v":2},{"$f":"'Grant Calculators'!C31","v":""},{"$f":"'Grant Calculators'!D31","v":""},{"$f":"'Grant Calculators'!E31","v":""},{"$f":"'Grant Calculators'!F31","v":""},{"$f":"'Grant Calculators'!G31","v":""}]
[{"$f":"'Grant Calculators'!B32","v":3},{"$f":"'Grant Calculators'!C32","v":""},{"$f":"'Grant Calculators'!D32","v":""},{"$f":"'Grant Calculators'!E32","v":""},{"$f":"'Grant Calculators'!F32","v":""},{"$f":"'Grant Calculators'!G32","v":""}]
[{"$f":"'Grant Calculators'!B33","v":4},{"$f":"'Grant Calculators'!C33","v":""},{"$f":"'Grant Calculators'!D33","v":""},{"$f":"'Grant Calculators'!E33","v":""},{"$f":"'Grant Calculators'!F33","v":""},{"$f":"'Grant Calculators'!G33","v":""}]
[{"$f":"'Grant Calculators'!B34","v":5},{"$f":"'Grant Calculators'!C34","v":""},{"$f":"'Grant Calculators'!D34","v":""},{"$f":"'Grant Calculators'!E34","v":""},{"$f":"'Grant Calculators'!F34","v":""},{"$f":"'Grant Calculators'!G34","v":""}]
[6,{"$f":"'Grant Calculators'!C35","v":" Grant ($100/kW)"},{"$f":"'Grant Calculators'!D35","v":0},{"$f":"'Grant Calculators'!E35","v":0},{"$f":"'Grant Calculators'!F35","v":0},{"$f":"'Grant Calculators'!G35","v":0}]
[7,{"$f":"'Grant Calculators'!C36","v":""},{"$f":"'Grant Calculators'!D36","v":""},{"$f":"'Grant Calculators'!E36","v":""},{"$f":"'Grant Calculators'!F36","v":""},{"$f":"'Grant Calculators'!G36","v":""}]
[8,{"$f":"'Grant Calculators'!C37","v":""},{"$f":"'Grant Calculators'!D37","v":""},{"$f":"'Grant Calculators'!E37","v":""},{"$f":"'Grant Calculators'!F37","v":""},{"$f":"'Grant Calculators'!G37","v":""}]
[null,{"$f":"C12","v":"Total Grants & Tax Credits Applied In Order"},{"$f":"'Grant Calculators'!D38","v":0},{"$f":"'Grant Calculators'!E38","v":0},{"$f":"'Grant Calculators'!F38","v":0},{"$f":"'Grant Calculators'!G38","v":0}]
[null,"Installed Cost",{"$f":"'Grant Calculators'!D8","v":0},{"$f":"'Grant Calculators'!E8","v":0},{"$f":"'Grant Calculators'!F8","v":0},{"$f":"'Grant Calculators'!G8","v":0}]
[null,{"$f":"'Grant Calculators'!C39","v":"Remaining Cost"},{"$f":"'Grant Calculators'!D39","v":0},{"$f":"'Grant Calculators'!E39","v":0},{"$f":"'Grant Calculators'!F39","v":0},{"$f":"'Grant Calculators'!G39","v":0}]
[]
[]
[]
[]
["Order of Application",null,null,"Apply"]
[{"$f":"IF(D30=\"Yes\",'Incentive Model'!G59,9)","v":1},{"$f":"'Incentive Model'!E227","v":"Federal Investment Tax Credit"},{"$f":"B30","v":"Federal Investment Tax Credit"},{"$f":"'Incentive Model'!F58","v":"Yes"},{"$f":"IF(D30=\"Yes\",1,0)","v":1},null,"SENSITIVITY FACTORS"]
[null,"Maximum System Size (kW)",{"$f":"'Incentive Model'!G62*H32","v":0},null,null,null,"Federal ITC Total",{"$f":"Sens_FedTaxCredit","v":1},"Do not reference this here.  Echo only."]
[null,"Applicable Capacity (kW)",{"$f":"'Incentive Model'!G61","v":15000},null,null,null,"Federal ITC Maximum",{"$f":"IF(D30=\"No\",0,WhatIf!B82)","v":0}]
[null,"Percent of Installed Cost",{"$f":"'Incentive Model'!G60*H33","v":0},null,null,null,"Federal ITC Percent",{"$f":"IF(D30=\"No\",0,WhatIf!B83)","v":0}]
[null,null,null,"Apply",null,null,"http://www.gpo.gov/fdsys/pkg/USCODE-2011-title26/pdf/USCODE-2011-title26-subtitleA-chap1-subchapA-partIV-subpartE-sec48.pdf"]
[{"$f":"IF(D35=\"Yes\",'Incentive Model'!G54,9)","v":9},{"$f":"'Incentive Model'!E52","v":"ODOE EIP State Tax Credit"},{"$f":"B35","v":"ODOE EIP State Tax Credit"},{"$f":"'Incentive Model'!F52","v":"No"},{"$f":"IFERROR(IF(D35=\"Yes\",A48/E48+A30+1,0),A30+1)","v":0}]
[null,"Percent of Installed Cost, Total",{"$f":"'Incentive Model'!F55","v":0.35},null,{"$f":"C36*H36","v":0},null,{"$f":"'Incentive Model'!E52","v":"ODOE EIP State Tax Credit"},{"$f":"IF(D35=\"No\",0,WhatIf!B84)","v":0}]
[null,"Year 1",{"$f":"'Incentive Model'!G$55","v":0.1},1,{"$f":"C37*$H$36","v":0}]
[null,"Year 2",{"$f":"'Incentive Model'!H$55","v":0.1},2,{"$f":"C38*$H$36","v":0},null,null,null,null,null,null,{"$f":"1-K38","v":1}]
[null,"Year 3",{"$f":"'Incentive Model'!I$55","v":0.05},3,0,null,null,null,null,null,null,{"$f":"K39/$E$36","v":{"$error":"#DIV/0!"}}]
[null,"Year 4",{"$f":"'Incentive Model'!J$55","v":0.05},4,0,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Year 5",{"$f":"'Incentive Model'!K$55","v":0.05},5,0,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,6,0,null,null,null,null,null,null,{"$error":"#DIV/0!"}]
[null,"Maxiumum Amount",{"$f":"'Incentive Model'!G56","v":5000000},null,{"$f":"C43*H43","v":0},null,{"$f":"'Incentive Model'!E56","v":"ODOE EIP Tax Credit  (Maximum)"},{"$f":"IF(D35=\"No\",0,WhatIf!B85)","v":0},null," Capacity Grant",null,{"$error":"#DIV/0!"}]
[null,"Incentive Type","State Investment Tax Credit",null,null,null,null,null,null," CO2e Incentive Grant",null,{"$error":"#DIV/0!"}]
[null,"Carry Forward (years)",{"$f":"'Incentive Model'!G57","v":5},null,null,null,null,null,null,"SB844 CO2e Annual Incentive ",null,{"$error":"#DIV/0!"}]
[null,"If considered grant, period (years)",3,"check how applied",null,null,null,null,null,"ETO Grant",null,{"$error":"#DIV/0!"}]
[null,null,null,"Apply",null,null,null,null,null,"ODOE EIP State Tax Credit",null,{"$error":"#DIV/0!"}]
[{"$f":"IF(D48=\"Yes\",'Incentive Model'!G47,9)","v":9},{"$f":"'Incentive Model'!E45","v":"ETO CHP Grant (wrt grid)"},{"$f":"B48","v":"ETO CHP Grant (wrt grid)"},{"$f":"'Incentive Model'!F45","v":"No"},{"$f":"IF(D48=\"Yes\",A30+1,0)","v":0},null,null,null,null,"Federal ITC As Grant"]
[null,"Year of First Payment",1,null,null,null,null,null,null,"Private Grant"]
[null,"Payout Period",{"$f":"'Incentive Model'!G51","v":4}]
[null,"Per Annual Electricity Savings ($/kWh)",{"$f":"'Incentive Model'!G48*H51","v":0},null,null,null,{"$f":"CONCATENATE(B48,\"  ($/kWh)\")","v":"ETO CHP Grant (wrt grid)  ($/kWh)"},{"$f":"IF(D48=\"No\",0,WhatIf!B86)","v":0}]
[null,"Maximum Amount",{"$f":"'Incentive Model'!G49*H52","v":0},null,null,null,{"$f":"CONCATENATE(B48,\" Maximum ($)\")","v":"ETO CHP Grant (wrt grid) Maximum ($)"},{"$f":"IF(D48=\"No\",0,WhatIf!B87)","v":0}]
[null,"Maximum as Percent of Installed Cost",{"$f":"'Incentive Model'!G50","v":0.5}]
[null,null,null,"Apply","Proposed Order of Application"]
[{"$f":"IF(D55=\"Yes\",'Incentive Model'!G29,9)","v":6},{"$f":"'Incentive Model'!E27","v":" Grant ($100/kW)"},{"$f":"B55","v":" Grant ($100/kW)"},{"$f":"'Incentive Model'!F27","v":"Yes"},{"$f":"IF(D55=\"Yes\",MAX(A30,A35,A48,A60)+1,0)","v":10}]
[null,"Maximum System Size (kW)",{"$f":"'Incentive Model'!G31","v":50},"check how applied"]
[null,"Incentive per kW",{"$f":"'Incentive Model'!G30*H57","v":0},null,null,null,{"$f":"'Incentive Model'!E30","v":"Grant $ per kW"},{"$f":"IF(D55=\"No\",0,WhatIf!B88)","v":0}]
[null,"Maxiumum Amount",{"$f":"'Incentive Model'!G32","v":5000000}]
[]
[{"$f":"IF(D60=\"Yes\",'Incentive Model'!G35,9)","v":9},{"$f":"'Incentive Model'!E33","v":" CO2e Grant"},{"$f":"B60","v":" CO2e Grant"},{"$f":"'Incentive Model'!F33","v":"No"},{"$f":"IF(D60=\"Yes\",MAX(A35:A48)+1,0)","v":0}]
[null,"Lump Sum"]
[null,"Incentive per kW"]
[null,"Incentive per metric ton of CO2e",{"$f":"'Incentive Model'!G36*H63","v":0},"check how applied",null,null,{"$f":"'Incentive Model'!E36","v":" Grant $/metric tons CO2e"},{"$f":"IF(D60=\"No\",0,WhatIf!B89)","v":0}]
[null,"Percent of Installed Cost"]
[null,"Percent of Annual Electricity Savings"]
[null,"Maximum Amount",{"$f":"'Incentive Model'!G37","v":0}]
[null,"Maximum Amount per kW"]
[null,"Maximum Amount, % Installed Cost"]
[null,null,null,"Apply","Proposed Order of Application"]
[{"$f":"IF(D70=\"Yes\",'Incentive Model'!G65,9)","v":9},{"$f":"'Incentive Model'!E63","v":" Grant"},{"$f":"B70","v":" Grant"},{"$f":"'Incentive Model'!F63","v":"No"},{"$f":"IF(D70=\"Yes\",MAX(A30,A35,A48,A60,A55)+1,0)","v":0}]
[null,"Lump Sum",{"$f":"'Incentive Model'!G66*H71","v":0},null,null,null,{"$f":"B71","v":"Lump Sum"},{"$f":"IF(D70=\"No\",0,WhatIf!B90)","v":0}]
[null,"Incentive per kW"]
[null,"Incentive per short ton of CO2e"]
[null,"Percent of Installed Cost"]
[null,"Percent of Annual Electricity Savings"]
[null,"Maximum Amount"]
[null,"Maximum Amount per kW"]
[null,"Maximum Amount, % Installed Cost"]
[]
[]
[{"$f":"IF(D81=\"Yes\",'Incentive Model'!G69,9)","v":9},{"$f":"'Incentive Model'!E67","v":" Grant (10%)"},{"$f":"'Incentive Model'!E67","v":" Grant (10%)"},{"$f":"'Incentive Model'!F67","v":"No"},{"$f":"IF(D81=\"Yes\",MAX(A30,A35,A48,A60,A55,A70)+1,0)","v":0}]
[null,"Lump Sum"]
[null,"Incentive per kW"]
[null,"Incentive per short ton of CO2e"]
[null,"Percent of Installed Cost",{"$f":"'Incentive Model'!G70*H85","v":0},null,null,null,{"$f":"B81","v":" Grant (10%)"},{"$f":"IF(D81=\"No\",0,WhatIf!B91)","v":0}]
[null,"Percent of Annual Electricity Savings"]
[null,"Maximum Amount"]
[null,"Maximum Amount per kW"]
[null,"Maximum Amount, % Installed Cost"]
[]
[]
[null,{"$f":"'Incentive Model'!E38","v":"Electricity Production Incentive "},"NWN Prod Incentive",{"$f":"'Incentive Model'!F38","v":"No"}]
[null,"Unit","metric ton CO2e"]
[null,"Incentive per unit",{"$f":"'Incentive Model'!G40","v":1.0999999999999999E-2},null,null,null,{"$f":"'Incentive Model'!E40","v":{"$error":"#N/A"}},{"$f":"IF($D$92=\"Yes\",WhatIf!B92,0)","v":0}]
[null,"Maximum per Year",{"$f":"'Incentive Model'!G41","v":0},null,null,null,{"$f":"'Incentive Model'!E41","v":"Electricity Production Incentive, Annual Maximum"},{"$f":"IF($D$92=\"Yes\",WhatIf!B93,0)","v":0}]
[null,"Start Year Number",{"$f":"'Incentive Model'!G42","v":1}]
[null,"End Year Number",{"$f":"'Incentive Model'!G43+C96-1","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LOANS"]
[]
[null,null,null,null,null,"LOAN","Loans Applied in Order"]
["Order of Application",null,null,null,null,null,{"$f":"C13","v":"Riverside Hotel"},{"$f":"D13","v":"Warm Springs Hospital, Recips"},{"$f":"E13","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"F13","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[1,"Low Interest Loan 1",null,null,1,{"$f":"'Loan Calculators'!C31","v":"Low Interest Loan 1"},{"$f":"'Loan Calculators'!D31","v":0},{"$f":"'Loan Calculators'!E31","v":0},{"$f":"'Loan Calculators'!F31","v":0},{"$f":"'Loan Calculators'!G31","v":0}]
[null,"Loan Amount",null,"Blank if calculated",2,{"$f":"'Loan Calculators'!C32","v":"Loan 2"},{"$f":"'Loan Calculators'!D32","v":0},{"$f":"'Loan Calculators'!E32","v":0},{"$f":"'Loan Calculators'!F32","v":0},{"$f":"'Loan Calculators'!G32","v":0}]
[null,"Percent of Installed Costs After Grants",0.5,null,3,{"$f":"'Loan Calculators'!C33","v":"Loan 3"},{"$f":"'Loan Calculators'!D33","v":0},{"$f":"'Loan Calculators'!E33","v":0},{"$f":"'Loan Calculators'!F33","v":0},{"$f":"'Loan Calculators'!G33","v":0}]
[null,"Maximum Loan Amount",100000,null,4,{"$f":"'Loan Calculators'!C34","v":"Loan 4"},{"$f":"'Loan Calculators'!D34","v":0},{"$f":"'Loan Calculators'!E34","v":0},{"$f":"'Loan Calculators'!F34","v":0},{"$f":"'Loan Calculators'!G34","v":0}]
[null,"Maximum As Percent of Installed Cost",0.3,null,5,{"$f":"'Loan Calculators'!C35","v":"Loan 5"},{"$f":"'Loan Calculators'!D35","v":0},{"$f":"'Loan Calculators'!E35","v":0},{"$f":"'Loan Calculators'!F35","v":0},{"$f":"'Loan Calculators'!G35","v":0}]
[null,null,null,null,6,{"$f":"'Loan Calculators'!C36","v":"Loan 6"},{"$f":"'Loan Calculators'!D36","v":0},{"$f":"'Loan Calculators'!E36","v":0},{"$f":"'Loan Calculators'!F36","v":0},{"$f":"'Loan Calculators'!G36","v":0}]
[null,null,null,null,null,{"$f":"'Loan Calculators'!C37","v":"Total Loans"},{"$f":"'Loan Calculators'!D37","v":0},{"$f":"'Loan Calculators'!E37","v":0},{"$f":"'Loan Calculators'!F37","v":0},{"$f":"'Loan Calculators'!G37","v":0}]
[2,"Loan 2",null,null,null,{"$f":"'Loan Calculators'!C38","v":"Remaining After Grants and Loans"},{"$f":"'Loan Calculators'!D38","v":0},{"$f":"'Loan Calculators'!E38","v":0},{"$f":"'Loan Calculators'!F38","v":0},{"$f":"'Loan Calculators'!G38","v":0}]
[null,"Loan Amount"]
[null,"Percent of Installed Costs After Grants",0.2]
[null,"Maximum Loan Amount"]
[null,"Maximum As Percent of Installed Cost"]
[]
[]
[3,"Loan 3"]
[null,"Loan Amount"]
[null,"Percent of Installed Costs After Grants",0.2]
[null,"Maximum Loan Amount"]
[null,"Maximum As Percent of Installed Cost"]
[]
[]
[4,"Loan 4"]
[null,"Loan Amount"]
[null,"Percent of Installed Costs After Grants"]
[null,"Maximum Loan Amount"]
[null,"Maximum As Percent of Installed Cost"]
[]
[]
[5,"Loan 5"]
[null,"Loan Amount"]
[null,"Percent of Installed Costs After Grants"]
[null,"Maximum Loan Amount"]
[null,"Maximum As Percent of Installed Cost"]
[]
[]
[6,"Loan 6"]
[null,"Loan Amount"]
[null,"Percent of Installed Costs After Grants"]
[null,"Maximum Loan Amount"]
[null,"Maximum As Percent of Installed Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"DropDown_0to6"]
[]
[null,null,0]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]

{"sheet":"Grant Calculators","index":65,"n_rows":541,"n_cols":15,"rows_kept":541,"cut":false,"hidden":true,"merged":[[18,3,18,6],[28,3,28,6]]}
[null,"RELCOST:  Grant Structure Templates",null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[null,null,"Carbon Emissions Reductions Sensitivity",{"$f":"WhatIf!B96","v":0}]
[]
[null,"PROJECT DATA"]
[null,null,"Description",{"$f":"'Incentive Model'!H14","v":"Riverside Hotel"},{"$f":"'Incentive Model'!I14","v":"Warm Springs Hospital, Recips"},{"$f":"'Incentive Model'!J14","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"'Incentive Model'!K14","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[null,null,"Capacity",{"$f":"IF('Incentive Model'!H100<>\"\",'Incentive Model'!H100,0)","v":0},{"$f":"IF('Incentive Model'!I100<>\"\",'Incentive Model'!I100,0)","v":0},{"$f":"IF('Incentive Model'!J100<>\"\",'Incentive Model'!J100,0)","v":0},{"$f":"IF('Incentive Model'!K100<>\"\",'Incentive Model'!K100,0)","v":0},"kW"]
[null,null,"Full Installed Cost (not subtracting avoided costs)",{"$f":"IF('Incentive Model'!H192<>\"\",'Incentive Model'!H192,0)","v":0},{"$f":"IF('Incentive Model'!I192<>\"\",'Incentive Model'!I192,0)","v":0},{"$f":"IF('Incentive Model'!J192<>\"\",'Incentive Model'!J192,0)","v":0},{"$f":"IF('Incentive Model'!K192<>\"\",'Incentive Model'!K192,0)","v":0},null,null,null,null,null,null,null,"Finish implementing Tax Credits & Payout Periods"]
[null,null,"Annual Electricity Savings to facility",{"$f":"IF('Incentive Model'!H149<>\"\",'Incentive Model'!H149,0)","v":0},{"$f":"IF('Incentive Model'!I149<>\"\",'Incentive Model'!I149,0)","v":0},{"$f":"IF('Incentive Model'!J149<>\"\",'Incentive Model'!J149,0)","v":0},{"$f":"IF('Incentive Model'!K149<>\"\",'Incentive Model'!K149,0)","v":0},"kWh",null,null,null,null,null,null,"Total can't exceed installed cost over payout"]
[null,null,"Annual Electricity Savings compared to grid",612372.4427999995,null,0,-102097.72871708938]
[null,null,"Annual Fuel Savings",{"$f":"IFERROR(-'Incentive Model'!H150,\"\")","v":""},{"$f":"IFERROR(-'Incentive Model'!I150,\"\")","v":""},{"$f":"IFERROR(-'Incentive Model'!J150,\"\")","v":""},{"$f":"IFERROR(-'Incentive Model'!K150,\"\")","v":""},"MMBtu"]
[null,null,"Installed Cost per kW",{"$f":"IFERROR(D$8/D$7,0)","v":0},{"$f":"IFERROR(E$8/E$7,0)","v":0},{"$f":"IFERROR(F$8/F$7,0)","v":0},{"$f":"IFERROR(G$8/G$7,0)","v":0}]
[null,null,"Carbon Emissions Reductions (metric tons)",{"$f":"IF('Incentive Model'!H212<>\"\",'Incentive Model'!H213,0)*$D$3","v":0},{"$f":"IF('Incentive Model'!I212<>\"\",'Incentive Model'!I213,0)*$D$3","v":0},{"$f":"IF('Incentive Model'!J212<>\"\",'Incentive Model'!J213,0)*$D$3","v":0},{"$f":"IF('Incentive Model'!K212<>\"\",'Incentive Model'!K213,0)*$D$3","v":0},"tonnes CO2e per year"]
[null,null,"Federal Tax Liability, First Year",{"$f":"'Taxes & Fees'!C113","v":25000.468847839831},{"$f":"'Taxes & Fees'!C118","v":260510.46548340956},{"$f":"'Taxes & Fees'!C123","v":108792.69505215592},{"$f":"'Taxes & Fees'!C128","v":108792.69505215592}]
[null,null,"State Tax Liability, First Year",{"$f":"'Taxes & Fees'!C114","v":5428.673235530935},{"$f":"'Taxes & Fees'!C119","v":56567.986790683215},{"$f":"'Taxes & Fees'!C124","v":23623.556639896713},{"$f":"'Taxes & Fees'!C129","v":23623.556639896713}]
[null,null,"Local Tax Liability, First Year",{"$f":"'Taxes & Fees'!C115","v":0},{"$f":"'Taxes & Fees'!C120","v":0},{"$f":"'Taxes & Fees'!C125","v":0},{"$f":"'Taxes & Fees'!C130","v":0}]
[]
[null,"TOTALS"]
[null,"Order of Application","Grants","1st Year Amounts if Applied Individually"]
[null,{"$f":"'Grants & Loans'!A30","v":1},{"$f":"IF(C522=0,\"\",C522)","v":"Federal Investment Tax Credit"},{"$f":"IFERROR(IF(D522=0,\"\",D522),\"\")","v":""},{"$f":"IFERROR(IF(E522=0,\"\",E522),\"\")","v":""},{"$f":"IFERROR(IF(F522=0,\"\",F522),\"\")","v":""},{"$f":"IFERROR(IF(G522=0,\"\",G522),\"\")","v":""}]
[null,{"$f":"'Grants & Loans'!A48","v":9},{"$f":"IF(C523=0,\"\",C523)","v":""},{"$f":"IFERROR(IF(D523=0,\"\",D523),\"\")","v":""},"","",""]
[null,{"$f":"'Grants & Loans'!A35","v":9},"",{"$f":"IFERROR(IF(D524=0,\"\",D524),\"\")","v":""},"","",""]
[null,{"$f":"'Grants & Loans'!A55","v":6},"",{"$f":"IFERROR(IF(D525=0,\"\",D525),\"\")","v":""},"","",""]
[null,{"$f":"'Grants & Loans'!A60","v":9},"",{"$f":"IFERROR(IF(D526=0,\"\",D526),\"\")","v":""},"","",""]
[null,{"$f":"'Grants & Loans'!A70","v":9}," Grant ($100/kW)",{"$f":"IFERROR(IF(D527=0,\"\",D527),\"\")","v":""},"","",""]
[null,{"$f":"'Grants & Loans'!A81","v":9},"",{"$f":"IFERROR(IF(D528=0,\"\",D528),\"\")","v":""},"","",""]
[]
[]
[null,null,"Grants","1st Year Amounts Applied in Order"]
[null,1,{"$f":"IF(C533=0,\"\",C533)","v":"Federal Investment Tax Credit"},{"$f":"IF($C30=\"\",\"\",D533)","v":0},0,0,0]
[null,2,"","","","",""]
[null,3,"","","","",""]
[null,4,"","","","",""]
[null,5,"","","","",""]
[null,6," Grant ($100/kW)",0,0,0,0]
[null,7,"","","","",""]
[null,8,{"$f":"IF(C540=0,\"\",C540)","v":""},"","","",""]
[null,null,"Total 1st Year Grants & Tax Credits",{"$f":"SUM(D30:D37)","v":0},{"$f":"SUM(E30:E37)","v":0},{"$f":"SUM(F30:F37)","v":0},{"$f":"SUM(G30:G37)","v":0}]
[null,null,"Remaining Cost",{"$f":"D8-D38","v":0},{"$f":"E8-E38","v":0},{"$f":"F8-F38","v":0},{"$f":"G8-G38","v":0}]
[]
[]
[1,{"$f":"CONCATENATE(\"GRANT \",A42)","v":"GRANT 1"},{"$f":"D45","v":"Federal Investment Tax Credit"},{"$f":"IF(D96<0,0,D96)","v":0},{"$f":"IF(E96<0,0,E96)","v":0},0,0]
[]
[null,null,"TWO PART GRANT",null,null,null,null,null,{"$f":"C42","v":"Federal Investment Tax Credit"}]
[null,null,"Description",{"$f":"'Incentive Model'!D58","v":"Federal Investment Tax Credit"},null,null,null,null,"Maximum System Size (kW)",{"$f":"'Grants & Loans'!C31","v":0},"kW"]
[null,null,null,null,null,null,null,null,"Applicable Capacity (kW)",{"$f":"'Grants & Loans'!C32","v":15000},"kW"]
[null,null,null,null,null,null,null,null,"Percent of Installed Cost",{"$f":"'Grants & Loans'!C33","v":0}]
[null,null,"Carry Forward",null,null,null,null,null,{"$f":"$D$6","v":"Riverside Hotel"},{"$f":"D42","v":0}]
[null,null,"Threshold Capacity (kW) (zero if none)",{"$f":"$J45","v":0},{"$f":"$J45","v":0},{"$f":"$J45","v":0},{"$f":"$J45","v":0},"kW",{"$f":"$E$6","v":"Warm Springs Hospital, Recips"},{"$f":"E42","v":0}]
[null,null,"First Installment Year",null,null,null,null,null,{"$f":"$F$6","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"F42","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,null,{"$f":"$G$6","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"},{"$f":"G42","v":0}]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D56","v":0},{"$f":"InstalledCost2*E56","v":0},{"$f":"InstalledCost3*F56","v":0},{"$f":"InstalledCost4*G56","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D57*D$10","v":0},{"$f":"E57*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D58","v":0},{"$f":"E58","v":0},{"$f":"F58","v":0},{"$f":"G58","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D59*Capacity","v":0},{"$f":"E59*Capacity2","v":0},{"$f":"F59*Capacity3","v":0},{"$f":"G59*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D60*CO2eShortTons","v":0},{"$f":"E60*CO2eShortTons2","v":0},{"$f":"F60*CO2eShortTons3","v":0},{"$f":"G60*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D61:D65)","v":0},{"$f":"SUM(E61:E65)","v":0},{"$f":"SUM(F61:F65)","v":0},{"$f":"SUM(G61:G65)","v":0}]
[null,1,"Maximum Amount, Absolute"]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost"]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D67=0,D67=\"\",D56>1),InstalledCost,D67)","v":0},{"$f":"IF(OR(E67=0,E67=\"\",E56>1),InstalledCost2,E67)","v":0},{"$f":"IF(OR(F67=0,F67=\"\",F56>1),InstalledCost3,F67)","v":0},{"$f":"IF(OR(G67=0,G67=\"\",G56>1),InstalledCost4,G67)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D68=0,D68=\"\",D57>1),InstalledCost,D68*Capacity)","v":0},{"$f":"IF(OR(E68=0,E68=\"\",E57>1),InstalledCost2,E68*Capacity2)","v":0},{"$f":"IF(OR(F68=0,F68=\"\",F57>1),InstalledCost3,F68*Capacity3)","v":0},{"$f":"IF(OR(G68=0,G68=\"\",G57>1),InstalledCost4,G68*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D69=0,D69=\"\",D56>1),InstalledCost,D69*InstalledCost)","v":0},{"$f":"IF(OR(E69=0,E69=\"\",E56>1),InstalledCost2,E69*InstalledCost2)","v":0},{"$f":"IF(OR(F69=0,F69=\"\",F56>1),InstalledCost3,F69*InstalledCost3)","v":0},{"$f":"IF(OR(G69=0,G69=\"\",G56>1),InstalledCost4,G69*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D66,D70:D71)","v":0},{"$f":"MIN(E66,E70:E71)","v":0},{"$f":"MIN(F66,F70:F71)","v":0},{"$f":"MIN(G66,G70:G71)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",{"$f":"IF(D7<$J46,$J47,$J46/D7*$J47)","v":0},{"$f":"IF(E7<$J46,$J47,$J46/E7*$J47)","v":0},{"$f":"IF(F7<$J46,$J47,$J46/F7*$J47)","v":0},{"$f":"IF(G7<$J46,$J47,$J46/G7*$J47)","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D76","v":0},{"$f":"InstalledCost2*E76","v":0},{"$f":"InstalledCost3*F76","v":0},{"$f":"InstalledCost4*G76","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D77*D$10","v":0},{"$f":"E77*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D78","v":0},{"$f":"E78","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D79*Capacity","v":0},{"$f":"E79*Capacity2","v":0},{"$f":"F79*Capacity3","v":0},{"$f":"G79*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D80*CO2eShortTons","v":0},{"$f":"E80*CO2eShortTons2","v":0},{"$f":"F80*CO2eShortTons3","v":0},{"$f":"G80*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D81:D85)","v":0},{"$f":"SUM(E81:E85)","v":0},{"$f":"SUM(F81:F85)","v":0},{"$f":"SUM(G81:G85)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D87=0,D87=\"\",D76>1),InstalledCost,D87)","v":0},{"$f":"IF(OR(E87=0,E87=\"\",E76>1),InstalledCost2,E87)","v":0},{"$f":"IF(OR(F87=0,F87=\"\",F76>1),InstalledCost3,F87)","v":0},{"$f":"IF(OR(G87=0,G87=\"\",G76>1),InstalledCost4,G87)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D88=0,D88=\"\",D77>1),InstalledCost,D88*Capacity)","v":0},{"$f":"IF(OR(E88=0,E88=\"\",E77>1),InstalledCost2,E88*Capacity2)","v":0},{"$f":"IF(OR(F88=0,F88=\"\",F77>1),InstalledCost3,F88*Capacity3)","v":0},{"$f":"IF(OR(G88=0,G88=\"\",G77>1),InstalledCost4,G88*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D89=0,D89=\"\",D76>1),InstalledCost,D89*InstalledCost)","v":0},{"$f":"IF(OR(E89=0,E89=\"\",E76>1),InstalledCost2,E89*InstalledCost2)","v":0},{"$f":"IF(OR(F89=0,F89=\"\",F76>1),InstalledCost3,F89*InstalledCost3)","v":0},{"$f":"IF(OR(G89=0,G89=\"\",G76>1),InstalledCost4,G89*InstalledCost4)","v":0}]
[null,null,"First Year State Tax Liability"]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D86,D90,D92,D91)","v":0},{"$f":"MIN(E86,E90,E92,E91)","v":0},{"$f":"MIN(F86,F90,F92,F91)","v":0},{"$f":"MIN(G86,G90,G92,G91)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D49=0,D49=\"\"),D73,IF(D$7<=D49,D94,D73))","v":0},{"$f":"IF(OR(E49=0,E49=\"\"),E73,IF(E$7<=E49,E94,E73))","v":0},{"$f":"IF(OR(F49=0,F49=\"\"),F73,IF(F$7<=F49,F94,F73))","v":0},{"$f":"IF(OR(G49=0,G49=\"\"),G73,IF(G$7<=G49,G94,G73))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[2,{"$f":"CONCATENATE(\"GRANT \",A102)","v":"GRANT 2"},{"$f":"D105","v":"ETO CHP Grant (wrt grid)"},{"$f":"IF(D155<0,0,D155)","v":0},{"$f":"IF(E155<0,0,E155)","v":0},0,0]
[null,null,null,{"$f":"IF(AND(D$6<>\"\",D$6<>0),D$6,\"\")","v":"Riverside Hotel"},{"$f":"IF(AND(E$6<>\"\",E$6<>0),E$6,\"\")","v":"Warm Springs Hospital, Recips"},{"$f":"IF(AND(F$6<>\"\",F$6<>0),F$6,\"\")","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"IF(AND(G$6<>\"\",G$6<>0),G$6,\"\")","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"}]
[null,null,{"$f":"$C$44","v":"TWO PART GRANT"},null,null,null,null,null,"ETO CHP Grant"]
[null,null,"Description",{"$f":"'Grants & Loans'!C48","v":"ETO CHP Grant (wrt grid)"},{"$f":"$D105","v":"ETO CHP Grant (wrt grid)"},{"$f":"$D105","v":"ETO CHP Grant (wrt grid)"},"ETO CHP Grant (wrt grid)",null,"Year of First Payment",{"$f":"'Grants & Loans'!C49","v":1}]
[null,null,null,null,{"$f":"$D106","v":0},0,0,null,"Payout Period",{"$f":"'Grants & Loans'!C50","v":4}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant",null,"Per Annual Electricity Savings ($/kWh)",{"$f":"'Grants & Loans'!C51","v":0}]
[null,null,"Carry-Forward",null,0,0,0,null,"Maximum Amount",{"$f":"'Grants & Loans'!C52","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,0,0,"kW","Maximum as Percent of Installed Cost",{"$f":"'Grants & Loans'!C53","v":0.5}]
[null,null,"First Installment Year",{"$f":"$J105","v":1},1,1,1,null,{"$f":"$D$6","v":"Riverside Hotel"},{"$f":"D102","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",4,4,4,4,null,{"$f":"$E$6","v":"Warm Springs Hospital, Recips"},{"$f":"E102","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$F$6","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"F102","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$G$6","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"},{"$f":"G102","v":0}]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",0,0,0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",{"$f":"$J107","v":0},{"$f":"$J107","v":0},{"$f":"$J107","v":0},{"$f":"$J107","v":0}]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D116","v":0},{"$f":"InstalledCost2*E116","v":0},{"$f":"InstalledCost3*F116","v":0},{"$f":"InstalledCost4*G116","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D117*D$10","v":0},{"$f":"E117*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D118","v":0},{"$f":"E118","v":0},{"$f":"F118","v":0},{"$f":"G118","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D119*Capacity","v":0},{"$f":"E119*Capacity2","v":0},{"$f":"F119*Capacity3","v":0},{"$f":"G119*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D120*CO2eShortTons","v":0},{"$f":"E120*CO2eShortTons2","v":0},{"$f":"F120*CO2eShortTons3","v":0},{"$f":"G120*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D121:D125)","v":0},{"$f":"SUM(E121:E125)","v":0},{"$f":"SUM(F121:F125)","v":0},{"$f":"SUM(G121:G125)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J108","v":0},{"$f":"$J108","v":0},{"$f":"$J108","v":0},{"$f":"$J108","v":0}]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",{"$f":"$J109","v":0.5},{"$f":"$J109","v":0.5},{"$f":"$J109","v":0.5},{"$f":"$J109","v":0.5}]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D127=0,D127=\"\",D116>1),InstalledCost,D127)","v":0},{"$f":"IF(OR(E127=0,E127=\"\",E116>1),InstalledCost2,E127)","v":0},{"$f":"IF(OR(F127=0,F127=\"\",F116>1),InstalledCost3,F127)","v":0},{"$f":"IF(OR(G127=0,G127=\"\",G116>1),InstalledCost4,G127)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D128=0,D128=\"\",D117>1),InstalledCost,D128*Capacity)","v":0},{"$f":"IF(OR(E128=0,E128=\"\",E117>1),InstalledCost2,E128*Capacity2)","v":0},{"$f":"IF(OR(F128=0,F128=\"\",F117>1),InstalledCost3,F128*Capacity3)","v":0},{"$f":"IF(OR(G128=0,G128=\"\",G117>1),InstalledCost4,G128*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D129=0,D129=\"\",D116>1),InstalledCost,D129*InstalledCost)","v":0},{"$f":"IF(OR(E129=0,E129=\"\",E116>1),InstalledCost2,E129*InstalledCost2)","v":0},{"$f":"IF(OR(F129=0,F129=\"\",F116>1),InstalledCost3,F129*InstalledCost3)","v":0},{"$f":"IF(OR(G129=0,G129=\"\",G116>1),InstalledCost4,G129*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D126,D130,D132,D131)","v":0},{"$f":"MIN(E126,E130:E131)","v":0},{"$f":"MIN(F126,F130:F131)","v":0},{"$f":"MIN(G126,G130:G131)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D136","v":0},{"$f":"InstalledCost2*E136","v":0},{"$f":"InstalledCost3*F136","v":0},{"$f":"InstalledCost4*G136","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D137*D$10","v":0},{"$f":"E137*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D138","v":0},{"$f":"E138","v":0},{"$f":"F138","v":0},{"$f":"G138","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D139*Capacity","v":0},{"$f":"E139*Capacity2","v":0},{"$f":"F139*Capacity3","v":0},{"$f":"G139*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D140*CO2eShortTons","v":0},{"$f":"E140*CO2eShortTons2","v":0},{"$f":"F140*CO2eShortTons3","v":0},{"$f":"G140*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D141:D145)","v":0},{"$f":"SUM(E141:E145)","v":0},{"$f":"SUM(F141:F145)","v":0},{"$f":"SUM(G141:G145)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D147=0,D147=\"\",D136>1),InstalledCost,D147)","v":0},{"$f":"IF(OR(E147=0,E147=\"\",E136>1),InstalledCost2,E147)","v":0},{"$f":"IF(OR(F147=0,F147=\"\",F136>1),InstalledCost3,F147)","v":0},{"$f":"IF(OR(G147=0,G147=\"\",G136>1),InstalledCost4,G147)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D148=0,D148=\"\",D137>1),InstalledCost,D148*Capacity)","v":0},{"$f":"IF(OR(E148=0,E148=\"\",E137>1),InstalledCost2,E148*Capacity2)","v":0},{"$f":"IF(OR(F148=0,F148=\"\",F137>1),InstalledCost3,F148*Capacity3)","v":0},{"$f":"IF(OR(G148=0,G148=\"\",G137>1),InstalledCost4,G148*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D149=0,D149=\"\",D136>1),InstalledCost,D149*InstalledCost)","v":0},{"$f":"IF(OR(E149=0,E149=\"\",E136>1),InstalledCost2,E149*InstalledCost2)","v":0},{"$f":"IF(OR(F149=0,F149=\"\",F136>1),InstalledCost3,F149*InstalledCost3)","v":0},{"$f":"IF(OR(G149=0,G149=\"\",G136>1),InstalledCost4,G149*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D146,D150,D152,D151)","v":0},{"$f":"MIN(E146,E150,E152,E151)","v":0},{"$f":"MIN(F146,F150,F152,F151)","v":0},{"$f":"MIN(G146,G150,G152,G151)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D109=0,D109=\"\"),D133,IF(D7<D109,D153,D133))","v":0},{"$f":"IF(OR(E109=0,E109=\"\"),E133,IF(E7<E109,E153,E133))","v":0},{"$f":"IF(OR(F109=0,F109=\"\"),F133,IF(F7<F109,F153,F133))","v":0},{"$f":"IF(OR(G109=0,G109=\"\"),G133,IF(G7<G109,G153,G133))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[3,{"$f":"CONCATENATE(\"GRANT \",A163)","v":"GRANT 3"},{"$f":"D166","v":"ODOE EIP State Tax Credit"},{"$f":"IF(D218<0,0,D218)","v":0},{"$f":"IF(E218<0,0,E218)","v":0},0,0]
[null,"28.5% up to a maximum of $5000000",null,null,null,null,null,null,null,"Get annual amounts wired in here, rather than through scenarios sheet."]
[null,null,{"$f":"$C$44","v":"TWO PART GRANT"},null,null,null,null,null,{"$f":"C163","v":"ODOE EIP State Tax Credit"}]
[null,null,"Description",{"$f":"'Grants & Loans'!C35","v":"ODOE EIP State Tax Credit"},{"$f":"$D166","v":"ODOE EIP State Tax Credit"},{"$f":"$D166","v":"ODOE EIP State Tax Credit"},"ODOE EIP State Tax Credit",null,"Percent of Installed Cost, Total",{"$f":"'Grants & Loans'!E36","v":0}]
[null,null,null,null,{"$f":"$D167","v":0},0,0,null,{"$f":"CONCATENATE(\"Year \",K167)","v":"Year 1"},{"$f":"'Grants & Loans'!E37","v":0},1]
[null,null,"Incentive Type",{"$f":"J174","v":"State Investment Tax Credit"},"State Investment Tax Credit","State Investment Tax Credit","State Investment Tax Credit",null,"Year 2",{"$f":"'Grants & Loans'!E38","v":0},2]
[null,null,"Carry Forward",{"$f":"J175","v":5},5,5,5,null,"Year 3",{"$f":"'Grants & Loans'!E39","v":0},3]
[null,null,"Threshold Capacity (zero if none)",0,0,null,null,"kW","Year 4",{"$f":"'Grants & Loans'!E40","v":0},4]
[null,null,"First Installment Year",null,null,null,null,null,"Year 5",{"$f":"'Grants & Loans'!E41","v":0},5]
[null,null,"Incentive Period",{"$f":"$J$176","v":3},{"$f":"$J$176","v":3},{"$f":"$J$176","v":3},{"$f":"$J$176","v":3},null,"Year 6",{"$f":"'Grants & Loans'!E42","v":0},6]
[null,null,"Interest Rate",0,0,0,0,null,"Maxiumum Amount",{"$f":"'Grants & Loans'!C43","v":5000000}]
[null,null,"Loan Initiation",0,0,0,0,null,"Incentive Type",{"$f":"'Grants & Loans'!C44","v":"State Investment Tax Credit"}]
[null,null,null,null,null,null,null,null,"Carry Forward (years)",{"$f":"'Grants & Loans'!C45","v":5}]
[null,null,null,null,null,null,null,null,"If considered grant, period (years)",3]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J166","v":0},{"$f":"$J166","v":0},{"$f":"$J166","v":0},{"$f":"$J166","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D179","v":0},{"$f":"InstalledCost2*E179","v":0},{"$f":"InstalledCost3*F179","v":0},{"$f":"InstalledCost4*G179","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D180*D$10","v":0},{"$f":"E180*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D181","v":0},{"$f":"E181","v":0},{"$f":"F181","v":0},{"$f":"G181","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D182*Capacity","v":0},{"$f":"E182*Capacity2","v":0},{"$f":"F182*Capacity3","v":0},{"$f":"G182*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D183*CO2eShortTons","v":0},{"$f":"E183*CO2eShortTons2","v":0},{"$f":"F183*CO2eShortTons3","v":0},{"$f":"G183*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D184:D188)","v":0},{"$f":"SUM(E184:E188)","v":0},{"$f":"SUM(F184:F188)","v":0},{"$f":"SUM(G184:G188)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J173","v":5000000},{"$f":"$J173","v":5000000},{"$f":"$J173","v":5000000},{"$f":"$J173","v":5000000}]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost"]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D190=0,D190=\"\",D179>1),InstalledCost,D190)","v":5000000},{"$f":"IF(OR(E190=0,E190=\"\",E179>1),InstalledCost2,E190)","v":5000000},{"$f":"IF(OR(F190=0,F190=\"\",F179>1),InstalledCost3,F190)","v":5000000},{"$f":"IF(OR(G190=0,G190=\"\",G179>1),InstalledCost4,G190)","v":5000000}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D191=0,D191=\"\",D180>1),InstalledCost,D191*Capacity)","v":0},{"$f":"IF(OR(E191=0,E191=\"\",E180>1),InstalledCost2,E191*Capacity2)","v":0},{"$f":"IF(OR(F191=0,F191=\"\",F180>1),InstalledCost3,F191*Capacity3)","v":0},{"$f":"IF(OR(G191=0,G191=\"\",G180>1),InstalledCost4,G191*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D192=0,D192=\"\",D179>1),InstalledCost,D192*InstalledCost)","v":0},{"$f":"IF(OR(E192=0,E192=\"\",E179>1),InstalledCost2,E192*InstalledCost2)","v":0},{"$f":"IF(OR(F192=0,F192=\"\",F179>1),InstalledCost3,F192*InstalledCost3)","v":0},{"$f":"IF(OR(G192=0,G192=\"\",G179>1),InstalledCost4,G192*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D189,D193,D195,D194)","v":0},{"$f":"MIN(E189,E193,E195,E194)","v":0},{"$f":"MIN(F189,F193:F194)","v":0},{"$f":"MIN(G189,G193:G194)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",null,{"$f":"K171","v":5}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D199","v":0},{"$f":"InstalledCost2*E199","v":0},{"$f":"InstalledCost3*F199","v":0},{"$f":"InstalledCost4*G199","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D200*D$10","v":0},{"$f":"E200*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D201","v":0},{"$f":"E201","v":0},{"$f":"F201","v":0},{"$f":"G201","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D202*Capacity","v":0},{"$f":"E202*Capacity2","v":0},{"$f":"F202*Capacity3","v":0},{"$f":"G202*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D203*CO2eShortTons","v":0},{"$f":"E203*CO2eShortTons2","v":0},{"$f":"F203*CO2eShortTons3","v":0},{"$f":"G203*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D204:D208)","v":0},{"$f":"SUM(E204:E208)","v":0},{"$f":"SUM(F204:F208)","v":0},{"$f":"SUM(G204:G208)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D210=0,D210=\"\",D199>1),InstalledCost,D210)","v":0},{"$f":"IF(OR(E210=0,E210=\"\",E199>1),InstalledCost2,E210)","v":0},{"$f":"IF(OR(F210=0,F210=\"\",F199>1),InstalledCost3,F210)","v":0},{"$f":"IF(OR(G210=0,G210=\"\",G199>1),InstalledCost4,G210)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D211=0,D211=\"\",D200>1),InstalledCost,D211*Capacity)","v":0},{"$f":"IF(OR(E211=0,E211=\"\",E200>1),InstalledCost2,E211*Capacity2)","v":0},{"$f":"IF(OR(F211=0,F211=\"\",F200>1),InstalledCost3,F211*Capacity3)","v":0},{"$f":"IF(OR(G211=0,G211=\"\",G200>1),InstalledCost4,G211*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D212=0,D212=\"\",D199>1),InstalledCost,D212*InstalledCost)","v":0},{"$f":"IF(OR(E212=0,E212=\"\",E199>1),InstalledCost2,E212*InstalledCost2)","v":0},{"$f":"IF(OR(F212=0,F212=\"\",F199>1),InstalledCost3,F212*InstalledCost3)","v":0},{"$f":"IF(OR(G212=0,G212=\"\",G199>1),InstalledCost4,G212*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D209,D213,D215,D214)","v":0},{"$f":"MIN(E209,E213,E215,E214)","v":0},{"$f":"MIN(F209,F213,F215,F214)","v":0},{"$f":"MIN(G209,G213,G215,G214)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D172=0,D172=\"\"),D196,IF(Capacity<D172,D216,D196))","v":0},{"$f":"IF(OR(E172=0,E172=\"\"),E196,IF(Capacity2<E172,E216,E196))","v":0},{"$f":"IF(OR(F172=0,F172=\"\"),F196,IF(Capacity3<F172,F216,F196))","v":0},{"$f":"IF(OR(G172=0,G172=\"\"),G196,IF(Capacity4<G172,G216,G196))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[4,{"$f":"CONCATENATE(\"GRANT \",A226)","v":"GRANT 4"},{"$f":"D229","v":" Grant ($100/kW)"},{"$f":"IF(D278<0,0,D278)","v":0},{"$f":"IF(E278<0,0,E278)","v":0},0,0]
[]
[null,null,{"$f":"$C$44","v":"TWO PART GRANT"},null,null,null,null,null,{"$f":"C226","v":" Grant ($100/kW)"}]
[null,null,"Description",{"$f":"'Grants & Loans'!C55","v":" Grant ($100/kW)"},{"$f":"$D229","v":" Grant ($100/kW)"},{"$f":"$D229","v":" Grant ($100/kW)"}," Grant ($100/kW)",null,"Maximum System Size (kW)",50000]
[null,null,null,null,{"$f":"$D230","v":0},0,0,null,"Incentive per kW",200]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant",null,"Maxiumum Amount",500000]
[null,null,"Threshold Capacity (zero if none)",{"$f":"$J229","v":50000},{"$f":"$J229","v":50000},{"$f":"$J229","v":50000},{"$f":"$J229","v":50000},"kW"]
[null,null,"First Installment Year",1,1,1,1]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1]
[null,null,"Interest Rate",0,0,0,0]
[null,null,"Loan Initiation",0,0,0,0]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum"]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D239","v":0},{"$f":"InstalledCost2*E239","v":0},{"$f":"InstalledCost3*F239","v":0},{"$f":"InstalledCost4*G239","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D240*D$10","v":0},{"$f":"E240*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D241","v":0},{"$f":"E241","v":0},{"$f":"F241","v":0},{"$f":"G241","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D242*Capacity","v":0},{"$f":"E242*Capacity2","v":0},{"$f":"F242*Capacity3","v":0},{"$f":"G242*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D243*CO2eShortTons","v":0},{"$f":"E243*CO2eShortTons2","v":0},{"$f":"F243*CO2eShortTons3","v":0},{"$f":"G243*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D244:D248)","v":0},{"$f":"SUM(E244:E248)","v":0},{"$f":"SUM(F244:F248)","v":0},{"$f":"SUM(G244:G248)","v":0}]
[null,1,"Maximum Amount, Absolute"]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost"]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D250=0,D250=\"\",D239>1),InstalledCost,D250)","v":0},{"$f":"IF(OR(E250=0,E250=\"\",E239>1),InstalledCost2,E250)","v":0},{"$f":"IF(OR(F250=0,F250=\"\",F239>1),InstalledCost3,F250)","v":0},{"$f":"IF(OR(G250=0,G250=\"\",G239>1),InstalledCost4,G250)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D251=0,D251=\"\",D240>1),InstalledCost,D251*Capacity)","v":0},{"$f":"IF(OR(E251=0,E251=\"\",E240>1),InstalledCost2,E251*Capacity2)","v":0},{"$f":"IF(OR(F251=0,F251=\"\",F240>1),InstalledCost3,F251*Capacity3)","v":0},{"$f":"IF(OR(G251=0,G251=\"\",G240>1),InstalledCost4,G251*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D252=0,D252=\"\",D239>1),InstalledCost,D252*InstalledCost)","v":0},{"$f":"IF(OR(E252=0,E252=\"\",E239>1),InstalledCost2,E252*InstalledCost2)","v":0},{"$f":"IF(OR(F252=0,F252=\"\",F239>1),InstalledCost3,F252*InstalledCost3)","v":0},{"$f":"IF(OR(G252=0,G252=\"\",G239>1),InstalledCost4,G252*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D249,D253,D255,D254)","v":0},{"$f":"MIN(E249,E253,E255,E254)","v":0},{"$f":"MIN(F249,F253:F254)","v":0},{"$f":"MIN(G249,G253:G254)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",{"$f":"$J230","v":200},{"$f":"$J230","v":200},{"$f":"$J230","v":200},{"$f":"$J230","v":200}]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D259","v":0},{"$f":"InstalledCost2*E259","v":0},{"$f":"InstalledCost3*F259","v":0},{"$f":"InstalledCost4*G259","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D260*D$10","v":0},{"$f":"E260*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D261","v":0},{"$f":"E261","v":0},{"$f":"F261","v":0},{"$f":"G261","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D262*Capacity","v":0},{"$f":"E262*Capacity2","v":0},{"$f":"F262*Capacity3","v":0},{"$f":"G262*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D263*CO2eShortTons","v":0},{"$f":"E263*CO2eShortTons2","v":0},{"$f":"F263*CO2eShortTons3","v":0},{"$f":"G263*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D264:D268)","v":0},{"$f":"SUM(E264:E268)","v":0},{"$f":"SUM(F264:F268)","v":0},{"$f":"SUM(G264:G268)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J231","v":500000},{"$f":"$J231","v":500000},{"$f":"$J231","v":500000},{"$f":"$J231","v":500000}]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D270=0,D270=\"\",D259>1),InstalledCost,D270)","v":500000},{"$f":"IF(OR(E270=0,E270=\"\",E259>1),InstalledCost2,E270)","v":500000},{"$f":"IF(OR(F270=0,F270=\"\",F259>1),InstalledCost3,F270)","v":500000},{"$f":"IF(OR(G270=0,G270=\"\",G259>1),InstalledCost4,G270)","v":500000}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D271=0,D271=\"\",D260>1),InstalledCost,D271*Capacity)","v":0},{"$f":"IF(OR(E271=0,E271=\"\",E260>1),InstalledCost2,E271*Capacity2)","v":0},{"$f":"IF(OR(F271=0,F271=\"\",F260>1),InstalledCost3,F271*Capacity3)","v":0},{"$f":"IF(OR(G271=0,G271=\"\",G260>1),InstalledCost4,G271*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D272=0,D272=\"\",D259>1),InstalledCost,D272*InstalledCost)","v":0},{"$f":"IF(OR(E272=0,E272=\"\",E259>1),InstalledCost2,E272*InstalledCost2)","v":0},{"$f":"IF(OR(F272=0,F272=\"\",F259>1),InstalledCost3,F272*InstalledCost3)","v":0},{"$f":"IF(OR(G272=0,G272=\"\",G259>1),InstalledCost4,G272*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D269,D273,D275,D274)","v":0},{"$f":"MIN(E269,E273,E275,E274)","v":0},{"$f":"MIN(F269,F273,F275,F274)","v":0},{"$f":"MIN(G269,G273,G275,G274)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D232=0,D232=\"\"),D256,IF(D7<D232,D276,D256))","v":0},{"$f":"IF(OR(E232=0,E232=\"\"),E256,IF(E7<E232,E276,E256))","v":0},{"$f":"IF(OR(F232=0,F232=\"\"),F256,IF(F7<F232,F276,F256))","v":0},{"$f":"IF(OR(G232=0,G232=\"\"),G256,IF(G7<G232,G276,G256))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[5,{"$f":"CONCATENATE(\"GRANT \",A287)","v":"GRANT 5"},{"$f":"D290","v":" CO2e Grant"},{"$f":"IF(D339<0,0,D339)","v":0},{"$f":"IF(E339<0,0,E339)","v":0},0,0]
[]
[null,null,{"$f":"$C$44","v":"TWO PART GRANT"},null,null,null,null,null,{"$f":"C287","v":" CO2e Grant"}]
[null,null,"Description",{"$f":"'Grants & Loans'!C60","v":" CO2e Grant"},{"$f":"$D290","v":" CO2e Grant"},{"$f":"$D290","v":" CO2e Grant"}," CO2e Grant",null,"Lump Sum",{"$f":"'Grants & Loans'!C61","v":0}]
[null,null,null,null,{"$f":"$D291","v":0},0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C62","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant",null,"Incentive per short ton of CO2e",{"$f":"'Grants & Loans'!C63","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,null,null,"kW","Percent of Installed Cost",{"$f":"'Grants & Loans'!C64","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,"Percent of Annual Electricity Savings",{"$f":"'Grants & Loans'!C65","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,null,"Maximum Amount",{"$f":"'Grants & Loans'!C66","v":0}]
[null,null,"Interest Rate",0,0,0,0,null,"Maximum Amount per kW",{"$f":"'Grants & Loans'!C67","v":0}]
[null,null,"Loan Initiation",0,0,0,0,null,"Maximum Amount, % Installed Cost",{"$f":"'Grants & Loans'!C68","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$D$6","v":"Riverside Hotel"},{"$f":"D287","v":0}]
[null,null,"For systems greater than or equal to threshold",null,null,null,null,null,{"$f":"$E$6","v":"Warm Springs Hospital, Recips"},{"$f":"E287","v":0}]
[null,1,"Percent of Installed Cost",{"$f":"$J293","v":0},0,0,0,null,{"$f":"$F$6","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"F287","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",0,0,0,0,null,{"$f":"$G$6","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"},{"$f":"G287","v":0}]
[null,3,"Lump Sum",{"$f":"$J290","v":0},0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year",0,0,0,0]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D300","v":0},{"$f":"InstalledCost2*E300","v":0},{"$f":"InstalledCost3*F300","v":0},{"$f":"InstalledCost4*G300","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D301*D$10","v":0},{"$f":"E301*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D302","v":0},{"$f":"E302","v":0},{"$f":"F302","v":0},{"$f":"G302","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D303*Capacity","v":0},{"$f":"E303*Capacity2","v":0},{"$f":"F303*Capacity3","v":0},{"$f":"G303*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D304*CO2eShortTons","v":0},{"$f":"E304*CO2eShortTons2","v":0},{"$f":"F304*CO2eShortTons3","v":0},{"$f":"G304*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D305:D309)","v":0},{"$f":"SUM(E305:E309)","v":0},{"$f":"SUM(F305:F309)","v":0},{"$f":"SUM(G305:G309)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J295","v":0},0,0,0]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D311=0,D311=\"\",D300>1),InstalledCost,D311)","v":0},{"$f":"IF(OR(E311=0,E311=\"\",E300>1),InstalledCost2,E311)","v":0},{"$f":"IF(OR(F311=0,F311=\"\",F300>1),InstalledCost3,F311)","v":0},{"$f":"IF(OR(G311=0,G311=\"\",G300>1),InstalledCost4,G311)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D312=0,D312=\"\",D301>1),InstalledCost,D312*Capacity)","v":0},{"$f":"IF(OR(E312=0,E312=\"\",E301>1),InstalledCost2,E312*Capacity2)","v":0},{"$f":"IF(OR(F312=0,F312=\"\",F301>1),InstalledCost3,F312*Capacity3)","v":0},{"$f":"IF(OR(G312=0,G312=\"\",G301>1),InstalledCost4,G312*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D313=0,D313=\"\",D300>1),InstalledCost,D313*InstalledCost)","v":0},{"$f":"IF(OR(E313=0,E313=\"\",E300>1),InstalledCost2,E313*InstalledCost2)","v":0},{"$f":"IF(OR(F313=0,F313=\"\",F300>1),InstalledCost3,F313*InstalledCost3)","v":0},{"$f":"IF(OR(G313=0,G313=\"\",G300>1),InstalledCost4,G313*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D310,D314,D316,D315)","v":0},{"$f":"MIN(E310,E314,E316,E315)","v":0},{"$f":"MIN(F310,F314:F315)","v":0},{"$f":"MIN(G310,G314:G315)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",null,{"$f":"K295","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"D8*D320","v":0},{"$f":"InstalledCost2*E320","v":0},{"$f":"InstalledCost3*F320","v":0},{"$f":"InstalledCost4*G320","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D321*D$10","v":0},{"$f":"E321*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D322","v":0},{"$f":"E322","v":0},{"$f":"F322","v":0},{"$f":"G322","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D323*Capacity","v":0},{"$f":"E323*Capacity2","v":0},{"$f":"F323*Capacity3","v":0},{"$f":"G323*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D324*CO2eShortTons","v":0},{"$f":"E324*CO2eShortTons2","v":0},{"$f":"F324*CO2eShortTons3","v":0},{"$f":"G324*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D325:D329)","v":0},{"$f":"SUM(E325:E329)","v":0},{"$f":"SUM(F325:F329)","v":0},{"$f":"SUM(G325:G329)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D331=0,D331=\"\",D320>1),InstalledCost,D331)","v":0},{"$f":"IF(OR(E331=0,E331=\"\",E320>1),InstalledCost2,E331)","v":0},{"$f":"IF(OR(F331=0,F331=\"\",F320>1),InstalledCost3,F331)","v":0},{"$f":"IF(OR(G331=0,G331=\"\",G320>1),InstalledCost4,G331)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D332=0,D332=\"\",D321>1),InstalledCost,D332*Capacity)","v":0},{"$f":"IF(OR(E332=0,E332=\"\",E321>1),InstalledCost2,E332*Capacity2)","v":0},{"$f":"IF(OR(F332=0,F332=\"\",F321>1),InstalledCost3,F332*Capacity3)","v":0},{"$f":"IF(OR(G332=0,G332=\"\",G321>1),InstalledCost4,G332*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D333=0,D333=\"\",D320>1),InstalledCost,D333*InstalledCost)","v":0},{"$f":"IF(OR(E333=0,E333=\"\",E320>1),InstalledCost2,E333*InstalledCost2)","v":0},{"$f":"IF(OR(F333=0,F333=\"\",F320>1),InstalledCost3,F333*InstalledCost3)","v":0},{"$f":"IF(OR(G333=0,G333=\"\",G320>1),InstalledCost4,G333*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D330,D334,D336,D335)","v":0},{"$f":"MIN(E330,E334,E336,E335)","v":0},{"$f":"MIN(F330,F334,F336,F335)","v":0},{"$f":"MIN(G330,G334,G336,G335)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D293=0,D293=\"\"),D317,IF(D7<D293,D337,D317))","v":0},{"$f":"IF(OR(E293=0,E293=\"\"),E317,IF(E7<E293,E337,E317))","v":0},{"$f":"IF(OR(F293=0,F293=\"\"),F317,IF(F7<F293,F337,F317))","v":0},{"$f":"IF(OR(G293=0,G293=\"\"),G317,IF(G7<G293,G337,G317))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[6,{"$f":"CONCATENATE(\"GRANT \",A346)","v":"GRANT 6"},{"$f":"D349","v":" Grant"},{"$f":"IF(D398<0,0,D398)","v":0},{"$f":"IF(E398<0,0,E398)","v":0},0,0]
[]
[null,null,{"$f":"$C$44","v":"TWO PART GRANT"},null,null,null,null,null,{"$f":"C346","v":" Grant"}]
[null,null,"Description",{"$f":"'Grants & Loans'!C70","v":" Grant"},{"$f":"$D349","v":" Grant"},{"$f":"$D349","v":" Grant"}," Grant",null,"Lump Sum",{"$f":"'Grants & Loans'!C71","v":0}]
[null,null,null,null,{"$f":"$D350","v":0},0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C72","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant",null,"Incentive per short ton of CO2e",{"$f":"'Grants & Loans'!C73","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,null,null,"kW","Percent of Installed Cost",{"$f":"'Grants & Loans'!C74","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,"Percent of Annual Electricity Savings",{"$f":"'Grants & Loans'!C75","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,null,"Maximum Amount",{"$f":"'Grants & Loans'!C76","v":0}]
[null,null,"Interest Rate",0,0,0,0,null,"Maximum Amount per kW",{"$f":"'Grants & Loans'!C77","v":0}]
[null,null,"Loan Initiation",0,0,0,0,null,"Maximum Amount, % Installed Cost",{"$f":"'Grants & Loans'!C78","v":0}]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J352","v":0},{"$f":"$J352","v":0},0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",{"$f":"$J353","v":0},0,0,0,null,{"$f":"$D$6","v":"Riverside Hotel"},{"$f":"D346","v":0}]
[null,3,"Lump Sum",{"$f":"$J349","v":0},{"$f":"$J349","v":0},0,0,null,{"$f":"$E$6","v":"Warm Springs Hospital, Recips"},{"$f":"E346","v":0}]
[null,4,"Amount per kW",{"$f":"$J350","v":0},0,0,0,null,{"$f":"$F$6","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"F346","v":0}]
[null,5,"Amount per tons CO2e per year",{"$f":"$J351","v":0},0,0,0,null,{"$f":"$G$6","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"},{"$f":"G346","v":0}]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D359","v":0},{"$f":"InstalledCost2*E359","v":0},{"$f":"InstalledCost3*F359","v":0},{"$f":"InstalledCost4*G359","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D360*D$10","v":0},{"$f":"E360*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D361","v":0},{"$f":"E361","v":0},{"$f":"F361","v":0},{"$f":"G361","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D362*Capacity","v":0},{"$f":"E362*Capacity2","v":0},{"$f":"F362*Capacity3","v":0},{"$f":"G362*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D363*CO2eShortTons","v":0},{"$f":"E363*CO2eShortTons2","v":0},{"$f":"F363*CO2eShortTons3","v":0},{"$f":"G363*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D364:D368)","v":0},{"$f":"SUM(E364:E368)","v":0},{"$f":"SUM(F364:F368)","v":0},{"$f":"SUM(G364:G368)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J354","v":0},0,0,0]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D370=0,D370=\"\",D359>1),InstalledCost,D370)","v":0},{"$f":"IF(OR(E370=0,E370=\"\",E359>1),InstalledCost2,E370)","v":0},{"$f":"IF(OR(F370=0,F370=\"\",F359>1),InstalledCost3,F370)","v":0},{"$f":"IF(OR(G370=0,G370=\"\",G359>1),InstalledCost4,G370)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D371=0,D371=\"\",D360>1),InstalledCost,D371*Capacity)","v":0},{"$f":"IF(OR(E371=0,E371=\"\",E360>1),InstalledCost2,E371*Capacity2)","v":0},{"$f":"IF(OR(F371=0,F371=\"\",F360>1),InstalledCost3,F371*Capacity3)","v":0},{"$f":"IF(OR(G371=0,G371=\"\",G360>1),InstalledCost4,G371*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D372=0,D372=\"\",D359>1),InstalledCost,D372*InstalledCost)","v":0},{"$f":"IF(OR(E372=0,E372=\"\",E359>1),InstalledCost2,E372*InstalledCost2)","v":0},{"$f":"IF(OR(F372=0,F372=\"\",F359>1),InstalledCost3,F372*InstalledCost3)","v":0},{"$f":"IF(OR(G372=0,G372=\"\",G359>1),InstalledCost4,G372*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D369,D373,D375,D374)","v":0},{"$f":"MIN(E369,E373,E375,E374)","v":0},{"$f":"MIN(F369,F373:F374)","v":0},{"$f":"MIN(G369,G373:G374)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost",null,{"$f":"K354","v":0}]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D379","v":0},{"$f":"InstalledCost2*E379","v":0},{"$f":"InstalledCost3*F379","v":0},{"$f":"InstalledCost4*G379","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D380*D$10","v":0},{"$f":"E380*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D381","v":0},{"$f":"E381","v":0},{"$f":"F381","v":0},{"$f":"G381","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D382*Capacity","v":0},{"$f":"E382*Capacity2","v":0},{"$f":"F382*Capacity3","v":0},{"$f":"G382*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D383*CO2eShortTons","v":0},{"$f":"E383*CO2eShortTons2","v":0},{"$f":"F383*CO2eShortTons3","v":0},{"$f":"G383*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D384:D388)","v":0},{"$f":"SUM(E384:E388)","v":0},{"$f":"SUM(F384:F388)","v":0},{"$f":"SUM(G384:G388)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D390=0,D390=\"\",D379>1),InstalledCost,D390)","v":0},{"$f":"IF(OR(E390=0,E390=\"\",E379>1),InstalledCost2,E390)","v":0},{"$f":"IF(OR(F390=0,F390=\"\",F379>1),InstalledCost3,F390)","v":0},{"$f":"IF(OR(G390=0,G390=\"\",G379>1),InstalledCost4,G390)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D391=0,D391=\"\",D380>1),InstalledCost,D391*Capacity)","v":0},{"$f":"IF(OR(E391=0,E391=\"\",E380>1),InstalledCost2,E391*Capacity2)","v":0},{"$f":"IF(OR(F391=0,F391=\"\",F380>1),InstalledCost3,F391*Capacity3)","v":0},{"$f":"IF(OR(G391=0,G391=\"\",G380>1),InstalledCost4,G391*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D392=0,D392=\"\",D379>1),InstalledCost,D392*InstalledCost)","v":0},{"$f":"IF(OR(E392=0,E392=\"\",E379>1),InstalledCost2,E392*InstalledCost2)","v":0},{"$f":"IF(OR(F392=0,F392=\"\",F379>1),InstalledCost3,F392*InstalledCost3)","v":0},{"$f":"IF(OR(G392=0,G392=\"\",G379>1),InstalledCost4,G392*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D389,D393,D395,D394)","v":0},{"$f":"MIN(E389,E393,E395,E394)","v":0},{"$f":"MIN(F389,F393,F395,F394)","v":0},{"$f":"MIN(G389,G393,G395,G394)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D352=0,D352=\"\"),D376,IF(D7<D352,D396,D376))","v":0},{"$f":"IF(OR(E352=0,E352=\"\"),E376,IF(E7<E352,E396,E376))","v":0},{"$f":"IF(OR(F352=0,F352=\"\"),F376,IF(F7<F352,F396,F376))","v":0},{"$f":"IF(OR(G352=0,G352=\"\"),G376,IF(G7<G352,G396,G376))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[7,{"$f":"CONCATENATE(\"GRANT \",A406)","v":"GRANT 7"},{"$f":"D409","v":" Grant (10%)"},{"$f":"IF(D458<0,0,D458)","v":0},{"$f":"IF(E458<0,0,E458)","v":0},0,0]
[]
[null,null,{"$f":"$C$44","v":"TWO PART GRANT"},null,null,null,null,null,{"$f":"C406","v":" Grant (10%)"}]
[null,null,"Description",{"$f":"'Grants & Loans'!C81","v":" Grant (10%)"},{"$f":"$D409","v":" Grant (10%)"},{"$f":"$D409","v":" Grant (10%)"}," Grant (10%)",null,"Lump Sum",{"$f":"'Grants & Loans'!C82","v":0}]
[null,null,null,null,{"$f":"$D410","v":0},0,0,null,"Incentive per kW",{"$f":"'Grants & Loans'!C83","v":0}]
[null,null,"Incentive Type","Grant","Grant","Grant","Grant",null,"Incentive per short ton of CO2e",{"$f":"'Grants & Loans'!C84","v":0}]
[null,null,"Threshold Capacity (zero if none)",0,0,null,null,"kW","Percent of Installed Cost",{"$f":"'Grants & Loans'!C85","v":0}]
[null,null,"First Installment Year",1,1,1,1,null,"Percent of Annual Electricity Savings",{"$f":"'Grants & Loans'!C86","v":0}]
[null,null,"Incentive Period (or Years Carry Forward)",1,1,1,1,null,"Maximum Amount",{"$f":"'Grants & Loans'!C87","v":0}]
[null,null,"Interest Rate",0,0,0,0,null,"Maximum Amount per kW",{"$f":"'Grants & Loans'!C88","v":0}]
[null,null,"Loan Initiation",0,0,0,0,null,"Maximum Amount, % Installed Cost",{"$f":"'Grants & Loans'!C89","v":0}]
[]
[null,null,"For systems greater than or equal to threshold"]
[null,1,"Percent of Installed Cost",{"$f":"$J412","v":0},0,0,0]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)",0,0,0,0,null,{"$f":"$D$6","v":"Riverside Hotel"},{"$f":"D406","v":0}]
[null,3,"Lump Sum",{"$f":"$J409","v":0},0,0,0,null,{"$f":"$E$6","v":"Warm Springs Hospital, Recips"},{"$f":"E406","v":0}]
[null,4,"Amount per kW",0,0,0,0,null,{"$f":"$F$6","v":"Darrington, Annual Analysis, Thermal, No CHP, 20% ECMs"},{"$f":"F406","v":0}]
[null,5,"Amount per tons CO2e per year",0,0,0,0,null,{"$f":"$G$6","v":"Darrington, Monthly Analysis, Stirling Engines, 20% ECMs"},{"$f":"G406","v":0}]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D419","v":0},{"$f":"InstalledCost2*E419","v":0},{"$f":"InstalledCost3*F419","v":0},{"$f":"InstalledCost4*G419","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D420*D$10","v":0},{"$f":"E420*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D421","v":0},{"$f":"E421","v":0},{"$f":"F421","v":0},{"$f":"G421","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D422*Capacity","v":0},{"$f":"E422*Capacity2","v":0},{"$f":"F422*Capacity3","v":0},{"$f":"G422*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D423*CO2eShortTons","v":0},{"$f":"E423*CO2eShortTons2","v":0},{"$f":"F423*CO2eShortTons3","v":0},{"$f":"G423*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D424:D428)","v":0},{"$f":"SUM(E424:E428)","v":0},{"$f":"SUM(F424:F428)","v":0},{"$f":"SUM(G424:G428)","v":0}]
[null,1,"Maximum Amount, Absolute",{"$f":"$J414","v":0},0,0,0]
[null,2,"Maximum Amount per kW",0,0,0,0]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D430=0,D430=\"\",D419>1),InstalledCost,D430)","v":0},{"$f":"IF(OR(E430=0,E430=\"\",E419>1),InstalledCost2,E430)","v":0},{"$f":"IF(OR(F430=0,F430=\"\",F419>1),InstalledCost3,F430)","v":0},{"$f":"IF(OR(G430=0,G430=\"\",G419>1),InstalledCost4,G430)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D431=0,D431=\"\",D420>1),InstalledCost,D431*Capacity)","v":0},{"$f":"IF(OR(E431=0,E431=\"\",E420>1),InstalledCost2,E431*Capacity2)","v":0},{"$f":"IF(OR(F431=0,F431=\"\",F420>1),InstalledCost3,F431*Capacity3)","v":0},{"$f":"IF(OR(G431=0,G431=\"\",G420>1),InstalledCost4,G431*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D432=0,D432=\"\",D419>1),InstalledCost,D432*InstalledCost)","v":0},{"$f":"IF(OR(E432=0,E432=\"\",E419>1),InstalledCost2,E432*InstalledCost2)","v":0},{"$f":"IF(OR(F432=0,F432=\"\",F419>1),InstalledCost3,F432*InstalledCost3)","v":0},{"$f":"IF(OR(G432=0,G432=\"\",G419>1),InstalledCost4,G432*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D429,D433,D435,D434)","v":0},{"$f":"MIN(E429,E433,E435,E434)","v":0},{"$f":"MIN(F429,F433:F434)","v":0},{"$f":"MIN(G429,G433:G434)","v":0}]
[]
[null,null,"For systems less than threshold (ignored if none)"]
[null,1,"Percent of Installed Cost"]
[null,2,"Per Annual Energy Savings Compared to Grid ($/kWh)"]
[null,3,"Lump Sum",0,0,0,0]
[null,4,"Amount per kW",0,0,0,0]
[null,5,"Amount per tons CO2e per year"]
[null,1,"Amount Calculated as Percent of Installed Cost",{"$f":"InstalledCost*D439","v":0},{"$f":"InstalledCost2*E439","v":0},{"$f":"InstalledCost3*F439","v":0},{"$f":"InstalledCost4*G439","v":0}]
[null,2,"Amount Calculated as Percent of Energy Savings Compared to Grid",{"$f":"D440*D$10","v":0},{"$f":"E440*E$10","v":0},0,0]
[null,3,"Lump Sum",{"$f":"D441","v":0},{"$f":"E441","v":0},{"$f":"F441","v":0},{"$f":"G441","v":0}]
[null,4,"Amount Calculated as Per kW",{"$f":"D442*Capacity","v":0},{"$f":"E442*Capacity2","v":0},{"$f":"F442*Capacity3","v":0},{"$f":"G442*Capacity4","v":0}]
[null,5,"Amount Calculated as Per tons CO2e per year",{"$f":"D443*CO2eShortTons","v":0},{"$f":"E443*CO2eShortTons2","v":0},{"$f":"F443*CO2eShortTons3","v":0},{"$f":"G443*CO2eShortTons4","v":0}]
[null,null,"Calculated Amount, Sum",{"$f":"SUM(D444:D448)","v":0},{"$f":"SUM(E444:E448)","v":0},{"$f":"SUM(F444:F448)","v":0},{"$f":"SUM(G444:G448)","v":0}]
[null,1,"Maximum Amount, Absolute",0,0,0,0]
[null,2,"Maximum Amount per kW"]
[null,3,"Maximum Amount as Percent of Installed Cost",0,0,0,0]
[null,1,"Maximum, Absolute",{"$f":"IF(OR(D450=0,D450=\"\",D439>1),InstalledCost,D450)","v":0},{"$f":"IF(OR(E450=0,E450=\"\",E439>1),InstalledCost2,E450)","v":0},{"$f":"IF(OR(F450=0,F450=\"\",F439>1),InstalledCost3,F450)","v":0},{"$f":"IF(OR(G450=0,G450=\"\",G439>1),InstalledCost4,G450)","v":0}]
[null,2,"Maximum Amount per kW",{"$f":"IF(OR(D451=0,D451=\"\",D440>1),InstalledCost,D451*Capacity)","v":0},{"$f":"IF(OR(E451=0,E451=\"\",E440>1),InstalledCost2,E451*Capacity2)","v":0},{"$f":"IF(OR(F451=0,F451=\"\",F440>1),InstalledCost3,F451*Capacity3)","v":0},{"$f":"IF(OR(G451=0,G451=\"\",G440>1),InstalledCost4,G451*Capacity4)","v":0}]
[null,3,"Maximum as Percent of Installed Cost",{"$f":"IF(OR(D452=0,D452=\"\",D439>1),InstalledCost,D452*InstalledCost)","v":0},{"$f":"IF(OR(E452=0,E452=\"\",E439>1),InstalledCost2,E452*InstalledCost2)","v":0},{"$f":"IF(OR(F452=0,F452=\"\",F439>1),InstalledCost3,F452*InstalledCost3)","v":0},{"$f":"IF(OR(G452=0,G452=\"\",G439>1),InstalledCost4,G452*InstalledCost4)","v":0}]
[null,null,"Amount, Capped at Maximum",{"$f":"MIN(D449,D453,D455,D454)","v":0},{"$f":"MIN(E449,E453,E455,E454)","v":0},{"$f":"MIN(F449,F453,F455,F454)","v":0},{"$f":"MIN(G449,G453,G455,G454)","v":0}]
[]
[null,null,"SELECTED AMOUNT",{"$f":"IF(OR(D412=0,D412=\"\"),D436,IF(D7<D412,D456,D436))","v":0},{"$f":"IF(OR(E412=0,E412=\"\"),E436,IF(E7<E412,E456,E436))","v":0},{"$f":"IF(OR(F412=0,F412=\"\"),F436,IF(F7<F412,F456,F436))","v":0},{"$f":"IF(OR(G412=0,G412=\"\"),G436,IF(G7<G412,G456,G436))","v":0}]
[]
[null,"DESCRIPTION OF INCENTIVE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Order of Application",null,null,null,null,null,"Period"]
[1,{"$f":"B20","v":1},{"$f":"C42","v":"Federal Investment Tax Credit"},{"$f":"D42/$H511","v":0},{"$f":"E42/$H511","v":0},{"$f":"F42/$H511","v":0},{"$f":"G42/$H511","v":0},1,null,"DropDown_IncentiveType",null,{"$f":"'Grant Calculators'!C511","v":"Federal Investment Tax Credit"}]
[2,9,{"$f":"C102","v":"ETO CHP Grant (wrt grid)"},{"$f":"D102/$H512","v":0},{"$f":"E102/$H512","v":0},{"$f":"F102/$H512","v":0},{"$f":"G102/$H512","v":0},1,null,null,null,{"$f":"'Grant Calculators'!C512","v":"ETO CHP Grant (wrt grid)"}]
[3,9,{"$f":"C163","v":"ODOE EIP State Tax Credit"},{"$f":"D163/$H513","v":0},{"$f":"E163/$H513","v":0},{"$f":"F163/$H513","v":0},{"$f":"G163/$H513","v":0},1,null,"Grant",null,{"$f":"'Grant Calculators'!C513","v":"ODOE EIP State Tax Credit"}]
[4,6,{"$f":"C226","v":" Grant ($100/kW)"},{"$f":"D226/$H514","v":0},{"$f":"E226/$H514","v":0},{"$f":"F226/$H514","v":0},{"$f":"G226/$H514","v":0},1,null,"Loan",null,{"$f":"'Grant Calculators'!C514","v":" Grant ($100/kW)"}]
[5,9,{"$f":"C287","v":" CO2e Grant"},{"$f":"D287/$H515","v":0},{"$f":"E287/$H515","v":0},{"$f":"F287/$H515","v":0},{"$f":"G287/$H515","v":0},1,null,"Federal Investment Tax Credit",null,{"$f":"'Grant Calculators'!C515","v":" CO2e Grant"}]
[6,9,{"$f":"C346","v":" Grant"},{"$f":"D346/$H516","v":0},{"$f":"E346/$H516","v":0},{"$f":"F346/$H516","v":0},{"$f":"G346/$H516","v":0},1,null,"State Investment Tax Credit",null,{"$f":"'Grant Calculators'!C516","v":" Grant"}]
[7,9,{"$f":"C406","v":" Grant (10%)"},{"$f":"D406","v":0},{"$f":"E406","v":0},{"$f":"F406","v":0},{"$f":"G406","v":0},1,null,null,null,{"$f":"'Grant Calculators'!C517","v":" Grant (10%)"}]
[0,0,null,0,0,0,0,1]
[null,null,"Total",{"$f":"SUM(D511:D516)","v":0},{"$f":"SUM(E511:E516)","v":0},{"$f":"SUM(F511:F516)","v":0},{"$f":"SUM(G511:G516)","v":0}]
[]
[null,1,2,3,4,5,6]
[null,1,{"$f":"IFERROR(VLOOKUP($A511,Table_IncentiveTotals,C$521,FALSE),\"\")","v":"Federal Investment Tax Credit"},{"$f":"IFERROR(VLOOKUP($A511,Table_IncentiveTotals,D$521,FALSE),0)","v":0},0,0,0]
[null,2,"",0,0,{"$f":"IFERROR(VLOOKUP($A512,Table_IncentiveTotals,F$521,FALSE),0)","v":0},0]
[null,3,"",0,0,0,0]
[null,4,"",0,0,0,0]
[null,5,"",0,0,0,0]
[null,6," Grant ($100/kW)",0,0,0,0]
[null,7,"",{"$f":"IFERROR(VLOOKUP($A517,Table_IncentiveTotals,D$521,FALSE),0)","v":0},0,0,0]
[null,0,null,0,0,0,0]
[null,null,null,{"$f":"SUM(D522:D529)","v":0},{"$f":"SUM(E522:E529)","v":0},{"$f":"SUM(F522:F529)","v":0},{"$f":"SUM(G522:G529)","v":0}]
[]
[null,null,"Installed Costs",{"$f":"InstalledCost","v":0},{"$f":"InstalledCost2","v":0},{"$f":"InstalledCost3","v":0},{"$f":"InstalledCost4","v":0}]
[null,1,{"$f":"IFERROR(VLOOKUP($A511,Table_IncentiveTotals,C$521,FALSE),\"\")","v":"Federal Investment Tax Credit"},{"$f":"IF(D522=0,0,IF(SUM(D$522:D522)>D$532,D$532-SUM(D521:D$522),D522))","v":0},{"$f":"IF(E522=0,0,IF(SUM(E$522:E522)>E$532,E$532-SUM(E521:E$522),E522))","v":0},{"$f":"IF(F522=0,0,IF(SUM(F$522:F522)>F$532,F$532-SUM(F521:F$522),F522))","v":0},{"$f":"IF(G522=0,0,IF(SUM(G$522:G522)>G$532,G$532-SUM(G521:G$522),G522))","v":0}]
[null,2,"",{"$f":"IF(D523=0,0,IF(SUM(D$522:D523)>D$532,D$532-SUM(D$533:D533),D523))","v":0},{"$f":"IF(E523=0,0,IF(SUM(E$522:E523)>E$532,E$532-SUM(E$533:E533),E523))","v":0},{"$f":"IF(F523=0,0,IF(SUM(F$522:F523)>F$532,F$532-SUM(F$533:F533),F523))","v":0},{"$f":"IF(G523=0,0,IF(SUM(G$522:G523)>G$532,G$532-SUM(G$533:G533),G523))","v":0},"=IF(D410=0,0,IF(SUM(D$409:D410)>D$417,D$417-SUM(D$418:D418),D410))"]
[null,3,"",{"$f":"IF(D524=0,0,IF(SUM(D$522:D524)>D$532,D$532-SUM(D$533:D534),D524))","v":0},{"$f":"IF(E524=0,0,IF(SUM(E$522:E524)>E$532,E$532-SUM(E$533:E534),E524))","v":0},{"$f":"IF(F524=0,0,IF(SUM(F$522:F524)>F$532,F$532-SUM(F$533:F534),F524))","v":0},{"$f":"IF(G524=0,0,IF(SUM(G$522:G524)>G$532,G$532-SUM(G$533:G534),G524))","v":0}]
[null,4,"",{"$f":"IF(D525=0,0,IF(SUM(D$522:D525)>D$532,D$532-SUM(D$533:D535),D525))","v":0},{"$f":"IF(E525=0,0,IF(SUM(E$522:E525)>E$532,E$532-SUM(E$533:E535),E525))","v":0},{"$f":"IF(F525=0,0,IF(SUM(F$522:F525)>F$532,F$532-SUM(F$533:F535),F525))","v":0},{"$f":"IF(G525=0,0,IF(SUM(G$522:G525)>G$532,G$532-SUM(G$533:G535),G525))","v":0}]
[null,5,"",{"$f":"IF(D526=0,0,IF(SUM(D$522:D526)>D$532,D$532-SUM(D$533:D536),D526))","v":0},{"$f":"IF(E526=0,0,IF(SUM(E$522:E526)>E$532,E$532-SUM(E$533:E536),E526))","v":0},{"$f":"IF(F526=0,0,IF(SUM(F$522:F526)>F$532,F$532-SUM(F$533:F536),F526))","v":0},{"$f":"IF(G526=0,0,IF(SUM(G$522:G526)>G$532,G$532-SUM(G$533:G536),G526))","v":0}]
[null,6," Grant ($100/kW)",{"$f":"IF(D527=0,0,IF(SUM(D$522:D527)>D$532,D$532-SUM(D$533:D537),D527))","v":0},{"$f":"IF(E527=0,0,IF(SUM(E$522:E527)>E$532,E$532-SUM(E$533:E537),E527))","v":0},{"$f":"IF(F527=0,0,IF(SUM(F$522:F527)>F$532,F$532-SUM(F$533:F537),F527))","v":0},{"$f":"IF(G527=0,0,IF(SUM(G$522:G527)>G$532,G$532-SUM(G$533:G537),G527))","v":0}]
[null,7,"",{"$f":"IF(D528=0,0,IF(SUM(D$522:D528)>D$532,D$532-SUM(D$533:D538),D528))","v":0},{"$f":"IF(E528=0,0,IF(SUM(E$522:E528)>E$532,E$532-SUM(E$533:E538),E528))","v":0},{"$f":"IF(F528=0,0,IF(SUM(F$522:F528)>F$532,F$532-SUM(F$533:F538),F528))","v":0},{"$f":"IF(G528=0,0,IF(SUM(G$522:G528)>G$532,G$532-SUM(G$533:G538),G528))","v":0}]
[null,0,null,0,0,0,0]
[null,null,null,{"$f":"SUM(D533:D540)","v":0},{"$f":"SUM(E533:E540)","v":0},{"$f":"SUM(F533:F540)","v":0},{"$f":"SUM(G533:G540)","v":0}]

{"sheet":"Tables-NWNat Recips","index":66,"n_rows":163,"n_cols":13,"rows_kept":163,"cut":false,"hidden":true,"merged":[[149,1,150,3],[152,2,152,4]]}
["RELCOST:  Incentive Table",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
["RESULTS FOR SELECTED SCENARIO"]
[]
[null,{"$f":"ScenarioDescription","v":"Riverside Hotel"}]
[null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)"]
[null,{"$f":"B142","v":{"$error":"#VALUE!"}},{"$f":"IF(C142=\"Not Found\",0,C142)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(Recalc_Message_Target=\"\",\"\",Recalc_Message_Target)","v":"Recalculate Spider Diagram"}]
[null,{"$f":"B143","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Project Parameters"]
[null,"CHP Rated Capacity",{"$f":"'Incentive Model'!F100/1000","v":{"$error":"#VALUE!"}},"MW"]
[null,"Electricity Purchase Price",{"$f":"Spider_Diagram!C155","v":0},"per kWh"]
[null,"Natural Gas Purchase Price",{"$f":"Spider_Diagram!C156","v":0},"per MMBtu"]
[null,"CHP Plant Cost",{"$f":"Spider_Diagram!C158","v":0},"per kW "]
[null,"Variable O&M Cost",{"$f":"Spider_Diagram!C159","v":0},"per kWh"]
[null,"Electric Heat Rate (HHV)",{"$f":"Spider_Diagram!C162","v":""},"Btu/kWh"]
[null,"Thermal Output",{"$f":"Spider_Diagram!C163","v":""},"Btu/kWh"]
[null,"Electric Efficiency (HHV)",{"$f":"Spider_Diagram!C166","v":""}]
[null,"CHP Efficiency",{"$f":"Spider_Diagram!C167","v":""}]
[null,"CO2e Emissions Reductions",{"$f":"Scenarios!K167","v":0},"metric tons CO2e"]
[null,"Other Incentives Provided"]
[null,{"$f":"Scenarios!C220","v":0},{"$f":"Scenarios!C231","v":0}]
[null,{"$f":"Scenarios!D220","v":0},{"$f":"Scenarios!D231","v":0}]
[null,{"$f":"Scenarios!$E$220","v":0},{"$f":"Scenarios!$E$231","v":0}]
[]
[]
["SAVED RESULTS"]
[]
["SET 1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SET 2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SET 3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario",{"$f":"IF(Target_ScenarioResults_1<>\"\",Target_ScenarioResults_1,\"\")","v":"Riverside Hotel"}]
[]
[null,"Before-Tax Simple Payback","CO2e incentive"]
[null,{"$f":"Spider_Diagram!N218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!N227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!R218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!R227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!V218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!V227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!J218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!J227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!AH218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!AH227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!$AL$218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!$AL$227","v":{"$error":"#VALUE!"}}]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",D155,\". \",C155,\" of \",C153)","v":"Table 1. Carbon Incentive Required for Financial Viability of Riverside Hotel"}]
[]
[]
[null,null,{"$f":"IF(WhatIf!G7<>\"\",WhatIf!G7,\"\")","v":"Riverside Hotel"}]
[null,null,"Table Title","Table Number"]
[null,null,"Carbon Incentive Required for Financial Viability",1]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]

{"sheet":"Tables-NWNat Gas Turbs","index":67,"n_rows":163,"n_cols":13,"rows_kept":163,"cut":false,"hidden":true,"merged":[[149,1,150,3],[152,2,152,4]]}
["RELCOST:  Incentive Table",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
["RESULTS FOR SELECTED SCENARIO"]
[]
[null,{"$f":"ScenarioDescription","v":"Riverside Hotel"}]
[null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)"]
[null,{"$f":"B142","v":{"$error":"#VALUE!"}},{"$f":"IF(C142=\"Not Found\",0,C142)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(Recalc_Message_Target=\"\",\"\",Recalc_Message_Target)","v":"Recalculate Spider Diagram"}]
[null,{"$f":"B143","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Project Parameters"]
[null,"CHP Rated Capacity",{"$f":"'Incentive Model'!F100/1000","v":{"$error":"#VALUE!"}},"MW"]
[null,"Electricity Purchase Price",{"$f":"Spider_Diagram!C155","v":0},"per kWh"]
[null,"Natural Gas Purchase Price",{"$f":"Spider_Diagram!C156","v":0},"per MMBtu"]
[null,"CHP Plant Cost",{"$f":"Spider_Diagram!C158","v":0},"per kW "]
[null,"Variable O&M Cost",{"$f":"Spider_Diagram!C159","v":0},"per kWh"]
[null,"Electric Heat Rate (HHV)",{"$f":"Spider_Diagram!C162","v":""},"Btu/kWh"]
[null,"Thermal Output",{"$f":"Spider_Diagram!C163","v":""},"Btu/kWh"]
[null,"Electric Efficiency (HHV)",{"$f":"Spider_Diagram!C166","v":""}]
[null,"CHP Efficiency",{"$f":"Spider_Diagram!C167","v":""}]
[null,"CO2e Emissions Reductions",{"$f":"Scenarios!K167","v":0},"metric tons CO2e"]
[null,"Other Incentives Provided"]
[null,{"$f":"Scenarios!C220","v":0},{"$f":"Scenarios!C231","v":0}]
[null,{"$f":"Scenarios!D220","v":0},{"$f":"Scenarios!D231","v":0}]
[null,{"$f":"Scenarios!$E$220","v":0},{"$f":"Scenarios!$E$231","v":0}]
[]
[]
["SAVED RESULTS"]
[]
["SET 1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SET 2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SET 3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario",{"$f":"IF(Target_ScenarioResults_1<>\"\",Target_ScenarioResults_1,\"\")","v":"Riverside Hotel"}]
[]
[null,"Before-Tax Simple Payback","CO2e incentive"]
[null,{"$f":"Spider_Diagram!N218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!N227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!R218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!R227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!V218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!V227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!J218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!J227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!AH218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!AH227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!$AL$218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!$AL$227","v":{"$error":"#VALUE!"}}]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",D155,\". \",C155,\" of \",C153)","v":"Table 1. Carbon Incentive Required for Financial Viability of Riverside Hotel"}]
[]
[]
[null,null,{"$f":"IF(WhatIf!G7<>\"\",WhatIf!G7,\"\")","v":"Riverside Hotel"}]
[null,null,"Table Title","Table Number"]
[null,null,"Carbon Incentive Required for Financial Viability",1]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]

{"sheet":"Tables-NWNat Commercial","index":68,"n_rows":203,"n_cols":16,"rows_kept":203,"cut":false,"hidden":true,"merged":[[189,1,190,3],[192,2,192,4]]}
["RELCOST:  Incentive Table",null,null,null,null,{"$f":"IF(ErrorLine1=\"\",\"\",\"ENABLE MACROS\")","v":"ENABLE MACROS"},null,null,null,null,null,"INPUT (Edit)","RESULTS (No Edits)"]
[]
[]
["RESULTS FOR SELECTED SCENARIO"]
[]
[null,{"$f":"ScenarioDescription","v":"Riverside Hotel"}]
[null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)"]
[null,{"$f":"B182","v":{"$error":"#VALUE!"}},{"$f":"IF(C182=\"Not Found\",0,C182)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(Recalc_Message_Target=\"\",\"\",Recalc_Message_Target)","v":"Recalculate Spider Diagram"}]
[null,{"$f":"B183","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Project Parameters"]
[null,"CHP Rated Capacity",{"$f":"'Incentive Model'!F100/1000","v":{"$error":"#VALUE!"}},"MW"]
[null,"Electricity Purchase Price",{"$f":"Spider_Diagram!C155","v":0},"per kWh"]
[null,"Natural Gas Purchase Price",{"$f":"Spider_Diagram!C156","v":0},"per MMBtu"]
[null,"CHP Plant Cost",{"$f":"Spider_Diagram!C158","v":0},"per kW "]
[null,"Variable O&M Cost",{"$f":"Spider_Diagram!C159","v":0},"per kWh"]
[null,"Electric Heat Rate (HHV)",{"$f":"Spider_Diagram!C162","v":""},"Btu/kWh"]
[null,"Thermal Output",{"$f":"Spider_Diagram!C163","v":""},"Btu/kWh"]
[null,"Electric Efficiency (HHV)",{"$f":"Spider_Diagram!C166","v":""}]
[null,"CHP Efficiency",{"$f":"Spider_Diagram!C167","v":""}]
[null,"CO2e Emissions Reductions",{"$f":"Scenarios!K167","v":0},"metric tons CO2e"]
[null,"Other Incentives Provided"]
[null,{"$f":"Scenarios!C220","v":0},{"$f":"Scenarios!C231","v":0}]
[null,{"$f":"Scenarios!D220","v":0},{"$f":"Scenarios!D231","v":0}]
[null,{"$f":"Scenarios!$E$220","v":0},{"$f":"Scenarios!$E$231","v":0}]
[]
[]
["SAVED RESULTS"]
[]
["SET 1"]
[]
[]
[null,"800,000 sq. ft. Hospital with Two 800 kW Recip Engines",null,null,null,"Multifamily Housing with Central DHW (150 kW)",null,null,null,"40,000 sq.ft. Grocery DHW, One 15 kW MicroTurbine",null,null,null,"40,000 sq. ft. Grocery DHW & HTG, Three 15 kW MicroTurbines"]
[null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)"]
[null,0.5,null,null,null,1,343.00972632847913,null,null,1,383.95883887963146,null,null,1,160.89675105294714]
[null,1,null,null,null,2,436.81065290545047,null,null,2,374.97265193978546,null,null,2,321.79350210589428]
[null,1.5,193.57266316989018,null,null,3,320.00448530421386,null,null,3,249.68527674341283,null,null,3,482.69025315884147]
[null,2,150.28983747482616,null,null,4,241.36934288366245,null,null,4,149.69735079712265,null,null,4,376.814384326717]
[null,2.5,107.00701177976214,null,null,5,170.63905879078021,null,null,5,66.592474154858991,null,null,5,292.11251664528731]
[null,3,63.348133634082146,null,null,6,125.57340571728908,null,null,6,2.0512336092217849,null,null,6,227.96375563096899]
[null,"Project Parameters",null,null,null,"Project Parameters",null,null,null,"Project Parameters",null,null,null,"Project Parameters"]
[null,"CHP Rated Capacity",1.6,"MW",null,"CHP Rated Capacity",0.15,"MW",null,"CHP Rated Capacity",1.4999999999999999E-2,"MW",null,"CHP Rated Capacity",4.4999999999999998E-2,"MW"]
[null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh"]
[null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu"]
[null,"CHP Plant Cost",1932.8404444713515,"per kW ",null,"CHP Plant Cost",2693.9571598080001,"per kW ",null,"CHP Plant Cost",4631.5789473684208,"per kW ",null,"CHP Plant Cost",4631.5789473684208,"per kW "]
[null,"Variable O&M Cost",1.8218991031783784E-2,"per kWh",null,"Variable O&M Cost",6.6244848192000003E-3,"per kWh",null,"Variable O&M Cost",4.0000000000000001E-3,"per kWh",null,"Variable O&M Cost",4.0000000000000001E-3,"per kWh"]
[null,"Electric Heat Rate (HHV)",9580,"Btu/kWh",null,"Electric Heat Rate (HHV)",12147.5,"Btu/kWh",null,"Electric Heat Rate (HHV)",13259.234106772306,"Btu/kWh",null,"Electric Heat Rate (HHV)",13259.234106772306,"Btu/kWh"]
[null,"Thermal Output",4437.4999999999991,"Btu/kWh",null,"Thermal Output",4533.333333333333,"Btu/kWh",null,"Thermal Output",6824,"Btu/kWh",null,"Thermal Output",6824,"Btu/kWh"]
[null,"Electric Efficiency (HHV)",0.35615866388308975,null,null,"Electric Efficiency (HHV)",0.28088083967894628,null,null,"Electric Efficiency (HHV)",0.25733009708737864,null,null,"Electric Efficiency (HHV)",0.25733009708737864]
[null,"CHP Efficiency",0.81936325678496846,null,null,"CHP Efficiency",0.65407148247238789,null,null,"CHP Efficiency",0.77199029126213592,null,null,"CHP Efficiency",0.77199029126213592]
[null,"CO2e Emissions Reductions",4944.2553776073792,"metric tons CO2e",null,"CO2e Emissions Reductions",398.89609020807359,"metric tons CO2e",null,"CO2e Emissions Reductions",60.56012399070854,"metric tons CO2e",null,"CO2e Emissions Reductions",118.40205929838037,"metric tons CO2e"]
[null,"Other Incentives Provided",null,null,null,"Other Incentives Provided",null,null,null,"Other Incentives Provided",null,null,null,"Other Incentives Provided"]
[null,"Federal ITC",309254.47111541627,null,null,"Federal ITC",48300,null,null,"Federal ITC",6947.3684210526308,null,null,"Federal ITC",20842.105263157893]
[null,"ETO Grant",500000,null,null,"ETO Grant",0,null,null,"ETO Grant",6947.3684210526308,null,null,"ETO Grant",13317.311075661763]
[null,"ODOE BETC",1082390.6489039569,null,null,"ODOE BETC",169050,null,null,"ODOE BETC",24315.789473684206,null,null,"ODOE BETC",72947.368421052626]
[]
["SET 2"]
[]
[]
[null,"Municipal WWTF Digester Gas CHP with FOG  (150 kW)",null,null,null,"Municipal WWTF Digester Gas CHP, FOG & Pasteurizer (150 kW)",null,null,null,"60 Unit Hotel with Outdoor Pool & Laundry, 20 kW Gas Turbine"]
[null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive",null,null,"Before-Tax Simple Payback","CO2e Incentive"]
[null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)",null,null,"(Years)"," (per metric ton CO2e)"]
[null,1,170.58999069197438,null,null,1,236.46805524472876,null,null,0.5,369.13622127540935]
[null,2,341.17998138394876,null,null,2,472.93611048945752,null,null,1,241.15240814221949]
[null,3,481.01894297671663,null,null,3,236.4420202664889,null,null,1.5,165.78624033685597]
[null,4,315.46740714141401,null,null,4,96.078749554240886,null,null,2,103.42158233273271]
[null,5,248.23249586294509,null,null,5,0,null,null,2.5,40.954567900377427]
[null,6,188.94719454198932,null,null,6,0,null,null,3,0]
[null,"Project Parameters",null,null,null,"Project Parameters",null,null,null,"Project Parameters"]
[null,"CHP Rated Capacity",0.15,"MW",null,"CHP Rated Capacity",0.15,"MW",null,"CHP Rated Capacity",0.02,"MW"]
[null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh",null,"Electricity Purchase Price",7.8049999999999994E-2,"per kWh"]
[null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu",null,"Natural Gas Purchase Price",6.63,"per MMBtu"]
[null,"CHP Plant Cost",2760.2020080000002,"per kW ",null,"CHP Plant Cost",2760.2020080000002,"per kW ",null,"CHP Plant Cost",5225,"per kW "]
[null,"Variable O&M Cost",2.4289777670399998E-2,"per kWh",null,"Variable O&M Cost",2.4289777670399998E-2,"per kWh",null,"Variable O&M Cost",4.0000000000000001E-3,"per kWh"]
[null,"Electric Heat Rate (HHV)",12362.9,"Btu/kWh",null,"Electric Heat Rate (HHV)",12362.9,"Btu/kWh",null,"Electric Heat Rate (HHV)",13259.234106772306,"Btu/kWh"]
[null,"Thermal Output",5873.3333333333339,"Btu/kWh",null,"Thermal Output",5873.3333333333339,"Btu/kWh",null,"Thermal Output",6823.9999999999991,"Btu/kWh"]
[null,"Electric Efficiency (HHV)",0.27598702569785405,null,null,"Electric Efficiency (HHV)",0.27598702569785405,null,null,"Electric Efficiency (HHV)",0.25733009708737864]
[null,"CHP Efficiency",0.75106434035164349,null,null,"CHP Efficiency",0.75106434035164349,null,null,"CHP Efficiency",0.77199029126213581]
[null,"CO2e Emissions Reductions",829.07178573076931,"metric tons CO2e",null,"CO2e Emissions Reductions",996.86812833949716,"metric tons CO2e",null,"CO2e Emissions Reductions",100.60536936442759,"metric tons CO2e"]
[null,"Other Incentives Provided",null,null,null,"Other Incentives Provided",null,null,null,"Other Incentives Provided"]
[null,"Federal ITC",120903.03012000001,null,null,"Federal ITC",128403.03012000001,null,null,"Federal ITC",10450]
[null,"ETO Grant",256914.96926525427,null,null,"ETO Grant",297945.34239777172,null,null,"ETO Grant",10450]
[null,"ODOE BETC",423160.60542000004,null,null,"ODOE BETC",449410.60542000004,null,null,"ODOE BETC",36575]
[]
[]
["SET 3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario",{"$f":"IF(Target_ScenarioResults_1<>\"\",Target_ScenarioResults_1,\"\")","v":"Riverside Hotel"}]
[]
[null,"Before-Tax Simple Payback","CO2e incentive"]
[null,{"$f":"Spider_Diagram!N218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!N227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!R218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!R227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!V218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!V227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!J218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!J227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!AH218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!AH227","v":{"$error":"#VALUE!"}}]
[null,{"$f":"Spider_Diagram!$AL$218","v":{"$error":"#VALUE!"}},{"$f":"Spider_Diagram!$AL$227","v":{"$error":"#VALUE!"}}]
[]
[]
[null,{"$f":"CONCATENATE(\"Table \",D195,\". \",C195,\" of \",C193)","v":"Table 1. Carbon Incentive Required for Financial Viability of Riverside Hotel"}]
[]
[]
[null,null,{"$f":"IF(WhatIf!G7<>\"\",WhatIf!G7,\"\")","v":"Riverside Hotel"}]
[null,null,"Table Title","Table Number"]
[null,null,"Carbon Incentive Required for Financial Viability",1]
[]
[]
[]
[]
[null,"DropDown_YesNo"]
[]
[null,"Yes"]
[null,"No"]